AGÕæÈ˹ٷ½

STOCK TITAN

Oceaneering Reports Second Quarter 2025 Results

Rhea-AI Impact
(Moderate)
Rhea-AI Sentiment
(Neutral)
Tags

HOUSTON--(BUSINESS WIRE)-- Oceaneering International, Inc. ("Oceaneering") (NYSE:OII) today reported second quarter 2025 results.

  • As compared to the second quarter of 2024:
    • Revenue increased 4% to $698 million;
    • Operating income increased 31% to $79.2 million;
    • Net income increased 56% to $54.4 million; and
    • Adjusted EBITDA increased 20% to $103 million.
  • Cash flow provided by operating activities was $77.2 million and free cash flow was $46.9 million, with an ending cash position of $434 million.
  • Shares repurchased were 471,759 for approximately $10.0 million.

Rod Larson, Oceaneering's President and Chief Executive Officer, stated, "I am pleased to report another strong quarter, in which we delivered the considerable quarterly year-over-year increases noted above. We achieved these results through commencement of recent contract awards in Aerospace and Defense Technologies (ADTech), favorable service mix and strong execution in our Offshore Projects Group (OPG), conversion of higher margin backlog in Manufactured Products, and continued progression of remotely operated vehicle (ROV) day rates. As expected, all of our operating segments produced quarterly year-over-year improvements in revenue, operating income, and operating income margin."

Second Quarter 2025 Segment Results

As compared to the second quarter of 2024:

  • Subsea Robotics (SSR) operating income improved 4% to $64.5 million on a 2% increase in revenue. EBITDA margin expanded slightly to 35% on improved ROV revenue per day utilized, which increased to $11,265. ROV fleet utilization was 67%.
  • Manufactured Products operating income of $18.8 million improved 31% on a 4% increase in revenue, with operating income margin expanding to 13%. Backlog was $516 million on June 30, 2025. The book-to-bill ratio was 0.65 for the 12-month period ending on June 30, 2025.
  • OPG operating income increased 64% to $21.7 million on a 4% increase in revenue. Operating income margin improved to 15%.
  • Integrity Management and Digital Solutions (IMDS) operating income increased 34% to $4.6 million and operating income margin improved to 6% on relatively flat revenue.
  • ADTech operating income of $16.3 million represented an increase of 125% on a 13% increase in revenue. Operating income margin expanded to 15%.
  • At the corporate level, Unallocated Expenses were $46.7 million.

Third Quarter 2025 Guidance

As compared to the third quarter of 2024, consolidated third quarter 2025 revenue is expected to increase and consolidated EBITDA is forecasted to be in the range of $100 million to $110 million.

At the segment level, for the third quarter of 2025, as compared to the third quarter of 2024:

  • SSR revenue and operating profitability are expected to increase.
  • Manufactured Products operating profitability is projected to increase significantly on increased revenue.
  • OPG operating profitability is expected to decrease on relatively flat revenue.
  • IMDS operating profitability is projected to increase significantly on relatively flat revenue.
  • ADTech revenue and operating profitability are forecasted to increase significantly.
  • Unallocated Expenses are expected to be in the $45 million to $50 million range.

Updated 2025 Guidance

Full-year 2025 consolidated and segment guidance remains the same except as follows:

  • Consolidated revenue is expected to grow in the mid-single digit percent range;
  • Consolidated adjusted EBITDA is expected to be in the range of $390 million to $420 million;
  • SSR revenue is expected to grow in the mid-single digit percent range due to lower than expected contributions from our Survey business;
  • ROV fleet utilization is expected to be in the mid- to high-60 percent range; and
  • IMDS operating income margin is expected to be in the mid-single digit percent range.

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, 2025 Consolidated EBITDA Estimates, 2025 Free Cash Flow Estimate, 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, July 24, 2025 at 10:00 a.m. Central Time, to discuss its results for the second quarter of 2025 and guidance for the third quarter and 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.

Forward-Looking Statements

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 2025 guidance range for consolidated revenue, consolidated adjusted EBITDA, SSR revenue and expected results of the Survey business, ROV fleet utilization, and IMDS operating income margin; third quarter 2025 guidance for consolidated revenue, consolidated EBITDA, revenue and operating profitability by segment, and Unallocated Expenses; and the characterization, whether positive or otherwise, of market fundamentals, conditions, and dynamics, 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, considerable, 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 and uncertainty, including those related to tariffs and retaliatory tariffs; the strength of the industry segments in which we are involved; cancellations of contracts, customer contract disputes, 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.

About Oceaneering

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

For more information, please visit .

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

OCEANEERING INTERNATIONAL, INC. AND SUBSIDIARIES

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

CONDENSED CONSOLIDATED BALANCE SHEETS

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Jun 30, 2025

Ìý

Dec 31, 2024

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(in thousands)

ASSETS

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Current assets (including cash and cash equivalents of $434,048 and $497,516)

Ìý

$

1,392,707

Ìý

Ìý

$

1,387,896

Ìý

Net property and equipment

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

445,667

Ìý

Ìý

Ìý

420,098

Ìý

Other assets

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

489,208

Ìý

Ìý

Ìý

528,353

Ìý

Total Assets

Ìý

Ìý

Ìý

Ìý

Ìý

$

2,327,582

Ìý

Ìý

$

2,336,347

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

LIABILITIES AND EQUITY

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Current liabilities

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

$

696,863

Ìý

Ìý

$

796,938

Ìý

Long-term debt

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

484,648

Ìý

Ìý

Ìý

482,009

Ìý

Other long-term liabilities

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

297,947

Ìý

Ìý

Ìý

337,078

Ìý

Equity

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

848,124

Ìý

Ìý

Ìý

720,322

Ìý

Total Liabilities and Equity

Ìý

Ìý

Ìý

Ìý

Ìý

$

2,327,582

Ìý

Ìý

$

2,336,347

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

For the Three Months Ended

Ìý

For the Six Months Ended

Ìý

Ìý

Jun 30, 2025

Ìý

Jun 30, 2024

Ìý

Mar 31, 2025

Ìý

Jun 30, 2025

Ìý

Jun 30, 2024

Ìý

Ìý

(in thousands, except per share amounts)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenue

Ìý

$

698,161

Ìý

Ìý

$

668,808

Ìý

Ìý

$

674,523

Ìý

Ìý

$

1,372,684

Ìý

Ìý

$

1,267,900

Ìý

Cost of services and products

Ìý

Ìý

549,734

Ìý

Ìý

Ìý

548,597

Ìý

Ìý

Ìý

539,512

Ìý

Ìý

Ìý

1,089,246

Ìý

Ìý

Ìý

1,055,305

Ìý

Gross margin

Ìý

Ìý

148,427

Ìý

Ìý

Ìý

120,211

Ìý

Ìý

Ìý

135,011

Ìý

Ìý

Ìý

283,438

Ìý

Ìý

Ìý

212,595

Ìý

Selling, general and administrative expense

Ìý

Ìý

69,238

Ìý

Ìý

Ìý

59,847

Ìý

Ìý

Ìý

61,539

Ìý

Ìý

Ìý

130,777

Ìý

Ìý

Ìý

115,538

Ìý

Operating income (loss)

Ìý

Ìý

79,189

Ìý

Ìý

Ìý

60,364

Ìý

Ìý

Ìý

73,472

Ìý

Ìý

Ìý

152,661

Ìý

Ìý

Ìý

97,057

Ìý

Interest income

Ìý

Ìý

3,017

Ìý

Ìý

Ìý

2,402

Ìý

Ìý

Ìý

3,644

Ìý

Ìý

Ìý

6,661

Ìý

Ìý

Ìý

5,442

Ìý

Interest expense, net of amounts capitalized

Ìý

Ìý

(9,472

)

Ìý

Ìý

(9,516

)

Ìý

Ìý

(9,075

)

Ìý

Ìý

(18,547

)

Ìý

Ìý

(18,720

)

Equity in income (losses) of unconsolidated affiliates

Ìý

Ìý

311

Ìý

Ìý

Ìý

295

Ìý

Ìý

Ìý

362

Ìý

Ìý

Ìý

673

Ìý

Ìý

Ìý

464

Ìý

Other income (expense), net

Ìý

Ìý

5,371

Ìý

Ìý

Ìý

1,759

Ìý

Ìý

Ìý

975

Ìý

Ìý

Ìý

6,346

Ìý

Ìý

Ìý

3,239

Ìý

Income (loss) before income taxes

Ìý

Ìý

78,416

Ìý

Ìý

Ìý

55,304

Ìý

Ìý

Ìý

69,378

Ìý

Ìý

Ìý

147,794

Ìý

Ìý

Ìý

87,482

Ìý

Provision (benefit) for income taxes

Ìý

Ìý

23,974

Ìý

Ìý

Ìý

20,307

Ìý

Ìý

Ìý

19,001

Ìý

Ìý

Ìý

42,975

Ìý

Ìý

Ìý

37,350

Ìý

Net Income (Loss)

Ìý

$

54,442

Ìý

Ìý

$

34,997

Ìý

Ìý

$

50,377

Ìý

Ìý

$

104,819

Ìý

Ìý

$

50,132

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Weighted average diluted shares outstanding

Ìý

Ìý

101,372

Ìý

Ìý

Ìý

102,472

Ìý

Ìý

Ìý

101,903

Ìý

Ìý

Ìý

101,636

Ìý

Ìý

Ìý

102,361

Ìý

Diluted earnings (loss) per share

Ìý

$

0.54

Ìý

Ìý

$

0.34

Ìý

Ìý

$

0.49

Ìý

Ìý

$

1.03

Ìý

Ìý

$

0.49

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

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.

Ìý

SEGMENT INFORMATION

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

For the Three Months Ended

Ìý

For the Six Months Ended

Ìý

Ìý

Jun 30, 2025

Ìý

Jun 30, 2024

Ìý

Mar 31, 2025

Ìý

Jun 30, 2025

Ìý

Jun 30, 2024

Ìý

($ in thousands)

Subsea Robotics

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenue

Ìý

$

218,786

Ìý

Ìý

$

214,985

Ìý

Ìý

$

205,976

Ìý

Ìý

$

424,762

Ìý

Ìý

$

401,917

Ìý

Operating income (loss)

Ìý

$

64,505

Ìý

Ìý

$

61,750

Ìý

Ìý

$

59,632

Ìý

Ìý

$

124,137

Ìý

Ìý

$

105,987

Ìý

Operating income (loss) %

Ìý

Ìý

29

%

Ìý

Ìý

29

%

Ìý

Ìý

29

%

Ìý

Ìý

29

%

Ìý

Ìý

26

%

ROV days available

Ìý

Ìý

22,750

Ìý

Ìý

Ìý

22,750

Ìý

Ìý

Ìý

22,500

Ìý

Ìý

Ìý

45,250

Ìý

Ìý

Ìý

45,500

Ìý

ROV days utilized

Ìý

Ìý

15,289

Ìý

Ìý

Ìý

15,839

Ìý

Ìý

Ìý

15,093

Ìý

Ìý

Ìý

30,382

Ìý

Ìý

Ìý

30,375

Ìý

ROV utilization

Ìý

Ìý

67

%

Ìý

Ìý

70

%

Ìý

Ìý

67

%

Ìý

Ìý

67

%

Ìý

Ìý

67

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Manufactured Products

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenue

Ìý

$

145,134

Ìý

Ìý

$

139,314

Ìý

Ìý

$

135,037

Ìý

Ìý

$

280,171

Ìý

Ìý

$

268,767

Ìý

Operating income (loss)

Ìý

$

18,772

Ìý

Ìý

$

14,369

Ìý

Ìý

$

8,667

Ìý

Ìý

$

27,439

Ìý

Ìý

$

27,559

Ìý

Operating income (loss) %

Ìý

Ìý

13

%

Ìý

Ìý

10

%

Ìý

Ìý

6

%

Ìý

Ìý

10

%

Ìý

Ìý

10

%

Backlog at end of period

Ìý

$

516,000

Ìý

Ìý

$

713,000

Ìý

Ìý

$

543,000

Ìý

Ìý

$

516,000

Ìý

Ìý

$

713,000

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Offshore Projects Group

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenue

Ìý

$

149,281

Ìý

Ìý

$

144,058

Ìý

Ìý

$

164,941

Ìý

Ìý

$

314,222

Ìý

Ìý

$

259,112

Ìý

Operating income (loss)

Ìý

$

21,663

Ìý

Ìý

$

13,248

Ìý

Ìý

$

35,666

Ìý

Ìý

$

57,329

Ìý

Ìý

$

14,092

Ìý

Operating income (loss) %

Ìý

Ìý

15

%

Ìý

Ìý

9

%

Ìý

Ìý

22

%

Ìý

Ìý

18

%

Ìý

Ìý

5

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Integrity Management & Digital Solutions

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenue

Ìý

$

75,367

Ìý

Ìý

$

73,492

Ìý

Ìý

$

71,418

Ìý

Ìý

$

146,785

Ìý

Ìý

$

143,182

Ìý

Operating income (loss)

Ìý

$

4,647

Ìý

Ìý

$

3,473

Ìý

Ìý

$

3,462

Ìý

Ìý

$

8,109

Ìý

Ìý

$

7,088

Ìý

Operating income (loss) %

Ìý

Ìý

6

%

Ìý

Ìý

5

%

Ìý

Ìý

5

%

Ìý

Ìý

6

%

Ìý

Ìý

5

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Aerospace and Defense Technologies

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenue

Ìý

$

109,593

Ìý

Ìý

$

96,959

Ìý

Ìý

$

97,151

Ìý

Ìý

$

206,744

Ìý

Ìý

$

194,922

Ìý

Operating income (loss)

Ìý

$

16,299

Ìý

Ìý

$

7,244

Ìý

Ìý

$

10,665

Ìý

Ìý

$

26,964

Ìý

Ìý

$

20,052

Ìý

Operating income (loss) %

Ìý

Ìý

15

%

Ìý

Ìý

7

%

Ìý

Ìý

11

%

Ìý

Ìý

13

%

Ìý

Ìý

10

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Unallocated Expenses

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Operating income (loss)

Ìý

$

(46,697

)

Ìý

$

(39,720

)

Ìý

$

(44,620

)

Ìý

$

(91,317

)

Ìý

$

(77,721

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenue

Ìý

$

698,161

Ìý

Ìý

$

668,808

Ìý

Ìý

$

674,523

Ìý

Ìý

$

1,372,684

Ìý

Ìý

$

1,267,900

Ìý

Operating income (loss)

Ìý

$

79,189

Ìý

Ìý

$

60,364

Ìý

Ìý

$

73,472

Ìý

Ìý

$

152,661

Ìý

Ìý

$

97,057

Ìý

Operating income (loss) %

Ìý

Ìý

11

%

Ìý

Ìý

9

%

Ìý

Ìý

11

%

Ìý

Ìý

11

%

Ìý

Ìý

8

%

Ìý

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

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

For the Three Months Ended

Ìý

For the Six Months Ended

Ìý

Ìý

Jun 30, 2025

Ìý

Jun 30, 2024

Ìý

Mar 31, 2025

Ìý

Jun 30, 2025

Ìý

Jun 30, 2024

Ìý

Ìý

(in thousands)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Purchases of property and equipment

Ìý

$

30,272

Ìý

$

22,858

Ìý

$

26,088

Ìý

$

56,360

Ìý

$

48,376

Capitalized cloud-based service contract costs

Ìý

Ìý

2,536

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

1,727

Ìý

Ìý

Ìý

4,263

Ìý

Ìý

$

�

Ìý

Total Capital Expenditures

Ìý

$

32,808

Ìý

Ìý

$

22,858

Ìý

Ìý

$

27,815

Ìý

Ìý

$

60,623

Ìý

Ìý

$

48,376

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Depreciation and Amortization:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Energy Services and Products

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Subsea Robotics

Ìý

$

12,385

Ìý

Ìý

$

11,981

Ìý

Ìý

$

11,736

Ìý

Ìý

$

24,121

Ìý

Ìý

$

24,791

Ìý

Manufactured Products

Ìý

Ìý

2,741

Ìý

Ìý

Ìý

3,237

Ìý

Ìý

Ìý

2,650

Ìý

Ìý

Ìý

5,391

Ìý

Ìý

Ìý

6,412

Ìý

Offshore Projects Group

Ìý

Ìý

4,663

Ìý

Ìý

Ìý

5,584

Ìý

Ìý

Ìý

4,689

Ìý

Ìý

Ìý

9,352

Ìý

Ìý

Ìý

12,019

Ìý

Integrity Management & Digital Solutions

Ìý

Ìý

1,839

Ìý

Ìý

Ìý

1,803

Ìý

Ìý

Ìý

1,730

Ìý

Ìý

Ìý

3,569

Ìý

Ìý

Ìý

3,062

Ìý

Total Energy Services and Products

Ìý

Ìý

21,628

Ìý

Ìý

Ìý

22,605

Ìý

Ìý

Ìý

20,805

Ìý

Ìý

Ìý

42,433

Ìý

Ìý

Ìý

46,284

Ìý

Aerospace and Defense Technologies

Ìý

Ìý

900

Ìý

Ìý

Ìý

616

Ìý

Ìý

Ìý

833

Ìý

Ìý

Ìý

1,733

Ìý

Ìý

Ìý

1,219

Ìý

Unallocated Expenses

Ìý

Ìý

2,872

Ìý

Ìý

Ìý

2,759

Ìý

Ìý

Ìý

2,810

Ìý

Ìý

Ìý

5,682

Ìý

Ìý

Ìý

5,535

Ìý

Total Depreciation and Amortization

Ìý

$

25,400

Ìý

Ìý

$

25,980

Ìý

Ìý

$

24,448

Ìý

Ìý

$

49,848

Ìý

Ìý

$

53,038

Ìý

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 (EPS), 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 and free cash flow 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. Due to the forward-looking nature of EBITDA for the third quarter of 2025 and for the full year of 2025, we cannot reliably predict certain of the necessary line items for the reconciliations to net income and, accordingly, have excluded such line items in the reconciliation. 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 that 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.

Ìý

RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

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

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

For the Three Months Ended

Ìý

Ìý

Jun 30, 2025

Jun 30, 2024

Mar 31, 2025

Ìý

Ìý

Net Income
(Loss)

Ìý

Diluted EPS

Ìý

Net Income
(Loss)

Ìý

Diluted EPS

Ìý

Net Income
(Loss)

Ìý

Diluted EPS

Ìý

Ìý

(in thousands, except per share amounts)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

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

Ìý

$

54,442

Ìý

Ìý

$

0.54

Ìý

$

34,997

Ìý

Ìý

$

0.34

Ìý

$

50,377

Ìý

Ìý

$

0.49

Pre-tax adjustments for the effects of:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Foreign currency (gains) losses

Ìý

Ìý

(5,430

)

Ìý

Ìý

Ìý

Ìý

(1,034

)

Ìý

Ìý

Ìý

Ìý

(1,050

)

Ìý

Ìý

Total pre-tax adjustments

Ìý

Ìý

(5,430

)

Ìý

Ìý

Ìý

Ìý

(1,034

)

Ìý

Ìý

Ìý

Ìý

(1,050

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

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

Ìý

Ìý

5,452

Ìý

Ìý

Ìý

Ìý

Ìý

70

Ìý

Ìý

Ìý

Ìý

Ìý

685

Ìý

Ìý

Ìý

Discrete tax items:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Share-based compensation

Ìý

Ìý

(2

)

Ìý

Ìý

Ìý

Ìý

(48

)

Ìý

Ìý

Ìý

Ìý

(1,103

)

Ìý

Ìý

Uncertain tax positions

Ìý

Ìý

(9

)

Ìý

Ìý

Ìý

Ìý

1,706

Ìý

Ìý

Ìý

Ìý

Ìý

(2,411

)

Ìý

Ìý

Valuation allowances

Ìý

Ìý

(2,453

)

Ìý

Ìý

Ìý

Ìý

520

Ìý

Ìý

Ìý

Ìý

Ìý

(3,261

)

Ìý

Ìý

Other

Ìý

Ìý

(2,209

)

Ìý

Ìý

Ìý

Ìý

(7,645

)

Ìý

Ìý

Ìý

Ìý

780

Ìý

Ìý

Ìý

Total discrete tax adjustments

Ìý

Ìý

(4,673

)

Ìý

Ìý

Ìý

Ìý

(5,467

)

Ìý

Ìý

Ìý

Ìý

(5,995

)

Ìý

Ìý

Total of adjustments

Ìý

Ìý

(4,651

)

Ìý

Ìý

Ìý

Ìý

(6,431

)

Ìý

Ìý

Ìý

Ìý

(6,360

)

Ìý

Ìý

Adjusted Net Income (Loss)

Ìý

$

49,791

Ìý

Ìý

$

0.49

Ìý

Ìý

$

28,566

Ìý

Ìý

$

0.28

Ìý

Ìý

$

44,017

Ìý

Ìý

$

0.43

Ìý

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

Ìý

Ìý

Ìý

Ìý

101,372

Ìý

Ìý

Ìý

Ìý

Ìý

102,472

Ìý

Ìý

Ìý

Ìý

Ìý

101,903

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

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

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

For the Six Months Ended

Ìý

Ìý

Ìý

Jun 30, 2025

Jun 30, 2024

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net Income
(Loss)

Ìý

Diluted EPS

Ìý

Net Income
(Loss)

Ìý

Diluted EPS

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(in thousands, except per share amounts)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

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

Ìý

Ìý

Ìý

Ìý

Ìý

$

104,819

Ìý

Ìý

$

1.03

Ìý

Ìý

$

50,132

Ìý

Ìý

$

0.49

Ìý

Pre-tax adjustments for the effects of:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Foreign currency (gains) losses

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(6,480

)

Ìý

Ìý

Ìý

Ìý

(3,231

)

Ìý

Ìý

Total pre-tax adjustments

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(6,480

)

Ìý

Ìý

Ìý

Ìý

(3,231

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

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

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

6,137

Ìý

Ìý

Ìý

Ìý

Ìý

860

Ìý

Ìý

Ìý

Discrete tax items:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Share-based compensation

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(1,105

)

Ìý

Ìý

Ìý

Ìý

(1,974

)

Ìý

Ìý

Uncertain tax positions

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(2,420

)

Ìý

Ìý

Ìý

Ìý

1,557

Ìý

Ìý

Ìý

Valuation allowances

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(5,714

)

Ìý

Ìý

Ìý

Ìý

5,091

Ìý

Ìý

Ìý

Other

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(1,429

)

Ìý

Ìý

Ìý

Ìý

(9,981

)

Ìý

Ìý

Total discrete tax adjustments

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(10,668

)

Ìý

Ìý

Ìý

Ìý

(5,307

)

Ìý

Ìý

Total of adjustments

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(11,011

)

Ìý

Ìý

Ìý

Ìý

(7,678

)

Ìý

Ìý

Adjusted Net Income (Loss)

Ìý

Ìý

Ìý

Ìý

Ìý

$

93,808

Ìý

Ìý

$

0.92

Ìý

Ìý

$

42,454

Ìý

Ìý

$

0.41

Ìý

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

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

101,636

Ìý

Ìý

Ìý

Ìý

Ìý

102,361

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

EBITDA and Adjusted EBITDA and Margins

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

For the Three Months Ended

Ìý

For the Six Months Ended

Ìý

Ìý

Jun 30, 2025

Ìý

Jun 30, 2024

Ìý

Mar 31, 2025

Ìý

Jun 30, 2025

Ìý

Jun 30, 2024

Ìý

Ìý

($ in thousands)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income (loss)

Ìý

$

54,442

Ìý

Ìý

$

34,997

Ìý

Ìý

$

50,377

Ìý

Ìý

$

104,819

Ìý

Ìý

$

50,132

Ìý

Depreciation and amortization

Ìý

Ìý

25,400

Ìý

Ìý

Ìý

25,980

Ìý

Ìý

Ìý

24,448

Ìý

Ìý

Ìý

49,848

Ìý

Ìý

Ìý

53,038

Ìý

Subtotal

Ìý

Ìý

79,842

Ìý

Ìý

Ìý

60,977

Ìý

Ìý

Ìý

74,825

Ìý

Ìý

Ìý

154,667

Ìý

Ìý

Ìý

103,170

Ìý

Interest expense, net of interest income

Ìý

Ìý

6,455

Ìý

Ìý

Ìý

7,114

Ìý

Ìý

Ìý

5,431

Ìý

Ìý

Ìý

11,886

Ìý

Ìý

Ìý

13,278

Ìý

Amortization included in interest expense

Ìý

Ìý

(1,590

)

Ìý

Ìý

(1,504

)

Ìý

Ìý

(1,556

)

Ìý

Ìý

(3,146

)

Ìý

Ìý

(2,983

)

Provision (benefit) for income taxes

Ìý

Ìý

23,974

Ìý

Ìý

Ìý

20,307

Ìý

Ìý

Ìý

19,001

Ìý

Ìý

Ìý

42,975

Ìý

Ìý

Ìý

37,350

Ìý

EBITDA

Ìý

Ìý

108,681

Ìý

Ìý

Ìý

86,894

Ìý

Ìý

Ìý

97,701

Ìý

Ìý

Ìý

206,382

Ìý

Ìý

Ìý

150,815

Ìý

Adjustments for the effects of:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Foreign currency (gains) losses

Ìý

Ìý

(5,430

)

Ìý

Ìý

(1,034

)

Ìý

Ìý

(1,050

)

Ìý

Ìý

(6,480

)

Ìý

Ìý

(3,231

)

Total of adjustments

Ìý

Ìý

(5,430

)

Ìý

Ìý

(1,034

)

Ìý

Ìý

(1,050

)

Ìý

Ìý

(6,480

)

Ìý

Ìý

(3,231

)

Adjusted EBITDA

Ìý

$

103,251

Ìý

Ìý

$

85,860

Ìý

Ìý

$

96,651

Ìý

Ìý

$

199,902

Ìý

Ìý

$

147,584

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenue

Ìý

$

698,161

Ìý

Ìý

$

668,808

Ìý

Ìý

$

674,523

Ìý

Ìý

$

1,372,684

Ìý

Ìý

$

1,267,900

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

EBITDA margin %

Ìý

Ìý

16

%

Ìý

Ìý

13

%

Ìý

Ìý

14

%

Ìý

Ìý

15

%

Ìý

Ìý

12

%

Adjusted EBITDA margin %

Ìý

Ìý

15

%

Ìý

Ìý

13

%

Ìý

Ìý

14

%

Ìý

Ìý

15

%

Ìý

Ìý

12

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Free Cash Flow

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

For the Three Months Ended

Ìý

For the Six Months Ended

Ìý

Ìý

Jun 30, 2025

Ìý

Jun 30, 2024

Ìý

Mar 31, 2025

Ìý

Jun 30, 2025

Ìý

Jun 30, 2024

Ìý

Ìý

(in thousands)

Net Income (loss)

Ìý

$

54,442

Ìý

Ìý

$

34,997

Ìý

Ìý

$

50,377

Ìý

Ìý

$

104,819

Ìý

Ìý

$

50,132

Ìý

Non-cash adjustments:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Depreciation and amortization

Ìý

Ìý

25,400

Ìý

Ìý

Ìý

25,980

Ìý

Ìý

Ìý

24,448

Ìý

Ìý

Ìý

49,848

Ìý

Ìý

Ìý

53,038

Ìý

Other non-cash

Ìý

Ìý

5,671

Ìý

Ìý

Ìý

1,744

Ìý

Ìý

Ìý

14,429

Ìý

Ìý

Ìý

20,100

Ìý

Ìý

Ìý

4,426

Ìý

Other increases (decreases) in cash from operating activities

Ìý

Ìý

(8,326

)

Ìý

Ìý

(10,098

)

Ìý

Ìý

(169,972

)

Ìý

Ìý

(178,298

)

Ìý

Ìý

(124,690

)

Cash flow provided by (used in) operating activities

Ìý

Ìý

77,187

Ìý

Ìý

Ìý

52,623

Ìý

Ìý

Ìý

(80,718

)

Ìý

Ìý

(3,531

)

Ìý

Ìý

(17,094

)

Purchases of property and equipment

Ìý

Ìý

(30,272

)

Ìý

Ìý

(22,858

)

Ìý

Ìý

(26,088

)

Ìý

Ìý

(56,360

)

Ìý

Ìý

(48,376

)

Free Cash Flow

Ìý

$

46,915

Ìý

Ìý

$

29,765

Ìý

Ìý

$

(106,806

)

Ìý

$

(59,891

)

Ìý

$

(65,470

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

2025 Consolidated EBITDA Estimates

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

For the Three Months Ending

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

September 30, 2025

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Low

Ìý

High

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(in thousands)

Income (loss) before income taxes

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

$

69,000

Ìý

Ìý

$

77,000

Ìý

Depreciation and amortization

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

25,000

Ìý

Ìý

Ìý

26,000

Ìý

Subtotal

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

94,000

Ìý

Ìý

Ìý

103,000

Ìý

Interest expense, net of interest income

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

6,000

Ìý

Ìý

Ìý

7,000

Ìý

Consolidated EBITDA

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

$

100,000

Ìý

Ìý

$

110,000

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

For the Year Ending

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

December 31, 2025

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Low

Ìý

High

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(in thousands)

Income (loss) before income taxes

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

$

268,000

Ìý

Ìý

$

292,000

Ìý

Depreciation and amortization

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

98,000

Ìý

Ìý

Ìý

102,000

Ìý

Subtotal

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

366,000

Ìý

Ìý

Ìý

394,000

Ìý

Interest expense, net of interest income

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

24,000

Ìý

Ìý

Ìý

26,000

Ìý

Consolidated adjusted EBITDA

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

$

390,000

Ìý

Ìý

$

420,000

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

2025 Free Cash Flow Estimate

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

For the Year Ending

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

December 31, 2025

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Low

Ìý

High

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(in thousands)

Net income (loss)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

$

182,000

Ìý

Ìý

$

193,000

Ìý

Depreciation and amortization

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

98,000

Ìý

Ìý

Ìý

102,000

Ìý

Other increases (decreases) in cash from operating activities

Ìý

Ìý

(55,000

)

Ìý

Ìý

(45,000

)

Cash flow provided by (used in) operating activities

Ìý

Ìý

225,000

Ìý

Ìý

Ìý

250,000

Ìý

Purchases of property and equipment

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(115,000

)

Ìý

Ìý

(120,000

)

Free Cash Flow

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

$

110,000

Ìý

Ìý

$

130,000

Ìý

Ìý

RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION

Ìý

EBITDA and Adjusted EBITDA and Margins by Segment

Ìý

Ìý

Ìý

For the Three Months Ended June 30, 2025

Ìý

Ìý

SSR

Ìý

MP

Ìý

OPG

Ìý

IMDS

Ìý

ADTech

Ìý

Unallocated
Expenses
and other

Ìý

Total

Ìý

Ìý

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

Ìý

$

64,505

Ìý

Ìý

$

18,772

Ìý

Ìý

$

21,663

Ìý

Ìý

$

4,647

Ìý

Ìý

$

16,299

Ìý

Ìý

$

(46,697

)

Ìý

$

79,189

Ìý

Adjustments for the effects of:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Depreciation and amortization

Ìý

Ìý

12,385

Ìý

Ìý

Ìý

2,741

Ìý

Ìý

Ìý

4,663

Ìý

Ìý

Ìý

1,839

Ìý

Ìý

Ìý

900

Ìý

Ìý

Ìý

2,872

Ìý

Ìý

Ìý

25,400

Ìý

Other pre-tax

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

4,092

Ìý

Ìý

Ìý

4,092

Ìý

EBITDA

Ìý

Ìý

76,890

Ìý

Ìý

Ìý

21,513

Ìý

Ìý

Ìý

26,326

Ìý

Ìý

Ìý

6,486

Ìý

Ìý

Ìý

17,199

Ìý

Ìý

Ìý

(39,733

)

Ìý

Ìý

108,681

Ìý

Adjustments for the effects of:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Foreign currency (gains) losses

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(5,430

)

Ìý

Ìý

(5,430

)

Total of adjustments

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(5,430

)

Ìý

Ìý

(5,430

)

Adjusted EBITDA

Ìý

$

76,890

Ìý

Ìý

$

21,513

Ìý

Ìý

$

26,326

Ìý

Ìý

$

6,486

Ìý

Ìý

$

17,199

Ìý

Ìý

$

(45,163

)

Ìý

$

103,251

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenue

Ìý

$

218,786

Ìý

Ìý

$

145,134

Ìý

Ìý

$

149,281

Ìý

Ìý

$

75,367

Ìý

Ìý

$

109,593

Ìý

Ìý

Ìý

Ìý

$

698,161

Ìý

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

Ìý

Ìý

29

%

Ìý

Ìý

13

%

Ìý

Ìý

15

%

Ìý

Ìý

6

%

Ìý

Ìý

15

%

Ìý

Ìý

Ìý

Ìý

11

%

EBITDA Margin

Ìý

Ìý

35

%

Ìý

Ìý

15

%

Ìý

Ìý

18

%

Ìý

Ìý

9

%

Ìý

Ìý

16

%

Ìý

Ìý

Ìý

Ìý

16

%

Adjusted EBITDA Margin

Ìý

Ìý

35

%

Ìý

Ìý

15

%

Ìý

Ìý

18

%

Ìý

Ìý

9

%

Ìý

Ìý

16

%

Ìý

Ìý

Ìý

Ìý

15

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

For the Three Months Ended June 30, 2024

Ìý

Ìý

SSR

Ìý

MP

Ìý

OPG

Ìý

IMDS

Ìý

ADTech

Ìý

Unallocated
Expenses
and other

Ìý

Total

Ìý

Ìý

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

Ìý

$

61,750

Ìý

Ìý

$

14,369

Ìý

Ìý

$

13,248

Ìý

Ìý

$

3,473

Ìý

Ìý

$

7,244

Ìý

Ìý

$

(39,720

)

Ìý

$

60,364

Ìý

Adjustments for the effects of:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Depreciation and amortization

Ìý

Ìý

11,981

Ìý

Ìý

Ìý

3,237

Ìý

Ìý

Ìý

5,584

Ìý

Ìý

Ìý

1,803

Ìý

Ìý

Ìý

616

Ìý

Ìý

Ìý

2,759

Ìý

Ìý

Ìý

25,980

Ìý

Other pre-tax

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

550

Ìý

Ìý

Ìý

550

Ìý

EBITDA

Ìý

Ìý

73,731

Ìý

Ìý

Ìý

17,606

Ìý

Ìý

Ìý

18,832

Ìý

Ìý

Ìý

5,276

Ìý

Ìý

Ìý

7,860

Ìý

Ìý

Ìý

(36,411

)

Ìý

Ìý

86,894

Ìý

Adjustments for the effects of:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Foreign currency (gains) losses

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(1,034

)

Ìý

Ìý

(1,034

)

Total of adjustments

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(1,034

)

Ìý

Ìý

(1,034

)

Adjusted EBITDA

Ìý

$

73,731

Ìý

Ìý

$

17,606

Ìý

Ìý

$

18,832

Ìý

Ìý

$

5,276

Ìý

Ìý

$

7,860

Ìý

Ìý

$

(37,445

)

Ìý

$

85,860

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenue

Ìý

$

214,985

Ìý

Ìý

$

139,314

Ìý

Ìý

$

144,058

Ìý

Ìý

$

73,492

Ìý

Ìý

$

96,959

Ìý

Ìý

Ìý

Ìý

$

668,808

Ìý

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

Ìý

Ìý

29

%

Ìý

Ìý

10

%

Ìý

Ìý

9

%

Ìý

Ìý

5

%

Ìý

Ìý

7

%

Ìý

Ìý

Ìý

Ìý

9

%

EBITDA Margin

Ìý

Ìý

34

%

Ìý

Ìý

13

%

Ìý

Ìý

13

%

Ìý

Ìý

7

%

Ìý

Ìý

8

%

Ìý

Ìý

Ìý

Ìý

13

%

Adjusted EBITDA Margin

Ìý

Ìý

34

%

Ìý

Ìý

13

%

Ìý

Ìý

13

%

Ìý

Ìý

7

%

Ìý

Ìý

8

%

Ìý

Ìý

Ìý

Ìý

13

%

Ìý

Ìý

Ìý

Ìý

For the Three Months Ended March 31, 2025

Ìý

Ìý

SSR

Ìý

MP

Ìý

OPG

Ìý

IMDS

Ìý

ADTech

Ìý

Unallocated
Expenses
and other

Ìý

Total

Ìý

Ìý

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

Ìý

$

59,632

Ìý

Ìý

$

8,667

Ìý

Ìý

$

35,666

Ìý

Ìý

$

3,462

Ìý

Ìý

$

10,665

Ìý

Ìý

$

(44,620

)

Ìý

$

73,472

Ìý

Adjustments for the effects of:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Depreciation and amortization

Ìý

Ìý

11,736

Ìý

Ìý

Ìý

2,650

Ìý

Ìý

Ìý

4,689

Ìý

Ìý

Ìý

1,730

Ìý

Ìý

Ìý

833

Ìý

Ìý

Ìý

2,810

Ìý

Ìý

Ìý

24,448

Ìý

Other pre-tax

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(219

)

Ìý

Ìý

(219

)

EBITDA

Ìý

Ìý

71,368

Ìý

Ìý

Ìý

11,317

Ìý

Ìý

Ìý

40,355

Ìý

Ìý

Ìý

5,192

Ìý

Ìý

Ìý

11,498

Ìý

Ìý

Ìý

(42,029

)

Ìý

Ìý

97,701

Ìý

Adjustments for the effects of:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Foreign currency (gains) losses

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(1,050

)

Ìý

Ìý

(1,050

)

Total of adjustments

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(1,050

)

Ìý

Ìý

(1,050

)

Adjusted EBITDA

Ìý

$

71,368

Ìý

Ìý

$

11,317

Ìý

Ìý

$

40,355

Ìý

Ìý

$

5,192

Ìý

Ìý

$

11,498

Ìý

Ìý

$

(43,079

)

Ìý

$

96,651

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenue

Ìý

$

205,976

Ìý

Ìý

$

135,037

Ìý

Ìý

$

164,941

Ìý

Ìý

$

71,418

Ìý

Ìý

$

97,151

Ìý

Ìý

Ìý

Ìý

$

674,523

Ìý

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

Ìý

Ìý

29

%

Ìý

Ìý

6

%

Ìý

Ìý

22

%

Ìý

Ìý

5

%

Ìý

Ìý

11

%

Ìý

Ìý

Ìý

Ìý

11

%

EBITDA Margin

Ìý

Ìý

35

%

Ìý

Ìý

8

%

Ìý

Ìý

24

%

Ìý

Ìý

7

%

Ìý

Ìý

12

%

Ìý

Ìý

Ìý

Ìý

14

%

Adjusted EBITDA Margin

Ìý

Ìý

35

%

Ìý

Ìý

8

%

Ìý

Ìý

24

%

Ìý

Ìý

7

%

Ìý

Ìý

12

%

Ìý

Ìý

Ìý

Ìý

14

%

Ìý

Ìý

EBITDA and Adjusted EBITDA and Margins by Segment

Ìý

Ìý

Ìý

For the Six Months Ended June 30, 2025

Ìý

Ìý

SSR

Ìý

MP

Ìý

OPG

Ìý

IMDS

Ìý

ADTech

Ìý

Unallocated
Expenses
and other

Ìý

Total

Ìý

Ìý

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

Ìý

$

124,137

Ìý

Ìý

$

27,439

Ìý

Ìý

$

57,329

Ìý

Ìý

$

8,109

Ìý

Ìý

$

26,964

Ìý

Ìý

$

(91,317

)

Ìý

$

152,661

Ìý

Adjustments for the effects of:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Depreciation and amortization

Ìý

Ìý

24,121

Ìý

Ìý

Ìý

5,391

Ìý

Ìý

Ìý

9,352

Ìý

Ìý

Ìý

3,569

Ìý

Ìý

Ìý

1,733

Ìý

Ìý

Ìý

5,682

Ìý

Ìý

Ìý

49,848

Ìý

Other pre-tax

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

3,873

Ìý

Ìý

Ìý

3,873

Ìý

EBITDA

Ìý

Ìý

148,258

Ìý

Ìý

Ìý

32,830

Ìý

Ìý

Ìý

66,681

Ìý

Ìý

Ìý

11,678

Ìý

Ìý

Ìý

28,697

Ìý

Ìý

Ìý

(81,762

)

Ìý

Ìý

206,382

Ìý

Adjustments for the effects of:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Foreign currency (gains) losses

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(6,480

)

Ìý

Ìý

(6,480

)

Total of adjustments

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(6,480

)

Ìý

Ìý

(6,480

)

Adjusted EBITDA

Ìý

$

148,258

Ìý

Ìý

$

32,830

Ìý

Ìý

$

66,681

Ìý

Ìý

$

11,678

Ìý

Ìý

$

28,697

Ìý

Ìý

$

(88,242

)

Ìý

$

199,902

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenue

Ìý

$

424,762

Ìý

Ìý

$

280,171

Ìý

Ìý

$

314,222

Ìý

Ìý

$

146,785

Ìý

Ìý

$

206,744

Ìý

Ìý

Ìý

Ìý

$

1,372,684

Ìý

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

Ìý

Ìý

29

%

Ìý

Ìý

10

%

Ìý

Ìý

18

%

Ìý

Ìý

6

%

Ìý

Ìý

13

%

Ìý

Ìý

Ìý

Ìý

11

%

EBITDA Margin

Ìý

Ìý

35

%

Ìý

Ìý

12

%

Ìý

Ìý

21

%

Ìý

Ìý

8

%

Ìý

Ìý

14

%

Ìý

Ìý

Ìý

Ìý

15

%

Adjusted EBITDA Margin

Ìý

Ìý

35

%

Ìý

Ìý

12

%

Ìý

Ìý

21

%

Ìý

Ìý

8

%

Ìý

Ìý

14

%

Ìý

Ìý

Ìý

Ìý

15

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

For the Six Months Ended June 30, 2024

Ìý

Ìý

SSR

Ìý

MP

Ìý

OPG

Ìý

IMDS

Ìý

ADTech

Ìý

Unallocated
Expenses
and other

Ìý

Total

Ìý

Ìý

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

Ìý

$

105,987

Ìý

Ìý

$

27,559

Ìý

Ìý

$

14,092

Ìý

Ìý

$

7,088

Ìý

Ìý

$

20,052

Ìý

Ìý

$

(77,721

)

Ìý

$

97,057

Ìý

Adjustments for the effects of:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Depreciation and amortization

Ìý

Ìý

24,791

Ìý

Ìý

Ìý

6,412

Ìý

Ìý

Ìý

12,019

Ìý

Ìý

Ìý

3,062

Ìý

Ìý

Ìý

1,219

Ìý

Ìý

Ìý

5,535

Ìý

Ìý

Ìý

53,038

Ìý

Other pre-tax

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

720

Ìý

Ìý

Ìý

720

Ìý

EBITDA

Ìý

Ìý

130,778

Ìý

Ìý

Ìý

33,971

Ìý

Ìý

Ìý

26,111

Ìý

Ìý

Ìý

10,150

Ìý

Ìý

Ìý

21,271

Ìý

Ìý

Ìý

(71,466

)

Ìý

Ìý

150,815

Ìý

Adjustments for the effects of:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Foreign currency (gains) losses

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(3,231

)

Ìý

Ìý

(3,231

)

Total of adjustments

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(3,231

)

Ìý

Ìý

(3,231

)

Adjusted EBITDA

Ìý

$

130,778

Ìý

Ìý

$

33,971

Ìý

Ìý

$

26,111

Ìý

Ìý

$

10,150

Ìý

Ìý

$

21,271

Ìý

Ìý

$

(74,697

)

Ìý

$

147,584

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenue

Ìý

$

401,917

Ìý

Ìý

$

268,767

Ìý

Ìý

$

259,112

Ìý

Ìý

$

143,182

Ìý

Ìý

$

194,922

Ìý

Ìý

Ìý

Ìý

$

1,267,900

Ìý

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

Ìý

Ìý

26

%

Ìý

Ìý

10

%

Ìý

Ìý

5

%

Ìý

Ìý

5

%

Ìý

Ìý

10

%

Ìý

Ìý

Ìý

Ìý

8

%

EBITDA Margin

Ìý

Ìý

33

%

Ìý

Ìý

13

%

Ìý

Ìý

10

%

Ìý

Ìý

7

%

Ìý

Ìý

11

%

Ìý

Ìý

Ìý

Ìý

12

%

Adjusted EBITDA Margin

Ìý

Ìý

33

%

Ìý

Ìý

13

%

Ìý

Ìý

10

%

Ìý

Ìý

7

%

Ìý

Ìý

11

%

Ìý

Ìý

Ìý

Ìý

12

%

Ìý

[email protected]

Hilary Frisbie

Senior Director, Investor Relations

Oceaneering International, Inc.

713-329-4755

Source: Oceaneering International, Inc.

Oceaneering Intl

NYSE:OII

OII Rankings

OII Latest News

OII Latest SEC Filings

OII Stock Data

2.08B
92.29M
1.63%
91.95%
4.54%
Oil & Gas Equipment & Services
Oil & Gas Field Services, Nec
United States
HOUSTON