- Net income of $15.2 million, or $0.24 per share, reported for the quarter, which included a facility sale gain of $15.3 million partially offset by restructuring and other charges totaling $3.1 million (net after-tax benefit of $9.6 million, or $0.16 per share)
- Adjusted net income of $5.5 million, or $0.09 per share, excluding the facility sale gain and restructuring charges (a non-GAAP measure(1))
- Consolidated revenues of $164.6 million decreased 6% sequentially, driven primarily by lower U.S. land-based activity and the exit of certain service lines in the third quarter of 2024
- Adjusted EBITDA (a non-GAAP measure(1)) of $18.7 million
- Generated cash flows from operations of $18.2 million
- Sold a previously idled facility for net cash proceeds of $24.8 million, resulting in a pre-tax gain of $15.3 million
- Purchased $9.1 million of our common stock during the quarter
Oil States International, Inc. (NYSE:OIS):
|
Three Months Ended |
|
% Change |
||||||||||||||
(Unaudited, In Thousands, Except Per Share Amounts) |
December 31,
|
|
September 30,
|
|
December 31,
|
|
Sequential |
|
Year-over-
|
||||||||
Consolidated results: |
|
|
|
|
|
|
|
|
|
||||||||
Revenues |
$ |
164,595 |
|
|
$ |
174,348 |
|
|
$ |
208,266 |
|
|
(6 |
)% |
|
(21 |
)% |
Operating income (loss)(3) |
$ |
18,484 |
|
|
$ |
(11,041 |
) |
|
$ |
7,830 |
|
|
n.m. |
|
136 |
% |
|
Net income (loss) |
$ |
15,164 |
|
|
$ |
(14,349 |
) |
|
$ |
5,963 |
|
|
n.m. |
|
154 |
% |
|
Adjusted net income (loss), excluding charges and credits(1) |
$ |
5,537 |
|
|
$ |
2,696 |
|
|
$ |
7,071 |
|
|
105 |
% |
|
(22 |
)% |
Adjusted EBITDA(1) |
$ |
18,734 |
|
|
$ |
21,531 |
|
|
$ |
23,978 |
|
|
(13 |
)% |
|
(22 |
)% |
|
|
|
|
|
|
|
|
|
|
||||||||
Revenues by segment(2): |
|
|
|
|
|
|
|
|
|
||||||||
Offshore Manufactured Products |
$ |
107,253 |
|
|
$ |
102,234 |
|
|
$ |
126,489 |
|
|
5 |
% |
|
(15 |
)% |
Completion and Production Services |
|
30,090 |
|
|
|
40,099 |
|
|
|
51,208 |
|
|
(25 |
)% |
|
(41 |
)% |
Downhole Technologies |
|
27,252 |
|
|
|
32,015 |
|
|
|
30,569 |
|
|
(15 |
)% |
|
(11 |
)% |
|
|
|
|
|
|
|
|
|
|
||||||||
Revenues by destination: |
|
|
|
|
|
|
|
|
|
||||||||
Offshore and international |
$ |
118,187 |
|
|
$ |
113,856 |
|
|
$ |
135,885 |
|
|
4 |
% |
|
(13 |
)% |
U.S. land |
|
46,408 |
|
|
|
60,492 |
|
|
|
72,381 |
|
|
(23 |
)% |
|
(36 |
)% |
|
|
|
|
|
|
|
|
|
|
||||||||
Operating income (loss) by segment(2)(3): |
|
|
|
|
|
|
|
|
|
||||||||
Offshore Manufactured Products |
$ |
21,009 |
|
|
$ |
19,310 |
|
|
$ |
24,167 |
|
|
9 |
% |
|
(13 |
)% |
Completion and Production Services |
|
(4,004 |
) |
|
|
(18,267 |
) |
|
|
(1,102 |
) |
|
78 |
% |
|
(263 |
)% |
Downhole Technologies |
|
(4,031 |
) |
|
|
(3,653 |
) |
|
|
(5,726 |
) |
|
(10 |
)% |
|
30 |
% |
Corporate |
|
5,510 |
|
|
|
(8,431 |
) |
|
|
(9,509 |
) |
|
n.m. |
|
n.m. |
||
|
|
|
|
|
|
|
|
|
|
||||||||
Adjusted Segment EBITDA(1)(2): |
|
|
|
|
|
|
|
|
|
||||||||
Offshore Manufactured Products |
$ |
24,748 |
|
|
$ |
23,303 |
|
|
$ |
28,838 |
|
|
6 |
% |
|
(14 |
)% |
Completion and Production Services |
|
3,545 |
|
|
|
5,413 |
|
|
|
5,903 |
|
|
(35 |
)% |
|
(40 |
)% |
Downhole Technologies |
|
131 |
|
|
|
1,078 |
|
|
|
(1,420 |
) |
|
(88 |
)% |
|
n.m. |
|
Corporate |
|
(9,690 |
) |
|
|
(8,263 |
) |
|
|
(9,343 |
) |
|
117 |
% |
|
104 |
% |
___________________ |
||
| (1) | These 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) | In the first quarter of 2024, certain short-cycle, consumable product operations historically reported within the Offshore Manufactured Products segment were integrated into the Downhole Technologies segment. 2023 segment financial data, backlog and other information (as presented herein) were conformed with the revised segment presentation. In the third quarter of 2024, the Well Site Services segment's name was changed to Completion and Production Services following the sale of its remaining drilling rigs and the exit of its flowback and well testing service offerings. |
|
| (3) | Operating income (loss) included charges totaling: $3.1 million for the three months ended December 31, 2024; $18.2 million for the three months ended September 30, 2024; and $1.4 million for the three months ended December 31, 2023. Fourth quarter 2024 results also included a gain of $15.3 million associated with the sale of a previously idled facility. See "Segment Data" below for additional information. |
|
Oil States International, Inc. reported net income of $15.2 million, or $0.24 per share, and Adjusted EBITDA of $18.7 million for the fourth quarter of 2024 on revenues of $164.6 million. Reported fourth quarter 2024 net income included a gain of $15.3 million ($12.1 million after-tax or $0.20 per share) associated with the sale of a previously idled facility and charges of $3.1 million ($2.5 million after-tax or $0.04 per share) associated primarily with the restructuring of certain U.S. land-based operations and facility closures. These results compare to revenues of $174.3 million, a net loss of $14.3 million, or $0.23 per share, and Adjusted EBITDA of $21.5 million reported in the third quarter of 2024, which included charges of $18.2 million ($17.0 million after-tax, or $0.27 per share) associated with the restructuring of certain U.S. land-based operations, including facility closures, personnel reductions and patent defense.
For the year ended December 31, 2024, the Company reported a net loss of $11.3 million, or $0.18 per share, and Adjusted EBITDA of $77.0 million on revenues of $692.6 million. The full-year 2024 results included a non-cash goodwill impairment charge of $10.0 million ($9.5 million after-tax, or $0.15 per share), charges of $28.3 million ($22.3 million after-tax or $0.36 per share) associated with the restructuring of certain U.S. land-based operations, including facility closures, personnel reductions and patent defense, partially offset by a gain of $15.3 million ($12.1 million after-tax or $0.20 per share) associated with the sale of a previously idled facility. The 2024 results compare to net income of $12.9 million, or $0.20 per share, and Adjusted EBITDA of $87.8 million on revenues of $782.3 million in 2023. The full-year 2023 results included charges of $3.1 million ($2.5 million after-tax, or $0.04 per share) associated with facility consolidation and patent defense.
Oil States' President and Chief Executive Officer, Cindy B. Taylor, stated:
"Continuing with earlier themes, our offshore and international operations were very resilient in terms of revenue, Adjusted EBITDA and bookings during the fourth quarter. However, sequential improvements in these regions were offset by ongoing declines in our U.S. land driven operations due to extensive holiday slowdowns in activity during the quarter. Our completions work in the Gulf of America was also slow to recover from disruptions noted in the third quarter, but recently has recovered to much higher activity levels.
"Our Offshore Manufactured Products segment revenues rose 5% sequentially, totaling $107 million in the fourth quarter, while Adjusted Segment EBITDA rose 6% to $25 million on a favorable revenue mix. Bookings increased 1% sequentially, totaling $113 million compared to $112 million booked in the third quarter of 2024, yielding backlog of $311 million as of December 31 and a quarterly book-to-bill ratio of 1.1x. The outlook for our offshore and international project-driven businesses remains strong with growing market acceptance of our new technology offerings including our integrated riser joint used in managed pressure drilling operations.
"Given the highly cyclical nature of select U.S. service lines, we continued our strategic initiatives around business mix optimization and capital allocation within our Completion and Production Services and Downhole Technologies segments. Strategic efforts to improve our U.S. operational performance along with the exit of more commoditized business lines should enhance our U.S. land driven operating margins in future periods."
Business Segment Results
In first quarter 2024, certain short-cycle, consumable product operations historically reported within the Offshore Manufactured Products segment (legacy frac plugs and elastomer products) were integrated into our Downhole Technologies segment to better align with the underlying activity demand drivers and current segment management structure, as well as provide for additional operational synergies. Historical 2023 segment financial data (GAAP and non-GAAP), backlog and other information (as presented herein) were conformed with the revised segment presentation. Additionally, following the sale of its remaining U.S. land-based drilling rigs and the exit of the flowback and well testing service offering in the third quarter of 2024, the Company's Well Site Services segment name was changed to Completion and Production Services.
(See Segment Data and Adjusted Segment EBITDA tables below)
Offshore Manufactured Products
Offshore Manufactured Products reported revenues of $107.3 million, operating income of $21.0 million and Adjusted Segment EBITDA of $24.7 million in the fourth quarter of 2024, compared to revenues of $102.2 million, operating income of $19.3 million and Adjusted Segment EBITDA of $23.3 million reported in the third quarter of 2024. Adjusted Segment EBITDA margin was 23% in both the fourth and third quarter of 2024.
Backlog totaled $311 million as of December 31, 2024. Fourth quarter bookings increased 1%, totaling $113 million, compared to bookings of $112 million in the third quarter – yielding a quarterly book-to-bill ratio of 1.1x.
Completion and Production Services
Completion and Production Services reported revenues of $30.1 million, an operating loss of $4.0 million and Adjusted Segment EBITDA of $3.5 million in the fourth quarter of 2024, compared to revenues of $40.1 million, an operating loss of $18.3 million and Adjusted Segment EBITDA of $5.4 million reported in the third quarter of 2024. Adjusted Segment EBITDA margin was 12% in the fourth quarter of 2024, compared to 13% in the third quarter of 2024.
During the third quarter of 2024, the segment implemented restructuring actions in its U.S. land-based businesses to reduce costs and improve future operating margins, which included the exit of two underperforming service offerings and the closure of several facilities leading to reductions in its U.S. workforce. The segment's U.S. land restructuring initiatives continued into the fourth quarter of 2024 with additional facility closures. As a result of these and other strategic actions previously taken, the segment's operating loss for the fourth quarter of 2024 included $1.2 million of operating lease asset impairment charges and $1.9 million of costs associated with the exit of underperforming service locations. Additionally, during the third and fourth quarters of 2024, the segment recorded costs totaling $1.4 million associated with the enforcement of certain patents related to its proprietary technologies. These patent disputes were settled during the fourth quarter.
The segment's exited U.S. land-based businesses collectively generated revenues of $1.3 million and operating losses of $3.7 million in the current quarter, which included operating lease asset impairment charges of $1.2 million, facility closure and other charges totaling $1.9 million as well as depreciation and amortization expense of $1.0 million. During full-year 2024, service offerings and facilities exited in 2024 collectively generated revenues of $40.6 million and operating losses of $19.6 million, which included intangible and operating lease asset impairment charges of $14.1 million, facility closure and other charges totaling $7.0 million as well as depreciation and amortization expense of $7.9 million.
Downhole Technologies
Downhole Technologies reported revenues of $27.3 million, an operating loss of $4.0 million and Adjusted Segment EBITDA of $0.1 million in the fourth quarter of 2024, compared to revenues of $32.0 million, an operating loss of $3.7 million and Adjusted Segment EBITDA of $1.1 million in the third quarter of 2024.
During the third quarter of 2024, the segment implemented actions to reduce costs and improve future operating margins, which included the exit of an underperforming location as well as reductions in its U.S. workforce. The segment's operating loss in the third quarter of 2024 included costs of $1.2 million associated with an operating lease asset impairment, workforce reductions and a customer bankruptcy.
Corporate
Corporate operating income in the fourth quarter of 2024 totaled $5.5 million.
During the fourth quarter of 2024, the Company sold a previously idled facility (held-for-sale) for net cash proceeds of $24.8 million, resulting in the recognition of a gain of $15.3 million, which is included in operating income (loss) but excluded from Adjusted EBITDA.
Interest Expense, Net
Net interest expense totaled $1.7 million in the fourth quarter of 2024, which included $0.3 million of non-cash amortization of deferred debt issuance costs.
Income Taxes
During the fourth quarter of 2024, the Company recognized tax expense of $1.8 million on pre-tax income of $17.0 million, which included unfavorable changes in valuation allowances recorded against deferred tax assets and certain non-deductible expenses. The Company recognized income tax expense of $2.2 million on a pre-tax loss of $12.1 million in the third quarter of 2024, which included unfavorable changes in valuation allowances recorded against deferred tax assets and certain non-deductible expenses.
Cash Flows
During the fourth quarter of 2024, cash flows provided by operations totaled $18.2 million and cash flows provided by investing activities totaled $11.1 million, yielding free cash flows of $29.3 million during the quarter. Net debt (total debt less cash and cash equivalents) was reduced by $19.4 million during the quarter after repurchasing $9.1 million of common stock.
On October 24, 2024, the Company's Board of Directors terminated the Company's existing share repurchase program and replaced it with a new $50 million authorization which expires in October 2026.
Financial Condition
Cash on-hand totaled $65.4 million at December 31, 2024. No borrowings were outstanding under the Company's asset-based revolving credit facility at December 31, 2024.
Conference Call Information
The call is scheduled for February 21, 2025 at 9:00 a.m. Central Standard 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, supply chain disruptions, the impact of changes in tariffs and duties on imported materials and exported finished goods, 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, consolidation of our customers, 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, 2023, 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,
|
|
September 30,
|
|
December 31,
|
|
December 31,
|
|
December 31,
|
||||||||||
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
|
|
||||||||||
Revenues: |
|
|
|
|
|
|
|
|
|
||||||||||
Products |
$ |
98,859 |
|
|
$ |
100,798 |
|
|
$ |
123,444 |
|
|
$ |
402,565 |
|
|
$ |
418,550 |
|
Services |
|
65,736 |
|
|
|
73,550 |
|
|
|
84,822 |
|
|
|
290,023 |
|
|
|
363,733 |
|
|
|
164,595 |
|
|
|
174,348 |
|
|
|
208,266 |
|
|
|
692,588 |
|
|
|
782,283 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Costs and expenses: |
|
|
|
|
|
|
|
|
|
||||||||||
Product costs |
|
77,821 |
|
|
|
79,167 |
|
|
|
97,291 |
|
|
|
314,628 |
|
|
|
328,815 |
|
Service costs |
|
47,807 |
|
|
|
57,422 |
|
|
|
66,405 |
|
|
|
221,573 |
|
|
|
278,073 |
|
Cost of revenues (exclusive of depreciation and amortization expense presented below) |
|
125,628 |
|
|
|
136,589 |
|
|
|
163,696 |
|
|
|
536,201 |
|
|
|
606,888 |
|
Selling, general and administrative expense |
|
23,386 |
|
|
|
22,754 |
|
|
|
22,400 |
|
|
|
95,009 |
|
|
|
94,185 |
|
Depreciation and amortization expense |
|
12,180 |
|
|
|
13,635 |
|
|
|
14,569 |
|
|
|
54,708 |
|
|
|
60,778 |
|
Impairment of goodwill |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
10,000 |
|
|
|
— |
|
Impairments of intangible assets |
|
— |
|
|
|
10,787 |
|
|
|
— |
|
|
|
10,787 |
|
|
|
— |
|
Impairments of operating lease assets |
|
1,188 |
|
|
|
2,579 |
|
|
|
— |
|
|
|
3,767 |
|
|
|
— |
|
Other operating income, net |
|
(16,271 |
) |
|
|
(955 |
) |
|
|
(229 |
) |
|
|
(16,195 |
) |
|
|
(2,732 |
) |
|
|
146,111 |
|
|
|
185,389 |
|
|
|
200,436 |
|
|
|
694,277 |
|
|
|
759,119 |
|
Operating income (loss) |
|
18,484 |
|
|
|
(11,041 |
) |
|
|
7,830 |
|
|
|
(1,689 |
) |
|
|
23,164 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest expense, net |
|
(1,745 |
) |
|
|
(1,824 |
) |
|
|
(1,811 |
) |
|
|
(7,731 |
) |
|
|
(8,189 |
) |
Other income, net |
|
257 |
|
|
|
731 |
|
|
|
177 |
|
|
|
1,568 |
|
|
|
849 |
|
Income (loss) before income taxes |
|
16,996 |
|
|
|
(12,134 |
) |
|
|
6,196 |
|
|
|
(7,852 |
) |
|
|
15,824 |
|
Income tax provision |
|
(1,832 |
) |
|
|
(2,215 |
) |
|
|
(233 |
) |
|
|
(3,406 |
) |
|
|
(2,933 |
) |
Net income (loss) |
$ |
15,164 |
|
|
$ |
(14,349 |
) |
|
$ |
5,963 |
|
|
$ |
(11,258 |
) |
|
$ |
12,891 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income (loss) per share: |
|
|
|
|
|
|
|
|
|
||||||||||
Basic |
$ |
0.24 |
|
|
$ |
(0.23 |
) |
|
$ |
0.09 |
|
|
$ |
(0.18 |
) |
|
$ |
0.20 |
|
Diluted |
|
0.24 |
|
|
|
(0.23 |
) |
|
|
0.09 |
|
|
|
(0.18 |
) |
|
|
0.20 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Weighted average number of common shares outstanding: |
|
|
|
|
|
|
|
|
|||||||||||
Basic |
|
60,947 |
|
|
|
62,084 |
|
|
|
62,483 |
|
|
|
62,004 |
|
|
|
62,690 |
|
Diluted |
|
61,392 |
|
|
|
62,084 |
|
|
|
63,004 |
|
|
|
62,004 |
|
|
|
63,152 |
|
OIL STATES INTERNATIONAL, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (In Thousands) |
|||||||
|
December 31, 2024 |
|
December 31, 2023 |
||||
|
(Unaudited) |
|
|
||||
ASSETS |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
65,363 |
|
|
$ |
47,111 |
|
Accounts receivable, net |
|
194,336 |
|
|
|
203,211 |
|
Inventories, net |
|
214,836 |
|
|
|
202,027 |
|
Prepaid expenses and other current assets |
|
23,691 |
|
|
|
35,648 |
|
Total current assets |
|
498,226 |
|
|
|
487,997 |
|
|
|
|
|
||||
Property, plant, and equipment, net |
|
266,871 |
|
|
|
280,389 |
|
Operating lease assets, net |
|
19,537 |
|
|
|
21,970 |
|
Goodwill, net |
|
69,709 |
|
|
|
79,867 |
|
Other intangible assets, net |
|
125,862 |
|
|
|
153,010 |
|
Other noncurrent assets |
|
24,903 |
|
|
|
23,253 |
|
Total assets |
$ |
1,005,108 |
|
|
$ |
1,046,486 |
|
|
|
|
|
||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Current portion of long-term debt |
$ |
633 |
|
|
$ |
627 |
|
Accounts payable |
|
57,708 |
|
|
|
67,546 |
|
Accrued liabilities |
|
36,861 |
|
|
|
44,227 |
|
Current operating lease liabilities |
|
7,284 |
|
|
|
6,880 |
|
Income taxes payable |
|
2,818 |
|
|
|
1,233 |
|
Deferred revenue |
|
52,399 |
|
|
|
36,757 |
|
Total current liabilities |
|
157,703 |
|
|
|
157,270 |
|
|
|
|
|
||||
Long-term debt |
|
124,654 |
|
|
|
135,502 |
|
Long-term operating lease liabilities |
|
17,989 |
|
|
|
18,346 |
|
Deferred income taxes |
|
5,350 |
|
|
|
7,717 |
|
Other noncurrent liabilities |
|
18,758 |
|
|
|
18,106 |
|
Total liabilities |
|
324,454 |
|
|
|
336,941 |
|
|
|
|
|
||||
Stockholders' equity: |
|
|
|
||||
Common stock |
|
786 |
|
|
|
772 |
|
Additional paid-in capital |
|
1,137,949 |
|
|
|
1,129,240 |
|
Retained earnings |
|
273,660 |
|
|
|
284,918 |
|
Accumulated other comprehensive loss |
|
(79,532 |
) |
|
|
(69,984 |
) |
Treasury stock |
|
(652,209 |
) |
|
|
(635,401 |
) |
Total stockholders' equity |
|
680,654 |
|
|
|
709,545 |
|
Total liabilities and stockholders' equity |
$ |
1,005,108 |
|
|
$ |
1,046,486 |
|
OIL STATES INTERNATIONAL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (In Thousands) |
|||||||
|
Year Ended December 31, |
||||||
|
|
2024 |
|
|
|
2023 |
|
|
(Unaudited) |
|
|
||||
Cash flows from operating activities: |
|
|
|
||||
Net income (loss) |
$ |
(11,258 |
) |
|
$ |
12,891 |
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|
|
|
||||
Depreciation and amortization expense |
|
54,708 |
|
|
|
60,778 |
|
Impairment of goodwill |
|
10,000 |
|
|
|
— |
|
Impairments of intangible assets |
|
10,787 |
|
|
|
— |
|
Impairments of operating lease assets |
|
3,767 |
|
|
|
— |
|
Stock-based compensation expense |
|
8,723 |
|
|
|
6,954 |
|
Amortization of deferred financing costs |
|
1,497 |
|
|
|
1,798 |
|
Deferred income tax provision (benefit) |
|
(2,356 |
) |
|
|
226 |
|
Gains on disposals of assets |
|
(18,333 |
) |
|
|
(4,075 |
) |
Gains on extinguishment of 4.75% convertible senior notes |
|
(515 |
) |
|
|
— |
|
Other, net |
|
(452 |
) |
|
|
(1,001 |
) |
Changes in operating assets and liabilities: |
|
|
|
||||
Accounts receivable |
|
5,191 |
|
|
|
17,132 |
|
Inventories |
|
(14,704 |
) |
|
|
(19,793 |
) |
Accounts payable and accrued liabilities |
|
(19,382 |
) |
|
|
(11,743 |
) |
Deferred revenue |
|
15,642 |
|
|
|
(8,033 |
) |
Other operating assets and liabilities, net |
|
2,579 |
|
|
|
1,441 |
|
Net cash flows provided by operating activities |
|
45,894 |
|
|
|
56,575 |
|
|
|
|
|
||||
Cash flows from investing activities: |
|
|
|
||||
Capital expenditures |
|
(37,508 |
) |
|
|
(30,653 |
) |
Proceeds from disposition of property and equipment |
|
5,594 |
|
|
|
5,253 |
|
Proceeds from disposition of assets held for sale |
|
35,070 |
|
|
|
— |
|
Other, net |
|
(454 |
) |
|
|
(186 |
) |
Net cash flows provided by (used in) investing activities |
|
2,702 |
|
|
|
(25,586 |
) |
|
|
|
|
||||
Cash flows from financing activities: |
|
|
|
||||
Revolving credit facility borrowings |
|
22,739 |
|
|
|
35,816 |
|
Revolving credit facility repayments |
|
(22,739 |
) |
|
|
(35,816 |
) |
Purchases of 4.75% convertible senior notes |
|
(10,846 |
) |
|
|
— |
|
Repayment of 1.50% convertible senior notes |
|
— |
|
|
|
(17,315 |
) |
Other debt and finance lease repayments |
|
(652 |
) |
|
|
(457 |
) |
Payment of financing costs |
|
(1,178 |
) |
|
|
(128 |
) |
Purchases of treasury stock |
|
(14,212 |
) |
|
|
(6,867 |
) |
Shares added to treasury stock as a result of net share settlements due to vesting of stock awards |
|
(2,596 |
) |
|
|
(1,948 |
) |
Net cash flows used in financing activities |
|
(29,484 |
) |
|
|
(26,715 |
) |
|
|
|
|
||||
Effect of exchange rate changes on cash and cash equivalents |
|
(860 |
) |
|
|
819 |
|
Net change in cash and cash equivalents |
|
18,252 |
|
|
|
5,093 |
|
Cash and cash equivalents, beginning of period |
|
47,111 |
|
|
|
42,018 |
|
Cash and cash equivalents, end of period |
$ |
65,363 |
|
|
$ |
47,111 |
|
|
|
|
|
||||
Cash paid for: |
|
|
|
||||
Interest |
$ |
7,439 |
|
|
$ |
7,867 |
|
Income taxes, net |
|
3,847 |
|
|
|
1,263 |
|
OIL STATES INTERNATIONAL, INC. AND SUBSIDIARIES
SEGMENT DATA (In Thousands) (Unaudited) |
|||||||||||||||||||
|
Three Months Ended |
|
Year Ended |
||||||||||||||||
|
December 31,
|
|
September 30,
|
|
December 31,
|
|
December 31,
|
|
December 31,
|
||||||||||
Revenues(1): |
|
|
|
|
|
|
|
|
|
||||||||||
Offshore Manufactured Products |
|
|
|
|
|
|
|
|
|
||||||||||
Project-driven: |
|
|
|
|
|
|
|
|
|
||||||||||
Products |
$ |
61,814 |
|
|
$ |
58,164 |
|
|
$ |
82,839 |
|
|
$ |
232,867 |
|
|
$ |
235,080 |
|
Services |
|
34,895 |
|
|
|
32,754 |
|
|
|
32,875 |
|
|
|
123,906 |
|
|
|
112,742 |
|
|
|
96,709 |
|
|
|
90,918 |
|
|
|
115,714 |
|
|
|
356,773 |
|
|
|
347,822 |
|
Military and other products |
|
10,544 |
|
|
|
11,316 |
|
|
|
10,775 |
|
|
|
41,127 |
|
|
|
33,889 |
|
Total Offshore Manufactured Products |
|
107,253 |
|
|
|
102,234 |
|
|
|
126,489 |
|
|
|
397,900 |
|
|
|
381,711 |
|
Completion and Production Services |
|
30,090 |
|
|
|
40,099 |
|
|
|
51,208 |
|
|
|
163,902 |
|
|
|
242,633 |
|
Downhole Technologies |
|
27,252 |
|
|
|
32,015 |
|
|
|
30,569 |
|
|
|
130,786 |
|
|
|
157,939 |
|
Total revenues |
$ |
164,595 |
|
|
$ |
174,348 |
|
|
$ |
208,266 |
|
|
$ |
692,588 |
|
|
$ |
782,283 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating income (loss)(1): |
|
|
|
|
|
|
|
|
|
||||||||||
Offshore Manufactured Products(2) |
$ |
21,009 |
|
|
$ |
19,310 |
|
|
$ |
24,167 |
|
|
$ |
65,279 |
|
|
$ |
56,289 |
|
Completion and Production Services(3) |
|
(4,004 |
) |
|
|
(18,267 |
) |
|
|
(1,102 |
) |
|
|
(23,225 |
) |
|
|
13,881 |
|
Downhole Technologies(4) |
|
(4,031 |
) |
|
|
(3,653 |
) |
|
|
(5,726 |
) |
|
|
(20,904 |
) |
|
|
(5,874 |
) |
Corporate(5) |
|
5,510 |
|
|
|
(8,431 |
) |
|
|
(9,509 |
) |
|
|
(22,839 |
) |
|
|
(41,132 |
) |
Total operating income (loss) |
$ |
18,484 |
|
|
$ |
(11,041 |
) |
|
$ |
7,830 |
|
|
$ |
(1,689 |
) |
|
$ |
23,164 |
|
________________ |
||
| (1) | In the first quarter 2024, certain short-cycle, consumable product operations historically reported within the Offshore Manufactured Products segment were integrated into the Downhole Technologies segment. Historical 2023 segment financial results were conformed with the revised segment presentation. Additionally, following the sale of its remaining U.S. land-based drilling rigs and the exit of the flowback and well testing service offerings in the third quarter of 2024, the Company's Well Site Services segment name was changed to Completion and Production Services. |
|
| (2) | Operating income for the three months ended September 30, 2024 and the year ended December 31, 2024, included facility consolidation charges of $0.4 million and $3.4 million respectively. Operating income for the three months ended December 31, 2023 and the year ended December 31, 2023 included facility consolidation charges of $0.8 million and $2.5 million, respectively, associated with the consolidation and relocation of certain manufacturing and service locations. |
|
| (3) | Operating loss for the three months ended December 31, 2024 and September 30, 2024, and the year ended December 31, 2024, included $3.0 million, $15.9 million and $21.5 million, respectively, in costs associated with consolidation and exit of certain underperforming service offerings and locations. Additionally, during the three months ended December 31, 2024 and September 30, 2024, and the year ended December 31, 2024, the segment incurred $0.1 million, $1.3 million and $2.8 million, respectively, of costs associated with the defense of certain patents related to proprietary technologies. Operating income (loss) for the three months and the year ended December 31, 2023 included $0.6 million of costs associated with the defense of certain patents related to proprietary technologies. |
|
| (4) | Operating loss for the three months ended September 30, 2024 included $0.6 million in restructuring costs. Operating loss for the year ended December 31, 2024 included a non-cash goodwill impairment charge of $10.0 million, recognized in connection with the 2024 segment realignment, and $0.6 million in restructuring costs. |
|
| (5) | Operating income (loss) for the three months and the year ended December 31, 2024 included a $15.3 million gain on sale of a previously idled facility. |
|
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,
|
|
September 30,
|
|
December 31,
|
|
December 31,
|
|
December 31,
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss) |
$ |
15,164 |
|
|
$ |
(14,349 |
) |
|
$ |
5,963 |
|
$ |
(11,258 |
) |
|
$ |
12,891 |
Interest expense, net |
|
1,745 |
|
|
|
1,824 |
|
|
|
1,811 |
|
|
7,731 |
|
|
|
8,189 |
Income tax provision |
|
1,832 |
|
|
|
2,215 |
|
|
|
233 |
|
|
3,406 |
|
|
|
2,933 |
Depreciation and amortization expense |
|
12,180 |
|
|
|
13,635 |
|
|
|
14,569 |
|
|
54,708 |
|
|
|
60,778 |
Impairment of goodwill |
|
— |
|
|
|
— |
|
|
|
— |
|
|
10,000 |
|
|
|
— |
Impairments of intangible assets |
|
— |
|
|
|
10,787 |
|
|
|
— |
|
|
10,787 |
|
|
|
— |
Impairments of operating lease assets |
|
1,188 |
|
|
|
2,579 |
|
|
|
— |
|
|
3,767 |
|
|
|
— |
Facility consolidation/closure and other charges |
|
1,941 |
|
|
|
4,840 |
|
|
|
1,402 |
|
|
13,716 |
|
|
|
3,051 |
Gain on disposal of property held for sale |
|
(15,316 |
) |
|
|
— |
|
|
|
— |
|
|
(15,316 |
) |
|
|
— |
Gains on extinguishment of 4.75% convertible senior notes |
|
— |
|
|
|
— |
|
|
|
— |
|
|
(515 |
) |
|
|
— |
Adjusted EBITDA |
$ |
18,734 |
|
|
$ |
21,531 |
|
|
$ |
23,978 |
|
$ |
77,026 |
|
|
$ |
87,842 |
________________ |
||
| (A) | The term Adjusted EBITDA consists of net income (loss) plus net interest expense, taxes, depreciation and amortization expense, impairments of goodwill, intangible and operating lease assets, and facility consolidation/closure and other charges, less gains on the sale of a previously idled property and extinguishment of 4.75% convertible senior notes ("2026 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 |
|
Year Ended |
||||||||||||||||
|
December 31,
|
|
September 30,
|
|
December 31,
|
|
December 31,
|
|
December 31,
|
||||||||||
Offshore Manufactured Products: |
|
|
|
|
|
|
|
|
|
||||||||||
Operating income |
$ |
21,009 |
|
|
$ |
19,310 |
|
|
$ |
24,167 |
|
|
$ |
65,279 |
|
|
$ |
56,289 |
|
Other income, net |
|
105 |
|
|
|
8 |
|
|
|
44 |
|
|
|
134 |
|
|
|
358 |
|
Depreciation and amortization expense |
|
3,634 |
|
|
|
3,631 |
|
|
|
3,802 |
|
|
|
15,205 |
|
|
|
16,357 |
|
Facility consolidation/closure and other charges |
|
— |
|
|
|
354 |
|
|
|
825 |
|
|
|
3,364 |
|
|
|
2,474 |
|
Adjusted Segment EBITDA |
$ |
24,748 |
|
|
$ |
23,303 |
|
|
$ |
28,838 |
|
|
$ |
83,982 |
|
|
$ |
75,478 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Completion and Production Services: |
|
|
|
|
|
|
|
|
|
||||||||||
Operating income (loss) |
$ |
(4,004 |
) |
|
$ |
(18,267 |
) |
|
$ |
(1,102 |
) |
|
$ |
(23,225 |
) |
|
$ |
13,881 |
|
Other income, net |
|
152 |
|
|
|
723 |
|
|
|
133 |
|
|
|
919 |
|
|
|
491 |
|
Depreciation and amortization expense |
|
4,268 |
|
|
|
5,749 |
|
|
|
6,295 |
|
|
|
22,143 |
|
|
|
25,318 |
|
Impairments of intangible assets |
|
— |
|
|
|
10,787 |
|
|
|
— |
|
|
|
10,787 |
|
|
|
— |
|
Impairments of operating lease assets |
|
1,188 |
|
|
|
2,092 |
|
|
|
— |
|
|
|
3,280 |
|
|
|
— |
|
Facility consolidation/closure and other charges |
|
1,941 |
|
|
|
4,329 |
|
|
|
577 |
|
|
|
10,195 |
|
|
|
577 |
|
Adjusted Segment EBITDA |
$ |
3,545 |
|
|
$ |
5,413 |
|
|
$ |
5,903 |
|
|
$ |
24,099 |
|
|
$ |
40,267 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Downhole Technologies: |
|
|
|
|
|
|
|
|
|
||||||||||
Operating loss |
$ |
(4,031 |
) |
|
$ |
(3,653 |
) |
|
$ |
(5,726 |
) |
|
$ |
(20,904 |
) |
|
$ |
(5,874 |
) |
Depreciation and amortization expense |
|
4,162 |
|
|
|
4,121 |
|
|
|
4,306 |
|
|
|
16,808 |
|
|
|
18,467 |
|
Impairment of goodwill |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
10,000 |
|
|
|
— |
|
Impairments of operating lease assets |
|
— |
|
|
|
487 |
|
|
|
— |
|
|
|
487 |
|
|
|
— |
|
Facility consolidation/closure and other charges |
|
— |
|
|
|
123 |
|
|
|
— |
|
|
|
123 |
|
|
|
— |
|
Adjusted Segment EBITDA |
$ |
131 |
|
|
$ |
1,078 |
|
|
$ |
(1,420 |
) |
|
$ |
6,514 |
|
|
$ |
12,593 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Corporate: |
|
|
|
|
|
|
|
|
|
||||||||||
Operating income (loss) |
$ |
5,510 |
|
|
$ |
(8,431 |
) |
|
$ |
(9,509 |
) |
|
$ |
(22,839 |
) |
|
$ |
(41,132 |
) |
Other income, net |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
515 |
|
|
|
— |
|
Depreciation and amortization expense |
|
116 |
|
|
|
134 |
|
|
|
166 |
|
|
|
552 |
|
|
|
636 |
|
Other charges |
|
— |
|
|
|
34 |
|
|
|
— |
|
|
|
34 |
|
|
|
— |
|
Gain on disposal of property held for sale |
|
(15,316 |
) |
|
|
— |
|
|
|
— |
|
|
|
(15,316 |
) |
|
|
— |
|
Gains on extinguishment of 4.75% convertible senior notes |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(515 |
) |
|
|
— |
|
Adjusted Segment EBITDA |
$ |
(9,690 |
) |
|
$ |
(8,263 |
) |
|
$ |
(9,343 |
) |
|
$ |
(37,569 |
) |
|
$ |
(40,496 |
) |
________________ |
||
| (B) | The term Adjusted Segment EBITDA consists of operating income (loss) plus other income (expense), depreciation and amortization expense, impairments of goodwill, intangible and operating lease assets, and facility consolidation/closure and other charges, less gains on the sale of a previously idled property and extinguishment of 2026 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. |
|
OIL STATES INTERNATIONAL, INC. AND SUBSIDIARIES
RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL INFORMATION ADJUSTED NET INCOME (LOSS), EXCLUDING CHARGES AND CREDITS (C) AND ADJUSTED NET INCOME (LOSS) PER SHARE, EXCLUDING CHARGES AND CREDITS (D) (In Thousands, Except Per Share Amounts) (Unaudited) |
|||||||||||||||||||
|
Three Months Ended |
|
Year Ended |
||||||||||||||||
|
December 31,
|
|
September 30,
|
|
December 31,
|
|
December 31,
|
|
December 31,
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income (loss) |
$ |
15,164 |
|
|
$ |
(14,349 |
) |
|
$ |
5,963 |
|
|
$ |
(11,258 |
) |
|
$ |
12,891 |
|
Impairment of goodwill |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
10,000 |
|
|
|
— |
|
Impairments of intangible assets |
|
— |
|
|
|
10,787 |
|
|
|
— |
|
|
|
10,787 |
|
|
|
— |
|
Impairments of operating lease assets |
|
1,188 |
|
|
|
2,579 |
|
|
|
— |
|
|
|
3,767 |
|
|
|
— |
|
Facility consolidation/closure and other charges |
|
1,941 |
|
|
|
4,840 |
|
|
|
1,402 |
|
|
|
13,716 |
|
|
|
3,051 |
|
Gain on disposal of property held for sale |
|
(15,316 |
) |
|
|
— |
|
|
|
— |
|
|
|
(15,316 |
) |
|
|
— |
|
Gains on extinguishment of 4.75% convertible senior notes |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(515 |
) |
|
|
— |
|
Total adjustments, before taxes |
|
(12,187 |
) |
|
|
18,206 |
|
|
|
1,402 |
|
|
|
22,439 |
|
|
|
3,051 |
|
Tax provision (benefit) |
|
2,560 |
|
|
|
(1,161 |
) |
|
|
(294 |
) |
|
|
(430 |
) |
|
|
(640 |
) |
Total adjustments, net of taxes |
|
(9,627 |
) |
|
|
17,045 |
|
|
|
1,108 |
|
|
|
22,009 |
|
|
|
2,411 |
|
Adjusted net income, excluding charges and credits |
$ |
5,537 |
|
|
$ |
2,696 |
|
|
$ |
7,071 |
|
|
$ |
10,751 |
|
|
$ |
15,302 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted weighted average number of diluted common shares outstanding (E) |
|
61,392 |
|
|
|
62,412 |
|
|
|
63,004 |
|
|
|
62,376 |
|
|
|
63,152 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted diluted net income per share, excluding charges and credits (E) |
$ |
0.09 |
|
|
$ |
0.04 |
|
|
$ |
0.11 |
|
|
$ |
0.17 |
|
|
$ |
0.24 |
|
________________ |
||
| (C) | Adjusted net income, excluding charges and credits consists of net income (loss) plus impairments of goodwill, intangible and operating lease assets, and facility consolidation/closure and other charges, less gains on the sale of a previously idled property and extinguishment of the 2026 Notes. Adjusted net income, excluding charges and credits is not a measure of financial performance under GAAP and should not be considered in isolation from or as a substitute for net income (loss) as prepared in accordance with GAAP. The Company has included adjusted net income, excluding charges and credits as a supplemental disclosure because its management believes that adjusted net income, excluding charges and credits provides investors a helpful measure for comparing its operating performance with previous and subsequent periods. |
|
| (D) | Adjusted net income per share, excluding charges and credits is calculated as adjusted net income, excluding charges and credits divided by the weighted average number of common shares outstanding. Adjusted net income per share, excluding charges and credits is not a measure of financial performance under GAAP and should not be considered in isolation from or as a substitute for net income (loss) per share as prepared in accordance with GAAP. The Company has included adjusted net income per share, excluding charges and credits as a supplemental disclosure because its management believes that adjusted net income per share, excluding charges and credits provides investors a helpful measure for comparing its operating performance with previous and subsequent periods. |
|
| (E) | The calculation of diluted adjusted earnings per share for the three month period ended September 30, 2024 and the year ended December 31, 2024 included 328 thousand shares and 372 thousand shares, respectively, issuable pursuant to outstanding performance share units. |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20250221077278/en/
Company Contact:
Lloyd A. Hajdik
Oil States International, Inc.
Executive Vice President, Chief Financial Officer and Treasurer
(713) 652-0582