• Oil States Announces Fourth Quarter 2022 Results

    Источник: Nasdaq GlobeNewswire / 16 фев 2023 17:00:01   America/New_York

    • Revenue of $202.4 million increased 7% sequentially and 25% year-over-year
    • Excluding a third quarter 2022 litigation-related settlement gain of $6.1 million, operating income of $3.3 million increased $4.3 million sequentially and $14.5 million year-over-year
    • Net income of $2.9 million, or $0.05 per diluted share, reported for the quarter
    • Adjusted EBITDA (a non-GAAP measure(1)) of $20.5 million decreased $1.4 million sequentially but increased $7.2 million year-over-year. Excluding the third quarter 2022 litigation-related benefit, Adjusted EBITDA increased $4.7 million, or 30%, sequentially.
    • Cash flow from operations totaled $13.9 million during the quarter
    • Offshore/Manufactured Products segment's backlog increased 19% sequentially to $308 million at the end of the quarter (highest level since the fourth quarter of 2015), with a quarterly book-to-bill ratio of 1.5x, which included two notable production facility project awards exceeding $20 million each
    • Board of Directors approved a $25.0 million stock repurchase plan
     Three Months Ended % Change
    (Unaudited, in Thousands, Except Per Share Amounts)December 31,
    2022    		 September 30,
    2022    		 December 31,
    2021    		 Sequential Year-over-Year
    Consolidated results:         
    Revenues$202,434  $189,394  $161,320  7% 25%
    Operating income (loss)$3,273  $5,058  $(11,273) (35)% nm 
    Net income (loss)$2,885  $2,143  $(19,870) 35% nm 
    Diluted earning per share$0.05  $0.03  $(0.33) 67% nm 
    Adjusted EBITDA(1)$20,542  $21,962  $13,392  (6)% 53%
              
    Revenues by segment:         
    Offshore/Manufactured Products$105,107  $96,037  $92,209  9% 14%
    Well Site Services 67,689   60,509   43,336  12% 56%
    Downhole Technologies 29,638   32,848   25,775  (10)% 15%
              
    Operating income (loss) by segment:         
    Offshore/Manufactured Products$12,258  $13,373  $7,802  (8)% 57%
    Well Site Services 5,300   2,359   (7,818) 125% nm 
    Downhole Technologies (3,337)  (342)  (4,525) nm  26%
              
    Adjusted Segment EBITDA (a non-GAAP measure(1)):
    Offshore/Manufactured Products$17,751  $18,304  $13,655  (3)% 30%
    Well Site Services 12,516   9,723   6,150  29% 104%
    Downhole Technologies 1,042   4,100   132  (75)% nm 

    ___________________
    (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.

    HOUSTON, Feb. 16, 2023 (GLOBE NEWSWIRE) -- Oil States International, Inc. (NYSE: OIS) reported net income of $2.9 million, or $0.05 per share, for the fourth quarter of 2022 on revenues of $202.4 million and Adjusted EBITDA of $20.5 million. These results compare to revenues of $189.4 million, net income of $2.1 million ($0.03 per share) and Adjusted EBITDA of $22.0 million reported in the third quarter of 2022. Reported third quarter 2022 results benefited from a litigation-related settlement gain of $6.1 million ($4.6 million after-tax, or $0.07 per share).

    Oil States' President and Chief Executive Officer, Cindy B. Taylor, stated,

    "With continued improvement in industry fundamentals throughout 2022 – both domestically and internationally, Oil States reported positive operating and net income for a second consecutive quarter as we concluded our current fiscal year. Sequentially, consolidated fourth quarter revenues increased $13.0 million and operating income rose $4.3 million, excluding a litigation-related settlement gain recorded in the prior period. This quarter-over-quarter growth reflects improved offshore-project activity and backlog conversion, complimenting continuing improvement in U.S. land-based markets.

    "Our year-over-year results were impressive, with consolidated revenues and operating income in the fourth quarter 2022 increasing by $41.1 million and $14.5 million, respectively.

    "Our Offshore/Manufactured Products segment revenues increased 9% sequentially totaling $105.1 million in the fourth quarter, while Adjusted Segment EBITDA totaled $17.8 million. Backlog increased $50 million in the quarter, totaling $308 million as of December 31. Supported by two notable project awards in the period, the segment's quarterly bookings increased again to $152 million, yielding a quarterly book-to-bill ratio of 1.5x.

    "Revenues reported by our Well Site Services segment increased 12% and Adjusted Segment EBITDA rose 29% from the third quarter of 2022 – driven by higher U.S. completion and production activity, along with enhanced customer penetration and better equipment utilization.

    "Our Downhole Technologies segment revenues decreased 10% and Adjusted Segment EBITDA declined 75% from the third quarter of 2022, due primarily to lower international perforating sales, manufacturing labor constraints and higher material and supply chain costs. Additionally, the segment recognized inventory and receivable reserves totaling $0.6 million during the fourth quarter of 2022.

    "As we enter 2023, we are encouraged by the high-level of bidding and quoting activity for major offshore projects, higher backlog levels within our Offshore/Manufactured Products segment and continued strong industry fundamentals that suggest a continuation of strong investments by operators.

    "We have no significant debt maturities until 2026, providing Oil States with the opportunity to focus on the return of capital to our stockholders. Given our financial position and outlook, our Board of Directors recently approved a $25.0 million stock repurchase program, which extends through February 2025."

    For the year ended December 31, 2022, the Company reported a net loss of $9.5 million, or $0.15 per share, revenues of $737.7 million and Adjusted EBITDA of $74.0 million. The full-year 2022 results included a third quarter 2022 gain of $6.1 million ($4.6 million after-tax, or $0.07 per share) recognized in connection with the settlement of litigation.

    Business Segment Results
    (See Segment Data and Adjusted Segment EBITDA tables below)

    Offshore/Manufactured Products
    Offshore/Manufactured Products reported revenues of $105.1 million, operating income of $12.3 million and Adjusted Segment EBITDA of $17.8 million in the fourth quarter of 2022, compared to revenues of $96.0 million, operating income of $13.4 million and Adjusted Segment EBITDA of $18.3 million reported in the third quarter of 2022. Third quarter 2022 results included a gain of $6.1 million recorded in connection with the settlement of litigation. Adjusted Segment EBITDA margin in the fourth quarter of 2022 was 17%, compared to 13% (excluding the gain) in the third quarter of 2022.

    Backlog totaled $308 million as of December 31, 2022, an increase of $50 million, or 19%, from September 30, 2022 and $48 million, or 18% from December 31, 2021. Fourth quarter 2022 bookings totaled $152 million, yielding a quarterly book-to-bill ratio of 1.5x and a full-year ratio of 1.1x. During the fourth quarter of 2022, the segment was awarded two notable production facility project awards exceeding $20 million each.

    Well Site Services
    Well Site Services reported revenues of $67.7 million, operating income of $5.3 million and Adjusted Segment EBITDA of $12.5 million in the fourth quarter of 2022, compared to revenues of $60.5 million, operating income of $2.4 million and Adjusted Segment EBITDA of $9.7 million reported in the third quarter of 2022. Adjusted Segment EBITDA margin was 18% in the fourth quarter of 2022, compared to 16% in the third quarter of 2022.

    Downhole Technologies
    Downhole Technologies reported revenues of $29.6 million, an operating loss of $3.3 million and Adjusted Segment EBITDA of $1.0 million in the fourth quarter of 2022, compared to revenues of $32.8 million, an operating loss of $0.3 million and Adjusted Segment EBITDA of $4.1 million reported in the third quarter of 2022. Adjusted Segment EBITDA margin in the fourth quarter of 2022 was 4%, compared to 12% in the third quarter of 2022. Weaker revenues and margins in the quarter resulted from the timing of international sales, which can be lumpy from quarter to quarter, along with supply chain challenges and inventory write-offs totaling $0.2 million.

    Corporate
    Corporate operating expenses in the fourth quarter of 2022 totaled $10.9 million.

    Interest Expense, Net
    Net interest expense totaled $2.3 million in the fourth quarter of 2022, which included $0.5 million of non-cash amortization of deferred debt issuance costs.

    Income Taxes
    The Company recognized a tax benefit of $0.5 million on pre-tax income of $2.4 million during the fourth quarter of 2022. In the third quarter of 2022, the Company recognized tax expense of $0.8 million on a pre-tax loss of $2.9 million.

    Financial Condition
    No borrowings were outstanding under the Company's asset-based revolving credit facility (the "ABL Facility") at December 31, 2022. Cash on-hand increased from $33.1 million at September 30, 2022 to $42.0 million at December 31, 2022. Liquidity (cash plus borrowing availability) totaled $134.1 million at December 31, 2022, with amounts available to be drawn under the ABL Facility totaling $92.1 million.

    The Company's total debt represented 18% of combined total debt and stockholders' equity at December 31, 2022 and September 30, 2022. Our Net Debt to annualized fourth quarter 2022 Adjusted EBITDA ratio was 1.4x at December 31, 2022.

    On February 15, 2023, the Company repaid the $17.3 million principal amount, plus accrued interest, outstanding under its 1.50% convertible senior notes.

    On February 16, 2023, the Company's Board of Directors approved a $25.0 million stock repurchase plan, which extends through February 2025.

    Fourth Quarter Highlights – Technology Advancement and R&D Efforts

    • Successfully completed a test of OSI Minerals™ deepsea mineral riser system at a water depth of over 13,000 feet
    • Successfully performed a tank test of a prototype model of our proprietary fixed tension leg platform ("F-TLP™") design for offshore wind installations in water depths of up to approximately 500 feet
    • Recognized by World Oil as a finalist for our Merlin™ high-pressure, high-temperature riser system and our managed pressure drilling ("MPD") and riser gas handling system
    • Continued to invest in and deploy our patented active-seat valve technology, which reduces the environmental impact of heavy greasing requirements and promotes personnel safety with decreased time in the hazardous wellhead zone
    • Tempress extended-reach HydroPull™ tool was successfully deployed in a two and one-half mile lateral in the Middle East, allowing the operator to complete an offshore clean-out operation in one trip
    • Awarded two production facility projects each totaling over $20 million for FlexJoint™ products, which provide long-term fatigue protection for offshore, high-pressure production riser systems
    • Approximately 9% of our Offshore/Manufactured Products bookings in 2022 were for non-traditional energy applications

    Conference Call Information
    The call is scheduled for February 17, 2023 at 10:00 a.m. central 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 (866) 374-5140 in the United States or by dialing +1 (404) 400-0571 internationally and using the passcode 14898506#. A replay of the conference call will be available approximately 90 minutes 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 of and demand for oil and natural gas, fluctuations in the prices thereof, the cyclical nature of the oil and natural gas industry, geopolitical tensions, regulatory pressures related to environmental, social and governance considerations, the impact of the COVID-19 pandemic on the Company and its customers, the other risks associated with the general nature of the energy service industry 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, 2021 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)

     Three Months Ended Year Ended
     December 31,
    2022    		 September 30,
    2022    		 December 31,
    2021    		 December 31,
    2022    		 December 31,
    2021
     (Unaudited) (Unaudited) (Unaudited) (Unaudited)  
    Revenues:         
    Products$101,027  $99,743  $89,401  $385,564  $299,293 
    Services 101,407   89,651   71,919   352,142   273,868 
      202,434   189,394   161,320   737,706   573,161 
              
    Costs and expenses:         
    Product costs 81,606   81,576   72,890   307,371   246,589 
    Service costs 76,891   69,723   60,357   271,185   223,807 
    Cost of revenues (exclusive of depreciation and amortization expense presented below)(1) 158,497   151,299   133,247   578,556   470,396 
    Selling, general and administrative expense 25,074   23,374   20,297   96,038   83,692 
    Depreciation and amortization expense 15,865   16,413   18,655   67,334   80,741 
    Impairments of fixed and lease assets —   —   722   —   4,166 
    Other operating income, net(2) (275)  (6,750)  (328)  (7,127)  (1,042)
      199,161   184,336   172,593   734,801   637,953 
    Operating income (loss) 3,273   5,058   (11,273)  2,905   (64,792)
              
    Interest expense, net (2,333)  (2,637)  (2,577)  (10,280)  (10,170)
    Other income (expense), net(3) 1,423   491   (6,289)  3,315   1,628 
    Income (loss) before income taxes 2,363   2,912   (20,139)  (4,060)  (73,334)
    Income tax (provision) benefit 522   (769)  269   (5,480)  9,341 
    Net income (loss)$2,885  $2,143  $(19,870) $(9,540) $(63,993)
              
    Net income (loss) per share:         
    Basic$0.05  $0.03  $(0.33) $(0.15) $(1.06)
    Diluted 0.05   0.03   (0.33)  (0.15)  (1.06)
              
    Weighted average number of common shares outstanding:        
    Basic 62,678   62,674   60,380   61,638   60,293 
    Diluted 62,768   62,676   60,380   61,638   60,293 

    ________________
    (1)   In the three months and year ended December 31, 2021, cost of revenues (exclusive of depreciation and amortization expense) included non-cash inventory impairment charges of $1.5 million (in service costs) and $3.6 million ($2.1 million in product costs and $1.5 million in service costs), respectively.
    (2)   Other operating income, net included a litigation-related settlement gain of $6.1 million in the three months ended September 30, 2022 and year ended December 31, 2022.
    (3)   Other income (expense), net in the three months and year ended December 31, 2021 included a non-cash loss of $9.3 million associated with the reclassification of unrealized foreign currency translation adjustments, which were released upon the liquidation of an international operation. Additionally, for the year ended December 31, 2021, non-cash gains of $4.0 million were recognized in connection with purchases of $131.4 million principal amount of the 2023 Notes.



    OIL STATES INTERNATIONAL, INC. AND SUBSIDIARIES

    CONSOLIDATED BALANCE SHEETS
    (In Thousands)

     December 31, 2022 December 31, 2021
     (Unaudited)  
    ASSETS   
    Current assets:   
    Cash and cash equivalents$42,018  $52,852 
    Accounts receivable, net 218,769   186,080 
    Inventories, net 182,658   168,573 
    Prepaid expenses and other current assets 19,317   19,222 
    Total current assets 462,762   426,727 
        
    Property, plant, and equipment, net 303,835   338,583 
    Operating lease assets, net 23,028   25,388 
    Goodwill, net 79,282   76,412 
    Other intangible assets, net 169,798   185,749 
    Other noncurrent assets 25,687   32,889 
    Total assets$1,064,392  $1,085,748 
        
    LIABILITIES AND STOCKHOLDERS' EQUITY   
    Current liabilities:   
    Current portion of long-term debt$17,831  $18,262 
    Accounts payable 73,251   63,343 
    Accrued liabilities 49,057   43,401 
    Current operating lease liabilities 6,142   6,481 
    Income taxes payable 2,605   2,564 
    Deferred revenue 44,790   43,236 
    Total current liabilities 193,676   177,287 
        
    Long-term debt 135,066   160,488 
    Long-term operating lease liabilities 20,658   23,452 
    Deferred income taxes 6,652   3,637 
    Other noncurrent liabilities 18,782   25,058 
    Total liabilities 374,834   389,922 
        
    Stockholders' equity:   
    Common stock 766   739 
    Additional paid-in capital 1,122,292   1,105,135 
    Retained earnings 272,027   281,567 
    Accumulated other comprehensive loss (78,941)  (66,031)
    Treasury stock (626,586)  (625,584)
    Total stockholders' equity 689,558   695,826 
    Total liabilities and stockholders' equity$1,064,392  $1,085,748 



    OIL STATES INTERNATIONAL, INC. AND SUBSIDIARIES

    CONSOLIDATED STATEMENTS OF CASH FLOWS
    (In Thousands)

     Year Ended December 31,
      2022   2021 
     (Unaudited)  
    Cash flows from operating activities:   
    Net loss$(9,540) $(63,993)
    Adjustments to reconcile net loss to net cash provided by operating activities:   
    Depreciation and amortization expense 67,334   80,741 
    Impairments of inventories —   3,581 
    Impairments of fixed and lease assets —   4,166 
    Stock-based compensation expense 6,852   7,879 
    Amortization of debt discount and deferred financing costs 1,886   2,314 
    Deferred income tax provision (benefit) 2,020   (8,639)
    Gains on extinguishment of 1.50% convertible senior notes (176)  (4,022)
    Gains on disposals of assets (2,856)  (6,472)
    Other, net 2,066   (511)
    Changes in operating assets and liabilities, net of effect from acquired business:   
    Accounts receivable (35,443)  (24,407)
    Inventories (17,364)  (10,334)
    Accounts payable and accrued liabilities 18,183   17,727 
    Deferred revenue 1,554   (148)
    Other operating assets and liabilities, net (1,654)  (8)
    Net cash flows provided by operating activities 32,862   7,194 
        
    Cash flows from investing activities:   
    Capital expenditures (20,266)  (17,517)
    Proceeds from disposition of property and equipment 5,877   11,527 
    Acquisition of business, net of cash acquired (8,125)  — 
    Other, net (211)  (636)
    Net cash flows used in investing activities (22,725)  (6,626)
        
    Cash flows from financing activities:   
    Revolving credit facility borrowings 10,090   12,873 
    Revolving credit facility repayments (10,090)  (31,873)
    Payment of promissory note to seller of GEODynamics, Inc. (10,000)  — 
    Issuance of 4.75% convertible senior notes —   135,000 
    Purchases of 1.50% convertible senior notes (8,450)  (125,952)
    Other debt and finance lease repayments, net (732)  (230)
    Payment of financing costs (105)  (7,791)
    Shares added to treasury stock as a result of net share settlements
    due to vesting of stock awards    		 (1,002)  (1,595)
    Net cash flows used in financing activities (20,289)  (19,568)
        
    Effect of exchange rate changes on cash and cash equivalents (682)  (159)
    Net change in cash and cash equivalents (10,834)  (19,159)
    Cash and cash equivalents, beginning of period 52,852   72,011 
    Cash and cash equivalents, end of period$42,018  $52,852 
        
    Cash paid for:   
    Interest$8,339  $6,532 
    Income taxes, net 534   152 



    OIL STATES INTERNATIONAL, INC. AND SUBSIDIARIES

    SEGMENT DATA
    (In Thousands)
    (unaudited)

     Three Months Ended Year Ended
     December 31,
    2022    		 September 30,
    2022(2)    		 December 31,
    2021(3)    		 December 31,
    2022(4)    		 December 31,
    2021(5)
    Revenues:         
    Offshore/Manufactured Products(1):         
    Project-driven products$44,187  $38,911  $43,603  $158,040  $122,097 
    Short-cycle products 24,207   23,710   18,212   92,152   65,174 
    Other products and services 36,713   33,416   30,394   131,531   111,458 
    Total Offshore/Manufactured Products 105,107   96,037   92,209   381,723   298,729 
    Well Site Services 67,689   60,509   43,336   231,189   170,940 
    Downhole Technologies 29,638   32,848   25,775   124,794   103,492 
    Total revenues$202,434  $189,394  $161,320  $737,706  $573,161 
              
    Operating income (loss):         
    Offshore/Manufactured Products$12,258  $13,373  $7,802  $45,268  $15,447 
    Well Site Services 5,300   2,359   (7,818)  4,865   (34,511)
    Downhole Technologies (3,337)  (342)  (4,525)  (6,669)  (13,470)
    Corporate (10,948)  (10,332)  (6,732)  (40,559)  (32,258)
    Total operating income (loss)$3,273  $5,058  $(11,273) $2,905  $(64,792)

    ________________
    (1)   Disaggregated revenue data is provided to supplement the Segment Data.
    (2)   Operating income (loss) for the three months ended September 30, 2022 included a litigation-related settlement gain of $6.1 million related to the Offshore/Manufactured Products segment.
    (3)   Operating income (loss) for the three months ended December 31, 2021 included $0.3 million of severance and restructuring charges related to the Offshore/Manufactured Products segment. In the Well Site Services segment, operating income (loss) included non-cash inventory and fixed asset impairment charges of $1.5 million and $0.7 million, respectively, and severance and restructuring charges of $0.3 million. In the Downhole Technologies segment, operating income (loss) included severance and restructuring charges of $0.2 million.
    (4)   Operating income (loss) for the year ended December 31, 2022 included a $6.1 million gain on settlement of litigation and $0.8 million of bad debt expense on receivables from Russia-based customers within the Offshore/Manufactured Products segment.
    (5)   Operating income (loss) for the year ended December 31, 2021 included $0.9 million of severance and restructuring charges related to the Offshore/Manufactured Products segment. In the Well Site Services segment, operating income (loss) included non-cash fixed asset and operating lease impairment charges of $4.2 million, a non-cash inventory impairment charge of $1.5 million and severance and restructuring charges of $4.3 million. In the Downhole Technologies segment, operating income (loss) included a non-cash inventory impairment charge of $2.1 million and severance and restructuring charges of $0.8 million. In Corporate, operating income (loss) included $1.6 million of severance charges.



    OIL STATES INTERNATIONAL, INC. AND SUBSIDIARIES

    RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL INFORMATION
    ADJUSTED EBITDA (A)
    (In Thousands)
    (unaudited)

     Three Months Ended Year Ended
     December 31,
    2022    		 September 30,
    2022    		 December 31,
    2021    		 December 31,
    2022    		 December 31,
    2021
              
    Net income (loss)$2,885  $2,143  $(19,870) $(9,540) $(63,993)
    Interest expense, net 2,333   2,637   2,577   10,280   10,170 
    Income tax provision (benefit) (522)  769   (269)  5,480   (9,341)
    Depreciation and amortization expense 15,865   16,413   18,655   67,334   80,741 
    Impairments of inventories —   —   1,468   —   3,581 
    Impairments of fixed and lease assets —   —   722   —   4,166 
    Settlement of disputes with seller of GEODynamics, Inc. —   —   —   620   — 
    Release of foreign currency translation adjustments on liquidation of an international operation —   —   9,320   —   9,320 
    Gains on extinguishment of 1.50% convertible senior notes (19)  —   —   (176)  (4,022)
    Severance and restructuring charges —   —   789   —   7,498 
    Adjusted EBITDA$20,542  $21,962  $13,392  $73,998  $38,120 

    ________________
    (A)   The term Adjusted EBITDA consists of net income (loss) plus net interest expense, taxes, depreciation and amortization expense, and certain non-cash charges, less gains on extinguishment of 1.50% convertible senior notes (the "2023 Notes") and adjustments for certain other items. 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 Year Ended
     December 31,
    2022    		 September 30,
    2022    		 December 31,
    2021    		 December 31,
    2022    		 December 31,
    2021
    Offshore/Manufactured Products:         
    Operating income$12,258  $13,373  $7,802  $45,268  $15,447 
    Other income (expense), net 693   (141)  21   638   770 
    Depreciation and amortization expense 4,800   5,072   5,502   20,451   22,190 
    Severance and restructuring charges —   —   330   —   868 
    Adjusted Segment EBITDA$17,751  $18,304  $13,655  $66,357  $39,275 
              
    Well Site Services:         
    Operating income (loss)$5,300  $2,359  $(7,818) $4,865  $(34,511)
    Other income, net 711   632   3,010   3,207   6,162 
    Depreciation and amortization expense 6,505   6,732   8,511   28,564   40,152 
    Impairments of inventories —   —   1,468   —   1,468 
    Impairment of fixed and lease assets —   —   722   —   4,166 
    Severance and restructuring charges —   —   257   —   4,266 
    Adjusted Segment EBITDA$12,516  $9,723  $6,150  $36,636  $21,703 
              
    Downhole Technologies:         
    Operating loss$(3,337) $(342) $(4,525) $(6,669) $(13,470)
    Other expense, net —   —   —   (86)  (6)
    Depreciation and amortization expense 4,379   4,442   4,455   17,628   17,591 
    Impairment of inventories —   —   —   —   2,113 
    Severance and restructuring charges —   —   202   —   809 
    Adjusted Segment EBITDA$1,042  $4,100  $132  $10,873  $7,037 
              
    Corporate:         
    Operating loss$(10,948) $(10,332) $(6,732) $(40,559) $(32,258)
    Other income (expense), net 19   —   (9,320)  (444)  (5,298)
    Depreciation and amortization expense 181   167   187   691   808 
    Settlement of disputes with seller of GEODynamics, Inc. —   —   —   620   — 
    Release of foreign currency translation adjustments on liquidation of an international operation —   —   9,320   —   9,320 
    Gains on extinguishment of 1.50% convertible senior notes (19)  —   —   (176)  (4,022)
    Severance charges —   —   —   —   1,555 
    Adjusted Segment EBITDA$(10,767) $(10,165) $(6,545) $(39,868) $(29,895)

    ________________
    (B)   The term Adjusted Segment EBITDA consists of operating income (loss) plus other income (expense), depreciation and amortization expense, and certain non-cash charges, less gains on extinguishment of the 2023 Notes and adjustments for certain other items. 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.



    OIL STATES INTERNATIONAL, INC. AND SUBSIDIARIES

    RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL INFORMATION
    RATIO OF NET DEBT TO ANNUALIZED FOURTH QUARTER 2022 ADJUSTED EBITDA (C)
    (Dollars, In Thousands)
    (unaudited)

     December 31,
    2022
    Total debt$152,897 
    Less: cash and cash equivalents (42,018)
    Net Debt$110,879 
      
    Fourth quarter 2022 Adjusted EBITDA$20,542 
    Annualized fourth quarter 2022 Adjusted EBITDA 82,168 
    Ratio of Net Debt to annualized fourth quarter Adjusted EBITDA 1.4x

    ________________
    (C)   The Company has included Net Debt and the ratio of Net Debt to annualized fourth quarter 2022 Adjusted EBITDA as a supplemental disclosure because its management believes that this data provides useful information regarding the level of the Company’s indebtedness and its ability to service debt. Net Debt and the ratio of Net Debt to annualized fourth quarter 2022 Adjusted EBITDA are not financial measures under GAAP and should not be considered in isolation from or as a substitute for total debt, net income (loss) or cash flow measures prepared in accordance with GAAP or as a measure of profitability or liquidity.


    Company Contact:

    Lloyd A. Hajdik
    Oil States International, Inc.
    Executive Vice President, Chief Financial Officer and Treasurer
    (713) 652-0582
    SOURCE: Oil States International, Inc.


    Primary Logo

Опубликовать