HOUSTON--(BUSINESS WIRE)--Helix Energy Solutions Group, Inc. (NYSE: HLX) reported net income of $44.6 million, or $0.42 per diluted share, for the third quarter of 2013 compared to net income of $14.9 million, or $0.14 per diluted share, for the same period in 2012, and $27.2 million, or $0.26 per diluted share, in the second quarter of 2013. Net income from continuing operations totaled $72.3 million, or $0.68 per diluted share for the nine months ended September 30, 2013, as compared with net income of $29.7 million, or $0.28 per diluted share, for the nine months ended September 30, 2012. Including our discontinued operations, net income for the nine months ended September 30, 2013 was $73.4 million, or $0.69 per diluted share, compared with net income of $125.2 million, or $1.19 per diluted share, for the nine months ended September 30, 2012.
Third quarter 2013 results include a net pre-tax gain of $7.0 million ($0.04 per diluted share after-tax) associated with the following two items:
- $15.6 million gain on the sale of the Express in July 2013
- $8.6 million loss on the early extinguishment of debt associated with the redemption of our remaining $275 million of Senior Unsecured Notes in July 2013
Owen Kratz, President and Chief Executive Officer of Helix, stated, “Third quarter results increased due to top line growth and profitability in both the Well Intervention and Robotics businesses. Well Intervention benefitted from the introduction of the Skandi Constructor into well intervention mode in September where she has performed well. Last month’s announcement of the Q7000 newbuild is indicative of our confidence in the growing market demand for well intervention services.”
| Summary of Results | |||||||||||||||||||||||||||||||||
| (in thousands, except per share amounts and percentages, unaudited) | |||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||
| 9/30/2013 | 9/30/2012 | 6/30/2013 | 9/30/2013 | 9/30/2012 | |||||||||||||||||||||||||||||
| Revenues | $ | 220,117 | $ | 217,110 | $ | 232,178 | $ | 649,724 | $ | 644,413 | |||||||||||||||||||||||
| Gross Profit | |||||||||||||||||||||||||||||||||
| Operating | $ | 69,457 | $ | 68,551 | $ | 67,497 | $ | 191,121 | $ | 191,004 | |||||||||||||||||||||||
| 32 | % | 32 | % | 29 | % | 29 | % | 30 | % | ||||||||||||||||||||||||
| Contracting Services and ARO Impairments (1) | - | (10,632 | ) | - | (1,600 | ) | (32,164 | ) | |||||||||||||||||||||||||
| Total | $ | 69,457 | $ | 57,919 | $ | 67,497 | $ | 189,521 | $ | 158,840 | |||||||||||||||||||||||
| Net Income (Loss) Applicable to | |||||||||||||||||||||||||||||||||
| Common Shareholders | |||||||||||||||||||||||||||||||||
| Income (Loss) from continuing operations | $ | 44,549 | $ | 10,362 | $ | 27,240 | $ | 72,346 | $ | 29,661 | |||||||||||||||||||||||
| Income (Loss) from discontinued operations | 44 | 4,503 | (29 | ) | 1,073 | 95,572 | |||||||||||||||||||||||||||
| Total | $ | 44,593 | $ | 14,865 | $ | 27,211 | $ | 73,419 | $ | 125,233 | |||||||||||||||||||||||
| Diluted Earnings Per Share | |||||||||||||||||||||||||||||||||
| Income from continuing operations | $ | 0.42 | $ | 0.10 | $ | 0.26 | $ | 0.68 | $ | 0.28 | |||||||||||||||||||||||
| Income from discontinued operations | $ | - | $ | 0.04 | $ | - | $ | 0.01 | $ | 0.91 | |||||||||||||||||||||||
| Total | $ | 0.42 | $ | 0.14 | $ | 0.26 | $ | 0.69 | $ | 1.19 | |||||||||||||||||||||||
| Adjusted EBITDA from continuing operations | $ | 70,198 | $ | 62,895 | $ | 74,533 | $ | 186,762 | $ | 185,913 | |||||||||||||||||||||||
| Adjusted EBITDAX from discontinued operations | - | 64,539 | - | 31,754 | 301,688 | ||||||||||||||||||||||||||||
| Adjusted EBITDAX (2) | $ | 70,198 | $ | 127,434 | $ | 74,533 | $ | 218,516 | $ | 487,601 | |||||||||||||||||||||||
|
Note: Footnotes appear at end of press release. |
|||||||||||||||||||||||||||||||||
| Segment Information, Operational and Financial Highlights | ||||||||||||||||||||||
| (in thousands, unaudited) | ||||||||||||||||||||||
|
|
||||||||||||||||||||||
| Three Months Ended | ||||||||||||||||||||||
| 9/30/2013 | 9/30/2012 | 6/30/2013 | ||||||||||||||||||||
|
Continuing Operations: |
||||||||||||||||||||||
| Revenues: | ||||||||||||||||||||||
| Contracting Services | $ | 208,728 | $ | 221,491 | $ | 225,356 | ||||||||||||||||
| Production Facilities | 24,366 | 20,024 | 24,174 | |||||||||||||||||||
| Intercompany Eliminations | (12,977 | ) | (24,405 | ) | (17,352 | ) | ||||||||||||||||
| Total | $ | 220,117 | $ | 217,110 | $ | 232,178 | ||||||||||||||||
| Income (Loss) from Operations: | ||||||||||||||||||||||
| Contracting Services | $ | 49,212 | $ | 50,539 | $ | 48,685 | ||||||||||||||||
| Production Facilities | 14,136 | 10,180 | 14,643 | |||||||||||||||||||
| Gain (loss) on sale of assets | 15,812 | (12,933 | ) | (1,085 | ) | |||||||||||||||||
| Contracting Services Impairments (1) | - | (10,632 | ) | - | ||||||||||||||||||
| Corporate/Other | (16,522 | ) | (16,977 | ) | (14,207 | ) | ||||||||||||||||
| Intercompany Eliminations | 21 | 39 | (839 | ) | ||||||||||||||||||
|
Total |
$ | 62,659 | $ | 20,216 | $ | 47,197 | ||||||||||||||||
| Equity in Earnings of Equity Investments | $ | 857 | $ | 1,392 | $ | 683 | ||||||||||||||||
|
Discontinued Operations (Oil and Gas): |
||||||||||||||||||||||
| Revenues | $ | - | $ | 119,124 | $ | - | ||||||||||||||||
| Income (Loss) from Operations | $ | (68 | ) | $ | 15,159 | $ | (45 | ) | ||||||||||||||
| Note: Footnotes appear at end of press release. | ||||||||||||||||||||||
Contracting Services
- Well Intervention revenues increased 15% in the third quarter of 2013 compared to the second quarter of 2013, primarily due to the Q4000 being 100% utilized during the third quarter versus 86% in the second quarter of 2013. On a combined basis, vessel utilization decreased to 84% in the third quarter of 2013 from 93% in the second quarter of 2013. The three vessels in the North Sea achieved 78% utilization in the third quarter compared to 95% in the second quarter of 2013. The decrease in utilization rate of the North Sea vessels reflects the downtime for the Skandi Constructor in order to complete the final modifications to the vessel and install the well intervention equipment onto the vessel.
- Robotics revenues increased 2% in the third quarter of 2013 compared to the second quarter of 2013 primarily due to the REM Installer being placed into service in July 2013 on an accommodations project in the North Sea. The chartered vessel fleet utilization remained steady at 98% for the third quarter of 2013.
Other Expenses
- Selling, general and administrative expenses were 10.3% of revenue in the third quarter of 2013, 8.3% of revenue in the second quarter of 2013 and 11.4% in the third quarter of 2012. The increased percentage of selling, general and administrative expenses in the third quarter of 2013 compared to the second quarter of 2013 is primarily attributable to a $2.1 million allowance for doubtful accounts charge that was recorded in the third quarter of 2013.
- Net interest expense and other increased to $12.8 million in the third quarter of 2013 from $12.6 million in the second quarter of 2013. Net interest expense decreased to $6.6 million in the third quarter of 2013 compared to $11.3 million in the second quarter of 2013. The decrease in interest expense reflects the substantial reduction in our indebtedness, including the redemption of the remaining $275 million of 9.5% Senior Unsecured Notes outstanding in July 2013. Other expense includes the $8.6 million loss on early extinguishment of the Senior Unsecured Notes, partially offset by foreign exchange gains associated with the fluctuation in our non-U.S. dollar functional currencies, reflecting strengthening of the U.S. dollar.
Financial Condition and Liquidity
- Our total liquidity at September 30, 2013 was approximately $1.1 billion, consisting of cash and cash equivalents of $480 million and $593 million available under our revolver. Consolidated net debt at September 30, 2013 increased to $88 million from $35 million at June 30, 2013. Net debt to book capitalization at September 30, 2013 was 6%. (Net debt to book capitalization is a non-GAAP measure. See reconciliation below.)
- On July 22, 2013, we redeemed the remaining Senior Unsecured Notes outstanding. In the transaction we paid $282 million consisting of the $275 million principal amount, $6.5 million in premium and $0.5 million of accrued interest. Our third quarter 2013 results include an $8.6 million loss on the early extinguishment of this debt.
- We incurred capital expenditures (including capitalized interest) totaling $176 million in the third quarter of 2013, compared to $59 million in the second quarter of 2013 and $157 million in the third quarter of 2012. The capital expenditures for the third quarter included $62 million and $72 million, related to the Q5000 and Q7000 newbuild projects, respectively.
Footnotes to “Summary of Results”:
(1) Third quarter 2012 includes $4.6 million in asset impairments, of which $4.4 million related to former well intervention operations in Australia; and $6.0 million asset retirement obligation (ARO) increase related to our non-domestic oil and gas property located in the North Sea. Second quarter 2012 asset impairment charge of $14.6 million related to the sale of the Intrepid; $6.9 million ARO increase related to our non-domestic oil and gas property located in the North Sea.
(2) Non-GAAP measure. See reconciliation below.
Footnotes to “Segment Information, Operational and Financial Highlights”:
(1) Third quarter 2012 includes $4.6 million in asset impairments, of which $4.4 million related to former well intervention operations in Australia; and $6.0 million asset retirement obligation (ARO) increase related to our non-domestic oil and gas property located in the North Sea.
Conference Call Information
Further details are provided in the presentation for Helix’s quarterly conference call to review its third quarter 2013 results (see the “Investor Relations” page of Helix’s website, www.HelixESG.com). The call, scheduled for 9:00 a.m. Central Daylight Time on Tuesday, October 22, 2013, will be audio webcast live from the “Investor Relations” page of Helix’s website. Investors and other interested parties wishing to listen to the conference via telephone may join the call by dialing 800-896-0105 for persons in the United States and +1-212-271-4657 for international participants. The passcode is "Tripodo". A replay of the conference will be available under "Investor Relations" by selecting the "Audio Archives" link from the same page beginning approximately two hours after the completion of the conference call.
About Helix
Helix Energy Solutions Group, headquartered in Houston, Texas, is an international offshore energy company that provides key life of field services to the energy market. For more information about Helix, please visit our website at www.HelixESG.com.
Reconciliation of Non-GAAP Financial Measures
Management evaluates Company performance and financial condition using certain non-GAAP metrics, primarily Adjusted EBITDA from continuing operations, Adjusted EBITDAX, net debt and net debt to book capitalization. We calculate Adjusted EBITDA from continuing operations as earnings before net interest expense and other, taxes, depreciation and amortization. Adjusted EBITDAX is Adjusted EBITDA from continuing operations plus the earnings of our former oil and gas business before net interest expense and other, taxes, depreciation and amortization, and exploration expenses. Net debt is calculated as the sum of financial debt less cash and cash equivalents on hand. Net debt to book capitalization is calculated by dividing net debt by the sum of net debt, convertible preferred stock and shareholders’ equity. These non-GAAP measures are useful to investors and other internal and external users of our financial statements in evaluating our operating performance because they are widely used by investors in our industry to measure a company’s operating performance without regard to items which can vary substantially from company to company, and help investors meaningfully compare our results from period to period. Adjusted EBITDA and Adjusted EBITDAX should not be considered in isolation or as a substitute for, but instead is supplemental to, income from operations, net income or other income data prepared in accordance with GAAP. Non-GAAP financial measures should be viewed in addition to, and not as an alternative to, our reported results prepared in accordance with GAAP. Users of this financial information should consider the types of events and transactions which are excluded.
Forward-Looking Statements
This press release contains forward-looking statements that involve risks, uncertainties and assumptions that could cause our results to differ materially from those expressed or implied by such forward-looking statements. All statements, other than statements of historical fact, are "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, including, without limitation, any statements regarding our strategy; any statements regarding future utilization; any projections of financial items; future operations expenditures; any statements of the plans, strategies and objectives of management for future operations; any statement concerning developments; any statements regarding future economic conditions or performance; any statements of expectation or belief; and any statements of assumptions underlying any of the foregoing. The forward-looking statements are subject to a number of known and unknown risks, uncertainties and other factors including, but not limited to, the performance of contracts by suppliers, customers and partners; actions by governmental and regulatory authorities; operating hazards and delays; our ultimate ability to realize current backlog; employee management issues; complexities of global political and economic developments; geologic risks; volatility of oil and gas prices; and other risks described from time to time in our reports filed with the Securities and Exchange Commission ("SEC"), including the Company's most recently filed Annual Report on Form 10-K and in the Company’s other filings with the SEC, which are available free of charge on the SEC’s website at www.sec.gov. We assume no obligation and do not intend to update these forward-looking statements except as required by the securities laws.
| HELIX ENERGY SOLUTIONS GROUP, INC. | |||||||||||||||||||||||||||||
| Comparative Condensed Consolidated Statements of Operations | |||||||||||||||||||||||||||||
| Three Months Ended Sep. 30, | Nine Months Ended Sep. 30, | ||||||||||||||||||||||||||||
| (in thousands, except per share data) | 2013 | 2012 | 2013 | 2012 | |||||||||||||||||||||||||
| (unaudited) | (unaudited) | ||||||||||||||||||||||||||||
| Revenues | $ | 220,117 | $ | 217,110 | $ | 649,724 | $ | 644,413 | |||||||||||||||||||||
| Cost of sales | 150,660 | 159,191 | 460,203 | 485,573 | |||||||||||||||||||||||||
| Gross profit | 69,457 | 57,919 | 189,521 | 158,840 | |||||||||||||||||||||||||
| Loss on commodity derivative contracts | - | - | (14,113 | ) | - | ||||||||||||||||||||||||
| Gain (loss) on sale of assets | 15,812 | (12,933 | ) | 14,727 | (12,933 | ) | |||||||||||||||||||||||
| Selling, general and administrative expenses | (22,610 | ) | (24,770 | ) | (65,041 | ) | (68,754 | ) | |||||||||||||||||||||
| Income from operations | 62,659 | 20,216 | 125,094 | 77,153 | |||||||||||||||||||||||||
| Equity in earnings of investments | 857 | 1,392 | 2,150 | 7,547 | |||||||||||||||||||||||||
| Other income - oil and gas | 1,681 | - | 5,781 | - | |||||||||||||||||||||||||
| Net interest expense and other | (12,791 | ) | (9,176 | ) | (42,236 | ) | (54,066 | ) | |||||||||||||||||||||
| Income before income taxes | 52,406 | 12,432 | 90,789 | 30,634 | |||||||||||||||||||||||||
| Income tax provision (benefit) | 7,058 | 1,270 | 16,078 | (1,405 | ) | ||||||||||||||||||||||||
| Income from continuing operations | 45,348 | 11,162 | 74,711 | 32,039 | |||||||||||||||||||||||||
| Income from discontinued operations, net of tax | 44 | 4,503 | 1,073 | 95,572 | |||||||||||||||||||||||||
| Net income, including noncontrolling interests | 45,392 | 15,665 | 75,784 | 127,611 | |||||||||||||||||||||||||
| Less net income applicable to noncontrolling interests | (799 | ) | (800 | ) | (2,365 | ) | (2,378 | ) | |||||||||||||||||||||
| Net income applicable to Helix | $ | 44,593 | $ | 14,865 | $ | 73,419 | $ | 125,233 | |||||||||||||||||||||
| Weighted Avg. Common Shares Outstanding: | |||||||||||||||||||||||||||||
| Basic | 105,029 | 104,256 | 105,036 | 104,450 | |||||||||||||||||||||||||
| Diluted | 105,136 | 104,729 | 105,152 | 104,897 | |||||||||||||||||||||||||
| Basic earnings per share of common stock: | |||||||||||||||||||||||||||||
| Continuing operations | $ | 0.42 | $ | 0.10 | $ | 0.68 | $ | 0.28 | |||||||||||||||||||||
| Discontinued operations | - | 0.04 | 0.01 | 0.91 | |||||||||||||||||||||||||
| Net income per share of common stock | $ | 0.42 | $ | 0.14 | $ | 0.69 | $ | 1.19 | |||||||||||||||||||||
| Diluted earnings per share of common stock: | |||||||||||||||||||||||||||||
| Continuing operations | $ | 0.42 | $ | 0.10 | $ | 0.68 | $ | 0.28 | |||||||||||||||||||||
| Discontinued operations | - | 0.04 | 0.01 | 0.91 | |||||||||||||||||||||||||
| Net income per share of common stock | $ | 0.42 | $ | 0.14 | $ | 0.69 | $ | 1.19 | |||||||||||||||||||||
| Comparative Condensed Consolidated Balance Sheets | |||||||||||||||||||||||||||||||
| ASSETS | LIABILITIES & SHAREHOLDERS' EQUITY | ||||||||||||||||||||||||||||||
| (in thousands) | Sep. 30, 2013 | Dec. 31, 2012 | (in thousands) | Sep. 30, 2013 | Dec. 31, 2012 | ||||||||||||||||||||||||||
| (unaudited) | (unaudited) | ||||||||||||||||||||||||||||||
| Current Assets: | Current Liabilities: | ||||||||||||||||||||||||||||||
| Cash and equivalents (1) | $ | 480,181 | $ | 437,100 | Accounts payable | $ | 75,035 | $ | 92,398 | ||||||||||||||||||||||
| Accounts receivable | 178,211 | 186,073 | Accrued liabilities | 83,359 | 161,514 | ||||||||||||||||||||||||||
| Other current assets | 80,480 | 96,934 | Income tax payable | 18,946 | - | ||||||||||||||||||||||||||
| C-A of discontinued operations | - | 84,000 | Current mat of L-T debt (1) | 20,376 | 16,607 | ||||||||||||||||||||||||||
| C-L of discontinued operations | - | 182,527 | |||||||||||||||||||||||||||||
| Total Current Assets | 738,872 | 804,107 | Total Current Liabilities | 197,716 | 453,046 | ||||||||||||||||||||||||||
| Property & Equipment | 1,501,680 | 1,485,875 | Long-term debt (1) | 548,204 | 1,002,621 | ||||||||||||||||||||||||||
| Equity investments | 161,200 | 167,599 | Deferred tax liabilities | 260,649 | 359,237 | ||||||||||||||||||||||||||
| Goodwill | 62,815 | 62,935 | Other non-current liabilities | 18,274 | 5,025 | ||||||||||||||||||||||||||
| Other assets, net | 47,339 | 49,837 | N-C liabilities of discontinued operations | - | 147,237 | ||||||||||||||||||||||||||
|
N-C assets of discontinued operations |
- | 816,227 | Shareholders' equity (1) | 1,487,063 | 1,419,414 | ||||||||||||||||||||||||||
| Total Assets | $ | 2,511,906 | $ | 3,386,580 | Total Liabilities & Equity | $ | 2,511,906 | $ | 3,386,580 | ||||||||||||||||||||||
| (1) | Net debt to book capitalization - 6% at September 30, 2013. Calculated as total debt less cash and equivalents ($88,399) divided by sum of total net debt, convertible preferred stock and shareholders' equity ($1,575,462). | ||
| Helix Energy Solutions Group, Inc. | ||||||||||||||||||||||||||||||||||||
| Reconciliation of Non GAAP Measures | ||||||||||||||||||||||||||||||||||||
| Three and Nine Months Ended September 30, 2013 | ||||||||||||||||||||||||||||||||||||
|
Earnings Release: |
||||||||||||||||||||||||||||||||||||
|
Reconciliation From Net Income from Continuing Operations to Adjusted EBITDAX: |
||||||||||||||||||||||||||||||||||||
| 3Q13 | 3Q12 | 2Q13 | 2013 | 2012 | ||||||||||||||||||||||||||||||||
| (in thousands) | ||||||||||||||||||||||||||||||||||||
| Net income from continuing operations | $ | 45,348 | $ | 11,162 | $ | 28,029 | $ | 74,711 | $ | 32,039 | ||||||||||||||||||||||||||
| Adjustments: | ||||||||||||||||||||||||||||||||||||
| Income tax provision (benefit) | 7,058 | 1,270 | 8,577 | 16,078 | (1,405 | ) | ||||||||||||||||||||||||||||||
| Net interest expense and other | 12,791 | 9,176 | 12,556 | 42,236 | 54,066 | |||||||||||||||||||||||||||||||
| Depreciation and amortization | 21,850 | 24,797 | 25,312 | 71,542 | 72,185 | |||||||||||||||||||||||||||||||
| Asset impairment charges | - | 4,594 | - | - | 19,184 | |||||||||||||||||||||||||||||||
| EBITDA | 87,047 | 50,999 | 74,474 | 204,567 | 176,069 | |||||||||||||||||||||||||||||||
| Adjustments: | ||||||||||||||||||||||||||||||||||||
| Noncontrolling interest | (1,037 | ) | (1,037 | ) | (1,026 | ) | (3,078 | ) | (3,089 | ) | ||||||||||||||||||||||||||
| Loss on commodity derivative contracts | - | - | - | - | - | |||||||||||||||||||||||||||||||
| (Gain) loss on sale of assets | (15,812 | ) | 12,933 | 1,085 | (14,727 | ) | 12,933 | |||||||||||||||||||||||||||||
| Adjusted EBITDA from continuing operations | 70,198 | 62,895 | 74,533 | 186,762 | 185,913 | |||||||||||||||||||||||||||||||
| Adjusted EBITDAX from discontinued operations (1) (2) | - | 64,539 | - | 31,754 | 301,688 | |||||||||||||||||||||||||||||||
| Adjusted EBITDAX | $ | 70,198 | $ | 127,434 | $ | 74,533 | $ | 218,516 | $ | 487,601 | ||||||||||||||||||||||||||
| (1) Amounts relate to ERT which was sold in February 2013. | ||||||||||||||||||||||||||||||||||||
| (2) Reconciliation of Adjusted EBITDAX from discontinued operations: | ||||||||||||||||||||||||||||||||||||
| 3Q13 | 3Q12 | 2Q13 | 2013 | 2012 | ||||||||||||||||||||||||||||||||
| (in thousands) | ||||||||||||||||||||||||||||||||||||
| Net income (loss) from discontinued operations | $ | 44 | $ | 4,503 | $ | (29 | ) | $ | 1,073 | $ | 95,572 | |||||||||||||||||||||||||
| Adjustments: | ||||||||||||||||||||||||||||||||||||
| Income tax provision (benefit) | 24 | 3,697 | (16 | ) | 579 | 52,125 | ||||||||||||||||||||||||||||||
| Net interest expense and other | - | 6,959 | - | 2,732 | 21,209 | |||||||||||||||||||||||||||||||
| Depreciation and amortization | - | 38,697 | - | 1,226 | 126,269 | |||||||||||||||||||||||||||||||
| Exploration expenses | - | 623 | - | 3,514 | 2,469 | |||||||||||||||||||||||||||||||
| EBITDAX | 68 | 54,479 | (45 | ) | 9,124 | 297,644 | ||||||||||||||||||||||||||||||
| Adjustments: | ||||||||||||||||||||||||||||||||||||
| Unrealized loss on commodity derivative contracts | - | 10,060 | - | - | 2,330 | |||||||||||||||||||||||||||||||
| (Gain) loss on sale of assets | (68 | ) | - | 45 | 22,630 | 1,714 | ||||||||||||||||||||||||||||||
| Adjusted EBITDAX from discontinued operations | $ | - | $ | 64,539 | $ | - | $ | 31,754 | $ | 301,688 | ||||||||||||||||||||||||||
| We calculate adjusted EBITDA from continuing operations as earnings before net interest expense and other, taxes and depreciation |
| and amortization. Adjusted EBITDAX is adjusted EBITDA plus the earnings of our former oil and gas business before net interest |
| expense and other, taxes, depreciation and amortization and exploration expenses. These non-GAAP measures are useful to investors |
| and other internal and external users of our financial statements in evaluating our operating performance because they are widely used |
| by investors in our industry to measure a company's operating performance without regard to items which can vary substantially |
| from company to company and help investors meaningfully compare our results from period to period. Adjusted EBITDA and EBITDAX |
| should not be considered in isolation or as a substitute for, but instead is supplemental to, income from operations, net income |
| or other income data prepared in accordance with GAAP. Non-GAAP financial measures should be viewed in addition to, and not |
| as an alternative to our reported results prepared in accordance with GAAP. Users of this financial information should consider |
| the types of events and transactions which are excluded. |
| Helix Energy Solutions Group, Inc. | |||||||||||||
| Reconciliation of Non GAAP Measures | |||||||||||||
| Three Months Ended September 30, 2013 | |||||||||||||
|
Earnings Release: |
|||||||||||||
|
Reconciliation of significant items: |
|||||||||||||
|
3Q13 |
|||||||||||||
| (in thousands, except earnings per share data) | |||||||||||||
| Nonrecurring items in continuing operations: | |||||||||||||
| Gain on sale of the Express | $ | (15,586 | ) | ||||||||||
| Loss on extinguishment of debt | 8,572 | ||||||||||||
| Tax provision of the above | 2,455 | ||||||||||||
| Nonrecurring items in continuing operations, net: | $ | (4,559 | ) | ||||||||||
| Diluted shares | 105,136 | ||||||||||||
| Net after income tax effect per share | $ | (0.04 | ) | ||||||||||
