Oceaneering Reports Third Quarter 2024 Results

Author's Avatar
5 days ago

Oceaneering International, Inc. ("Oceaneering") (NYSE:OII, Financial) today reported net income of $41.2 million, or $0.40 per share, on revenue of $680 million for the three months ended September 30, 2024. Adjusted net income was $37.2 million, or $0.36 per share, reflecting the impact of $(0.4) million of pre-tax adjustments associated with foreign exchange gains recognized during the quarter, $0.6 million tax effect on adjustments associated with foreign exchange gains, and $(4.2) million of discrete tax adjustments.

Summary of Results

(in thousands, except per share amounts)

For the Three Months Ended

For the Nine Months Ended

Sep 30,

Jun 30,

Sep 30,

2024

2023

2024

2024

2023

Revenue

$

679,811

$

635,180

$

668,808

$

1,947,711

$

1,770,077

Operating Income (Loss)

71,333

57,929

60,364

168,390

133,878

Net Income (Loss)

41,237

29,812

34,997

91,369

52,874

Diluted Earnings (Loss) Per Share

$

0.40

$

0.29

$

0.34

$

0.89

$

0.52

For the third quarter of 2024:

  • Net income was $41.2 million and adjusted EBITDA was $98.1 million
  • Consolidated operating income was $71.3 million
  • Cash flow provided by operating activities was $91.9 million and free cash flow was $67.0 million, with an ending cash position of $452 million
  • The company repurchased 422,229 shares for approximately $10 million

As of September 30, 2024:

  • Remotely Operated Vehicles (ROV): fleet count was 250; Q3 utilization was 69%; and Q3 average revenue per day utilized was $10,576
  • Manufactured Products backlog was $671 million

Revised full-year 2024 guidance and initial full-year 2025 guidance:

  • 2024 consolidated adjusted EBITDA in the range of $340 million to $350 million
  • 2025 consolidated EBITDA in the range of $400 million to $430 million
  • 2025 free cash flow to exceed that generated in 2024

Roderick A. Larson, President and Chief Executive Officer of Oceaneering, stated, “During the quarter, we saw consistent activity levels in our energy-focused businesses, with notable operating performance improvements year-over-year in our Subsea Robotics (SSR) and Manufactured Products segments. Compared to the same quarter last year, our consolidated third quarter operating income was 23% higher on a 7% increase in revenue. We also repurchased shares during the quarter for the first time since 2015.

“We have updated our full-year 2024 consolidated adjusted EBITDA range, which at the midpoint of $345 million represents a 19% increase over our 2023 adjusted EBITDA. Our initial consolidated EBITDA guidance for 2025, at the $415 million midpoint, represents a 20% year-over-year increase to the guided full-year 2024 midpoint.”

Third Quarter 2024 Segment Results v. Third Quarter 2023 Segment Results

As compared to the third quarter of 2023:

  • SSR third quarter 2024 operating income of $65.7 was 37% higher. EBITDA margin was 36%, as compared to 31% for the same period last year.
    ROV revenue per day utilized of $10,576 was 13% higher and fleet utilization was essentially flat at 69%. ROV fleet use during the quarter was 66% in drill support and 34% in vessel-based activity, compared to 61% and 39%.
  • Manufactured Products operating income improved 37% on a 17% increase in revenue, with operating income margin improving to 8%. Backlog was $671 million on September 30, 2024, an increase of $115 million, compared to the same period in 2023. The book-to-bill ratio was 1.21 for the 12-month period ending September 30, 2024, as compared to 1.41 for the trailing 12-month period ending September 30, 2023.
  • Offshore Projects Group (OPG) operating income declined 24% on a 2% decrease in revenue due to changes in project mix in our international markets, vessel crane repair costs, and associated vessel downtime. Operating income margin declined to 14% from 18%.
  • Integrity Management and Digital Solutions (IMDS) operating income and operating income margin decreased on a 11% increase in revenue. The decline in operating income was due to the one-time, non-cash charge associated with the divestiture of the Maritime Intelligence division in September 2024.
  • Aerospace and Defense Technologies (ADTech) revenue was relatively flat. Operating income declined 14% due to increased project proposal costs and changes in project mix.
  • At the corporate level, Unallocated Expenses of $38.9 million were in line with guidance for the quarter and lower than for the same period last year.

Fourth Quarter 2024 Guidance v. Third Quarter 2024 Guidance

On a consolidated basis, fourth quarter 2024 revenue is expected to increase slightly as compared to the third quarter of 2024, and fourth quarter 2024 adjusted EBITDA is expected to be in line with third quarter 2024 results. At the segment level, for the fourth quarter of 2024, as compared to the third quarter of 2024:

  • SSR revenue and operating profitability are forecasted to decrease slightly due to normal seasonality;
  • Manufactured Products operating profitability is expected to be significantly lower on higher revenue;
  • OPG revenue is projected to increase and generate significantly higher operating profitability;
  • IMDS operating profitability is expected to improve on a decline in revenue;
  • ADTech revenue and operating profitability are expected to decrease; and
  • Unallocated Expenses are expected to be in the $40 million range.

Initial 2025 Guidance

For 2025, year over year, Oceaneering anticipates increased revenue and improved operating performance across all segments, led by gains from SSR, Manufactured Products, and ADTech. Consolidated EBITDA for 2025 is forecasted to be in the range of $400 million to $430 million. Oceaneering currently expects to generate positive free cash flow in excess of that forecasted for 2024. Oceaneering will provide more specific guidance on its expectations for 2025 in its fourth quarter 2024 earnings release and conference call.

Non-GAAP Financial Measures

Adjusted net income (loss) and earnings (loss) per share; EBITDA and adjusted EBITDA on a consolidated and on a segment basis (as well as EBITDA and adjusted EBITDA margins); and free cash flow are non-GAAP measures that exclude the impacts of certain identified items. Reconciliations to the corresponding GAAP measures are shown in the tables Adjusted Net Income (Loss) and Diluted Earnings (Loss) per Share (EPS), EBITDA and Adjusted EBITDA and Margins, Free Cash Flow, 2024 Consolidated Adjusted EBITDA and Free Cash Flow Estimates, 2025 Consolidated EBITDA and EBITDA and Adjusted EBITDA and Margins by Segment. These tables are included below under the caption Reconciliations of Non-GAAP to GAAP Financial Information.

Conference Call Details

Oceaneering has scheduled a conference call and webcast on Thursday, October 24, 2024 at 10:00 a.m. Central Time, to discuss its results for the third quarter of 2024, as well as more detailed guidance for the full year and fourth quarter of 2024 and initial guidance for the full year of 2025. Interested parties may listen to the call through a webcast link posted in the Investor Relations section of Oceaneering's website. A replay of the conference call will be made available on the website approximately two hours following the conclusion of the live call.

This release contains "forward-looking statements," as defined in the Private Securities Litigation Reform Act of 1995, including, without limitation, statements as to the expectations, beliefs, future expected business, and financial performance and prospects of Oceaneering. More specifically, the forward-looking statements in this press release include the statements concerning Oceaneering’s: full-year 2024 guidance range for consolidated adjusted EBITDA; fourth-quarter 2024 guidance for consolidated revenue, consolidated adjusted EBITDA, operating segment revenue and operating profitability, and Unallocated Expenses; full-year 2025 guidance for consolidated EBITDA and expectation that 2025 will generate positive free cash flow in excess of that generated in 2024; expectations for improved financial performance in 2025, led by gains in SSR, Manufactured Products, and ADTech; and the characterization, whether positive or otherwise, of market fundamentals, conditions, and dynamic, robotics markets, offshore energy activity levels (including by geographic location), pricing levels, day rates, ROV days utilized, average ROV revenue per day utilized, vessel utilization, growth, bidding activity, outlook, performance, opportunities, and future financials, including as increasing, favorable, positive, encouraging, improving, seasonal, strong, supportive, robust, meaningful, healthy or significant (which is used herein to indicate a change of 20% or greater).

The forward-looking statements included in this release are based on Oceaneering's current expectations and are subject to certain risks, assumptions, trends, and uncertainties that could cause actual results to differ materially from those indicated by the forward-looking statements. Factors that could cause actual results to differ materially include: factors affecting the level of activity in the oil and gas industry, including worldwide demand for and prices of oil and natural gas, oil and natural gas production growth and the supply and demand of offshore drilling rigs; the indirect consequences of climate change and climate-related business trends; actions by members of OPEC and other oil exporting countries; decisions about offshore developments to be made by oil and gas exploration, development, and production companies; the use of subsea completions and our ability to capture associated market share; general economic and business conditions and industry trends; the strength of the industry segments in which we are involved; cancellations of contracts, change orders and other contractual modifications, force majeure declarations and the exercise of contractual suspension rights and the resulting adjustments to our backlog; collections from our customers; our future financial performance, including as a result of the availability, terms, and deployment of capital; the consequences of significant changes in currency exchange rates; the volatility and uncertainties of credit markets; changes in data privacy and security laws, regulations, and standards; changes in tax laws, regulations, and interpretation by taxing authorities; changes in, or our ability to comply with, other laws and governmental regulations, including those relating to the environment; the continued availability of qualified personnel; our ability to obtain raw materials and parts on a timely basis and, in some cases, from limited sources; operating risks normally incident to offshore exploration, development, and production operations; hurricanes and other adverse weather and sea conditions; cost and time associated with drydocking of our vessels; the highly competitive nature of our businesses; adverse outcomes from legal or regulatory proceedings; the risks associated with integrating businesses we acquire; rapid technological changes; and social, political, military, and economic situations in foreign countries where we do business and the possibilities of civil disturbances, war, other armed conflicts, or terrorist attacks. For a more complete discussion of these and other risk factors, please see Oceaneering’s latest annual report on Form 10-K and subsequent quarterly reports on Form 10-Q filed with the Securities and Exchange Commission. You should not place undue reliance on forward-looking statements. Except to the extent required by applicable law, Oceaneering undertakes no obligation to update or revise any forward-looking statement.

Oceaneering is a global technology company delivering engineered services and products and robotic solutions to the offshore energy, defense, aerospace, manufacturing, and entertainment industries.

For more information on Oceaneering, please visit www.oceaneering.com.

- Tables follow on next page -

OCEANEERING INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

Sep 30, 2024

Dec 31, 2023

(in thousands)

ASSETS

Current assets (including cash and cash equivalents of $451,858 and $461,566)

$

1,411,099

$

1,305,659

Net property and equipment

423,579

424,293

Other assets

521,815

509,054

Total Assets

$

2,356,493

$

2,239,006

LIABILITIES AND EQUITY

Current liabilities

$

800,143

$

732,476

Long-term debt

480,706

477,058

Other long-term liabilities

371,603

395,389

Equity

704,041

634,083

Total Liabilities and Equity

$

2,356,493

$

2,239,006

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

For the Three Months Ended

For the Nine Months Ended

Sep 30, 2024

Sep 30, 2023

Jun 30, 2024

Sep 30, 2024

Sep 30, 2023

(in thousands, except per share amounts)

Revenue

$

679,811

$

635,180

$

668,808

$

1,947,711

$

1,770,077

Cost of services and products

548,849

520,483

548,597

1,604,154

1,476,735

Gross margin

130,962

114,697

120,211

343,557

293,342

Selling, general and administrative expense

59,629

56,768

59,847

175,167

159,464

Operating income (loss)

71,333

57,929

60,364

168,390

133,878

Interest income

3,275

3,724

2,402

8,717

12,344

Interest expense

(9,456

)

(9,802

)

(9,516

)

(28,176

)

(28,602

)

Equity in income (losses) of unconsolidated affiliates

323

498

295

787

1,616

Other income (expense), net

3,133

968

1,759

6,372

(4,800

)

Income (loss) before income taxes

68,608

53,317

55,304

156,090

114,436

Provision (benefit) for income taxes

27,371

23,505

20,307

64,721

61,562

Net Income (Loss)

$

41,237

$

29,812

$

34,997

$

91,369

$

52,874

Weighted average diluted shares outstanding

102,613

102,206

102,472

102,445

102,086

Diluted earnings (loss) per share

$

0.40

$

0.29

$

0.34

$

0.89

$

0.52

The above Condensed Consolidated Balance Sheets and Condensed Consolidated Statements of Operations should be read in conjunction with the Company's latest Annual Report on Form 10-K and Quarterly Report on Form 10-Q.

SEGMENT INFORMATION

For the Three Months Ended

For the Nine Months Ended

Sep 30, 2024

Sep 30, 2023

Jun 30, 2024

Sep 30, 2024

Sep 30, 2023

($ in thousands)

Subsea Robotics

Revenue

$

215,715

$

197,343

$

214,985

$

617,632

$

553,016

Operating income (loss)

$

65,698

$

47,818

$

61,750

$

171,685

$

123,699

Operating income (loss) %

30

%

24

%

29

%

28

%

22

%

ROV days available

23,000

23,000

22,750

68,500

68,250

ROV days utilized

15,796

15,932

15,839

46,171

46,192

ROV utilization

69

%

69

%

70

%

67

%

68

%

Manufactured Products

Revenue

$

143,734

$

122,877

$

139,314

$

412,501

$

360,698

Operating income (loss)

$

11,278

$

8,229

$

14,369

$

38,837

$

30,116

Operating income (loss) %

8

%

7

%

10

%

9

%

8

%

Backlog at end of period

$

671,000

$

556,000

$

713,000

$

671,000

$

556,000

Offshore Projects Group

Revenue

$

147,539

$

150,273

$

144,058

$

406,651

$

385,127

Operating income (loss)

$

20,294

$

26,745

$

13,248

$

34,386

$

49,391

Operating income (loss) %

14

%

18

%

9

%

8

%

13

%

Integrity Management & Digital Solutions

Revenue

$

73,622

$

66,056

$

73,492

$

216,804

$

189,305

Operating income (loss)

$

714

$

3,242

$

3,473

$

7,802

$

10,168

Operating income (loss) %

1

%

5

%

5

%

4

%

5

%

Aerospace and Defense Technologies

Revenue

$

99,201

$

98,631

$

96,959

$

294,123

$

281,931

Operating income (loss)

$

12,219

$

14,140

$

7,244

$

32,271

$

33,993

Operating income (loss) %

12

%

14

%

7

%

11

%

12

%

Unallocated Expenses

Operating income (loss)

$

(38,870

)

$

(42,245

)

$

(39,720

)

$

(116,591

)

$

(113,489

)

Total

Revenue

$

679,811

$

635,180

$

668,808

$

1,947,711

$

1,770,077

Operating income (loss)

$

71,333

$

57,929

$

60,364

$

168,390

$

133,878

Operating income (loss) %

10

%

9

%

9

%

9

%

8

%

The above Segment Information does not include adjustments for non-recurring transactions. See the tables below under the caption "Reconciliations of Non-GAAP to GAAP Financial Information" for financial measures that our management considers in evaluating our ongoing operations.

SELECTED CASH FLOW INFORMATION

For the Three Months Ended

For the Nine Months Ended

Sep 30, 2024

Sep 30, 2023

Jun 30, 2024

Sep 30, 2024

Sep 30, 2023

(in thousands)

Capital Expenditures, including Acquisitions

$

24,886

$

25,945

$

22,858

$

73,262

$

66,681

Depreciation and Amortization:

Energy Services and Products

Subsea Robotics

$

12,076

$

12,805

$

11,981

$

36,867

$

41,101

Manufactured Products

3,061

3,067

3,237

9,473

9,124

Offshore Projects Group

5,399

6,931

5,584

17,418

21,035

Integrity Management & Digital Solutions

1,348

909

1,803

4,410

2,706

Total Energy Services and Products

21,884

23,712

22,605

68,168

73,966

Aerospace and Defense Technologies

696

600

616

1,915

1,885

Unallocated Expenses

2,683

1,284

2,759

8,218

3,612

Total Depreciation and Amortization

$

25,263

$

25,596

$

25,980

$

78,301

$

79,463

RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION

In addition to financial results determined in accordance with U.S. generally accepted accounting principles ("GAAP"), this Press Release also includes non-GAAP financial measures (as defined under certain rules and regulations promulgated by the Securities and Exchange Commission). We have included Adjusted Net Income (Loss) and Diluted Earnings (Loss) per Share, each of which excludes the effects of certain specified items, as set forth in the tables that follow. As a result, these amounts are non-GAAP financial measures. We believe these are useful measures for investors to review because they provide consistent measures of the underlying results of our ongoing business. Furthermore, our management uses these measures as measures of the performance of our operations. We have also included disclosures of Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA), EBITDA Margins, 2024 Consolidated Adjusted EBITDA and Free Cash Flow, and 2025 Consolidated EBITDA Estimates, as well as the following by segment: EBITDA, EBITDA Margins, Adjusted EBITDA, and Adjusted EBITDA Margins. We define EBITDA Margin as EBITDA divided by revenue. Adjusted EBITDA and Adjusted EBITDA Margins and related information by segment exclude the effects of certain specified items, as set forth in the tables that follow. EBITDA and EBITDA Margins, Adjusted EBITDA and Adjusted EBITDA Margins, and related information by segment are each non-GAAP financial measures. We define Free Cash Flow as cash flow provided by operating activities less organic capital expenditures (i.e., purchases of property and equipment other than those in business acquisitions). We have included these disclosures in this press release because EBITDA, EBITDA Margins, and Free Cash Flow are widely used by investors for valuation purposes and for comparing our financial performance with the performance of other companies in our industry, and the adjusted amounts thereof provide more consistent measures than the unadjusted amounts. Furthermore, our management uses these measures for purposes of evaluating our financial performance. Our presentation of EBITDA, EBITDA Margins, and Free Cash Flow (and the Adjusted amounts thereof) may not be comparable to similarly titled measures other companies report. Non-GAAP financial measures should be viewed in addition to and not as substitutes for our reported operating results, cash flows, or any other measure prepared and reported in accordance with GAAP. The tables that follow provide reconciliations of the non-GAAP measures used in this press release to the most directly comparable GAAP measures.

RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION

Adjusted Net Income (Loss) and Diluted Earnings (Loss) per Share (EPS)

For the Three Months Ended

Sep 30, 2024

Sep 30, 2023

Jun 30, 2024

Net Income (Loss)

Diluted EPS

Net Income (Loss)

Diluted EPS

Net Income (Loss)

Diluted EPS

(in thousands, except per share amounts)

Net income (loss) and diluted EPS as reported in accordance with GAAP

$

41,237

$

0.40

$

29,812

$

0.29

$

34,997

$

0.34

Pre-tax adjustments for the effects of:

Foreign currency (gains) losses

(424

)

(944

)

(1,034

)

Total pre-tax adjustments

(424

)

(944

)

(1,034

)

Tax effect on pre-tax adjustments at the applicable jurisdictional statutory rate in effect for respective periods

603

615

70

Discrete tax items:

Share-based compensation

(2

)

(48

)

Uncertain tax positions

(1,178

)

13,076

1,706

Valuation allowances

(1,759

)

9,353

520

Other

(1,247

)

(13,430

)

(7,645

)

Total discrete tax adjustments

(4,186

)

8,999

(5,467

)

Total of adjustments

(4,007

)

8,670

(6,431

)

Adjusted Net Income (Loss)

$

37,230

$

0.36

$

38,482

$

0.38

$

28,566

$

0.28

Weighted average diluted shares outstanding utilized for Adjusted Net Income (Loss)

102,613

102,206

102,472

Adjusted Net Income (Loss) and Diluted Earnings (Loss) per Share (EPS)

For the Nine Months Ended

Sep 30, 2024

Sep 30, 2023

Net Income (Loss)

Diluted EPS

Net Income (Loss)

Diluted EPS

(in thousands, except per share amounts)

Net income (loss) and diluted EPS as reported in accordance with GAAP

$

91,369

$

0.89

$

52,874

$

0.52

Pre-tax adjustments for the effects of:

Foreign currency (gains) losses

(3,655

)

3,634

Total pre-tax adjustments

(3,655

)

3,634

Tax effect on pre-tax adjustments at the applicable jurisdictional statutory rate in effect for respective periods

1,463

(1,688

)

Discrete tax items:

Share-based compensation

(1,976

)

(1,370

)

Uncertain tax positions

379

17,477

Valuation allowances

3,332

4,251

Other

(11,228

)

(12,660

)

Total discrete tax adjustments

(9,493

)

7,698

Total of adjustments

(11,685

)

9,644

Adjusted Net Income (Loss)

$

79,684

$

0.78

$

62,518

$

0.61

Weighted average diluted shares outstanding utilized for Adjusted Net Income (Loss)

102,445

102,086

EBITDA and Adjusted EBITDA and Margins

For the Three Months Ended

For the Nine Months Ended

Sep 30, 2024

Sep 30, 2023

Jun 30, 2024

Sep 30, 2024

Sep 30, 2023

($ in thousands)

Net income (loss)

$

41,237

$

29,812

$

34,997

$

91,369

$

52,874

Depreciation and amortization

25,263

25,596

25,980

78,301

79,463

Subtotal

66,500

55,408

60,977

169,670

132,337

Interest expense, net of interest income

6,181

6,078

7,114

19,459

16,258

Amortization included in interest expense

(1,537

)

51

(1,504

)

(4,520

)

114

Provision (benefit) for income taxes

27,371

23,505

20,307

64,721

61,562

EBITDA

98,515

85,042

86,894

249,330

210,271

Adjustments for the effects of:

Foreign currency (gains) losses

(424

)

(944

)

(1,034

)

(3,655

)

$

3,634

Total of adjustments

(424

)

(944

)

(1,034

)

(3,655

)

3,634

Adjusted EBITDA

$

98,091

$

84,098

$

85,860

$

245,675

$

213,905

Revenue

$

679,811

$

635,180

$

668,808

$

1,947,711

$

1,770,077

EBITDA margin %

14

%

13

%

13

%

13

%

12

%

Adjusted EBITDA margin %

14

%

13

%

13

%

13

%

12

%

Free Cash Flow

For the Three Months Ended

For the Nine Months Ended

Sep 30, 2024

Sep 30, 2023

Jun 30, 2024

Sep 30, 2024

Sep 30, 2023

(in thousands)

Net Income (loss)

$

41,237

$

29,812

$

34,997

$

91,369

$

52,874

Non-cash adjustments:

Depreciation and amortization

25,263

25,596

25,980

78,301

79,463

Other non-cash

7,440

6,381

1,744

11,866

9,116

Other increases (decreases) in cash from operating activities

17,991

17,819

(10,098

)

(106,699

)

(84,313

)

Cash flow provided by (used in) operating activities

91,931

79,608

52,623

74,837

57,140

Purchases of property and equipment

(24,886

)

(25,945

)

(22,858

)

(73,262

)

(66,681

)

Free Cash Flow

$

67,045

$

53,663

$

29,765

$

1,575

$

(9,541

)

2024 Consolidated Adjusted EBITDA Estimate

For the Year Ending

December 31, 2024

Low

High

(in thousands)

Income (loss) before income taxes

$

219,000

$

225,000

Depreciation and amortization

100,000

103,000

Subtotal

319,000

328,000

Interest expense, net of interest income

25,000

26,000

Foreign currency (gains) losses

(4,000

)

(4,000

)

Consolidated Adjusted EBITDA

$

340,000

$

350,000

2024 Free Cash Flow Estimate

For the Year Ending

December 31, 2024

Low

High

(in thousands)

Net income (loss)

$

130,000

$

132,000

Depreciation and amortization

100,000

103,000

Other increases (decreases) in cash from operating activities

(10,000

)

45,000

Cash flow provided by (used in) operating activities

220,000

280,000

Purchases of property and equipment

(110,000

)

(130,000

)

Free Cash Flow

$

110,000

$

150,000

2025 Consolidated EBITDA Estimate

For the Year Ending

December 31, 2025

Low

High

(in thousands)

Income (loss) before income taxes

$

285,000

$

307,000

Depreciation and amortization

95,000

100,000

Subtotal

380,000

407,000

Interest expense, net of interest income

20,000

23,000

Consolidated EBITDA

$

400,000

$

430,000

EBITDA and Adjusted EBITDA and Margins by Segment

For the Three Months Ended September 30, 2024

SSR

MP

OPG

IMDS

ADTech

Unallocated Expenses and other

Total

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

$

65,698

$

11,278

$

20,294

$

714

$

12,219

$

(38,870

)

$

71,333

Adjustments for the effects of:

Depreciation and amortization

12,076

3,061

5,399

1,348

696

2,683

25,263

Other pre-tax

1,919

1,919

EBITDA

77,774

14,339

25,693

2,062

12,915

(34,268

)

98,515

Adjustments for the effects of:

Foreign currency (gains) losses

(424

)

(424

)

Total of adjustments

(424

)

(424

)

Adjusted EBITDA

$

77,774

$

14,339

$

25,693

$

2,062

$

12,915

$

(34,692

)

$

98,091

Revenue

$

215,715

$

143,734

$

147,539

$

73,622

$

99,201

$

679,811

Operating income (loss) % as reported in accordance with GAAP

30

%

8

%

14

%

1

%

12

%

10

%

EBITDA Margin

36

%

10

%

17

%

3

%

13

%

14

%

Adjusted EBITDA Margin

36

%

10

%

17

%

3

%

13

%

14

%

For the Three Months Ended September 30, 2023

SSR

MP

OPG

IMDS

ADTech

Unallocated Expenses and other

Total

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

$

47,818

$

8,229

$

26,745

$

3,242

$

14,140

$

(42,245

)

$

57,929

Adjustments for the effects of:

Depreciation and amortization

12,805

3,067

6,931

909

600

1,284

25,596

Other pre-tax

1,517

1,517

EBITDA

60,623

11,296

33,676

4,151

14,740

(39,444

)

85,042

Adjustments for the effects of:

Foreign currency (gains) losses

(944

)

(944

)

Total of adjustments

(944

)

(944

)

Adjusted EBITDA

$

60,623

$

11,296

$

33,676

$

4,151

$

14,740

$

(40,388

)

$

84,098

Revenue

$

197,343

$

122,877

$

150,273

$

66,056

$

98,631

$

635,180

Operating income (loss) % as reported in accordance with GAAP

24

%

7

%

18

%

5

%

14

%

9

%

EBITDA Margin

31

%

9

%

22

%

6

%

15

%

13

%

Adjusted EBITDA Margin

31

%

9

%

22

%

6

%

15

%

13

%

For the Three Months Ended June 30, 2024

SSR

MP

OPG

IMDS

ADTech

Unallocated Expenses and other

Total

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

$

61,750

$

14,369

$

13,248

$

3,473

$

7,244

$

(39,720

)

$

60,364

Adjustments for the effects of:

Depreciation and amortization

11,981

3,237

5,584

1,803

616

2,759

25,980

Other pre-tax

550

550

EBITDA

73,731

17,606

18,832

5,276

7,860

(36,411

)

86,894

Adjustments for the effects of:

Foreign currency (gains) losses

(1,034

)

(1,034

)

Total of adjustments

(1,034

)

(1,034

)

Adjusted EBITDA

$

73,731

$

17,606

$

18,832

$

5,276

$

7,860

$

(37,445

)

$

85,860

Revenue

$

214,985

$

139,314

$

144,058

$

73,492

$

96,959

$

668,808

Operating income (loss) % as reported in accordance with GAAP

29

%

10

%

9

%

5

%

7

%

9

%

EBITDA Margin

34

%

13

%

13

%

7

%

8

%

13

%

Adjusted EBITDA Margin

34

%

13

%

13

%

7

%

8

%

13

%

EBITDA and Adjusted EBITDA and Margins by Segment

For the Nine Months Ended September 30, 2024

SSR

MP

OPG

IMDS

ADTech

Unallocated Expenses and other

Total

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

$

171,685

$

38,837

$

34,386

$

7,802

$

32,271

$

(116,591

)

$

168,390

Adjustments for the effects of:

Depreciation and amortization

36,867

9,473

17,418

4,410

1,915

8,218

78,301

Other pre-tax

2,639

2,639

EBITDA

208,552

48,310

51,804

12,212

34,186

(105,734

)

249,330

Adjustments for the effects of:

Foreign currency (gains) losses

(3,655

)

(3,655

)

Total of adjustments

(3,655

)

(3,655

)

Adjusted EBITDA

$

208,552

$

48,310

$

51,804

$

12,212

$

34,186

$

(109,389

)

$

245,675

Revenue

$

617,632

$

412,501

$

406,651

$

216,804

$

294,123

$

1,947,711

Operating income (loss) % as reported in accordance with GAAP

28

%

9

%

8

%

4

%

11

%

9

%

EBITDA Margin

34

%

12

%

13

%

6

%

12

%

13

%

Adjusted EBITDA Margin

34

%

12

%

13

%

6

%

12

%

13

%

For the Nine Months Ended September 30, 2023

SSR

MP

OPG

IMDS

ADTech

Unallocated Expenses and other

Total

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

$

123,699

$

30,116

$

49,391

$

10,168

$

33,993

$

(113,489

)

$

133,878

Adjustments for the effects of:

Depreciation and amortization

41,101

9,124

21,035

2,706

1,885

3,612

79,463

Other pre-tax

(3,070

)

(3,070

)

EBITDA

164,800

39,240

70,426

12,874

35,878

(112,947

)

210,271

Adjustments for the effects of:

Foreign currency (gains) losses

3,634

3,634

Total of adjustments

3,634

3,634

Adjusted EBITDA

$

164,800

$

39,240

$

70,426

$

12,874

$

35,878

$

(109,313

)

$

213,905

Revenue

$

553,016

$

360,698

$

385,127

$

189,305

$

281,931

$

1,770,077

Operating income (loss) % as reported in accordance with GAAP

22

%

8

%

13

%

5

%

12

%

8

%

EBITDA Margin

30

%

11

%

18

%

7

%

13

%

12

%

Adjusted EBITDA Margin

30

%

11

%

18

%

7

%

13

%

12

%

CT?id=bwnews&sty=20241023731451r1&sid=txguf&distro=ftp

View source version on businesswire.com: https://www.businesswire.com/news/home/20241023731451/en/