Oil States Announces First Quarter 2026 Results
Key Terms
adjusted EBITDA financial
non-GAAP financial
cash-flow based credit agreement financial
revolving credit facility financial
multi-draw term loan facility financial
convertible senior notes financial
managed pressure drilling technical
Spotlight on New Technology technical
-
Consolidated revenues of
$145 million -
Net income of
$1 million $0.02 -
Adjusted net income totaled
$5 million $0.09 -
Adjusted EBITDA (a non-GAAP measure(1)) of
$17 million -
Cash on-hand exceeded outstanding debt by
$4 million -
Entered into an amended and restated cash-flow based credit agreement in January 2026 providing for borrowings of up to:
$75 million $50 million -
Retired remaining
$53 million - Received two 2026 Spotlight on New Technology® awards from the SPE Offshore Technology Conference for our GeoLok™ Geothermal Wellhead and MPD Drill Ahead Tool
|
Three Months Ended |
|
% Change |
||||||||||||||
(Unaudited, In Thousands, Except Per Share Amounts) |
March 31,
|
|
December 31,
|
|
March 31,
|
|
Sequential |
|
Year-over-Year |
||||||||
Consolidated results: |
|
|
|
|
|
|
|
|
|
||||||||
Revenues |
$ |
145,363 |
|
|
$ |
178,464 |
|
|
$ |
159,938 |
|
|
(19 |
)% |
|
(9 |
)% |
Operating income (loss)(2) |
|
4,278 |
|
|
|
(113,635 |
) |
|
|
5,639 |
|
|
n.m. |
|
(24 |
)% |
|
Adjusted operating income, excluding charges(1) |
|
8,350 |
|
|
|
10,973 |
|
|
|
6,569 |
|
|
(24 |
)% |
|
27 |
% |
Net income (loss) |
|
1,108 |
|
|
|
(117,246 |
) |
|
|
3,158 |
|
|
n.m. |
|
(65 |
)% |
|
Adjusted net income, excluding charges(1) |
|
5,180 |
|
|
|
7,549 |
|
|
|
3,892 |
|
|
(31 |
)% |
|
33 |
% |
Adjusted EBITDA(1) |
|
16,687 |
|
|
|
22,771 |
|
|
|
18,732 |
|
|
(27 |
)% |
|
(11 |
)% |
|
|
|
|
|
|
|
|
|
|
||||||||
Revenues by segment: |
|
|
|
|
|
|
|
|
|
||||||||
Offshore Manufactured Products |
$ |
91,419 |
|
|
$ |
123,284 |
|
|
$ |
92,596 |
|
|
(26 |
)% |
|
(1 |
)% |
Completion and Production Services |
|
21,498 |
|
|
|
23,080 |
|
|
|
34,519 |
|
|
(7 |
)% |
|
(38 |
)% |
Downhole Technologies |
|
32,446 |
|
|
|
32,100 |
|
|
|
32,823 |
|
|
1 |
% |
|
(1 |
)% |
|
|
|
|
|
|
|
|
|
|
||||||||
Revenues by destination: |
|
|
|
|
|
|
|
|
|
||||||||
Offshore and international |
$ |
104,674 |
|
|
$ |
136,526 |
|
|
$ |
106,237 |
|
|
(23 |
)% |
|
(1 |
)% |
|
|
40,689 |
|
|
|
41,938 |
|
|
|
53,701 |
|
|
(3 |
)% |
|
(24 |
)% |
|
|
|
|
|
|
|
|
|
|
||||||||
Operating income (loss) by segment(2): |
|
|
|
|
|
|
|
|
|
||||||||
Offshore Manufactured Products |
$ |
14,412 |
|
|
$ |
20,296 |
|
|
$ |
14,276 |
|
|
(29 |
)% |
|
1 |
% |
Completion and Production Services |
|
3,490 |
|
|
|
(2,313 |
) |
|
|
3,503 |
|
|
n.m. |
|
— |
% |
|
Downhole Technologies |
|
(445 |
) |
|
|
(113,544 |
) |
|
|
(2,124 |
) |
|
100 |
% |
|
79 |
% |
Corporate |
|
(13,179 |
) |
|
|
(18,074 |
) |
|
|
(10,016 |
) |
|
27 |
% |
|
(32 |
)% |
|
|
|
|
|
|
|
|
|
|
||||||||
Adjusted Segment EBITDA(1): |
|
|
|
|
|
|
|
|
|
||||||||
Offshore Manufactured Products |
$ |
18,523 |
|
|
$ |
25,043 |
|
|
$ |
17,926 |
|
|
(26 |
)% |
|
3 |
% |
Completion and Production Services |
|
6,136 |
|
|
|
7,354 |
|
|
|
8,801 |
|
|
(17 |
)% |
|
(30 |
)% |
Downhole Technologies |
|
1,094 |
|
|
|
1,273 |
|
|
|
1,905 |
|
|
(14 |
)% |
|
(43 |
)% |
Corporate |
|
(9,066 |
) |
|
|
(10,899 |
) |
|
|
(9,900 |
) |
|
17 |
% |
|
8 |
% |
___________________ |
|
(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) |
Operating income (loss) for the three months ended March 31, 2026, December 31, 2025 and March 31, 2025 included asset impairment and restructuring charges totaling |
Oil States International, Inc. reported net income of
Oil States’ President and Chief Executive Officer, Lloyd Hajdik, stated:
“During the first quarter, our results were tempered by heightened geopolitical conflict and ongoing uncertainty in the
Business Segment Results
(See Segment Data and Adjusted Segment EBITDA tables below)
Offshore Manufactured Products
Offshore Manufactured Products reported revenues of
Backlog totaled
Completion and Production Services
Our Completion and Production Services segment reported revenues of
In 2024, the segment began implementing actions in its
Downhole Technologies
Downhole Technologies reported revenues of
During the fourth quarter of 2025, the Downhole Technologies segment recorded non-cash long-lived asset and inventory impairment charges totaling
Corporate
Corporate operating expenses in the first quarter of 2026 totaled
In the first quarter of 2026 and the fourth quarter of 2025, asset impairment and restructuring charges of
Interest Expense, Net
Net interest expense totaled
Income Taxes
During the first quarter of 2026, the Company recognized income tax expense of
Cash Flows
During the first quarter of 2026, the Company used
Financial Condition
On January 28, 2026, the Company entered into an amended and restated cash-flow based credit agreement (the “Cash Flow Credit Agreement”) providing for aggregate lender commitments of up to:
Cash on-hand totaled
On April 1, 2026, the Company retired the remaining
2026 Technology Awards
Demonstrating Oil States’ constant commitment to advance the production of affordable and reliable energy, for a sixth consecutive year, the Company was honored by the SPE Offshore Technology Conference in March 2026 as a recipient of the Spotlight on New Technology® Award for its GeoLok™ Geothermal Wellhead and Drill Ahead Tool.
- GeoLok™ Geothermal Wellhead – Oil States recently introduced its GeoLok™ geothermal wellhead, which leverages field-proven oil and gas technology to solve the inherent challenges encountered in conventional high-temperature geothermal applications. The GeoLok wellhead, which incorporates an integrated tensioning system, is designed to improve geothermal well integrity, reduce casing, cementing and maintenance costs, and enhance geothermal energy production. The system maintains an open annulus to allow for constant monitoring and rate of change alarms to continuously communicate well health, enabling crews to initiate immediate shutdowns and intervention if necessary. The GeoLok wellhead also incorporates technology to detect corrosion, providing improved protection for shallow aquifers. This new technology provides geothermal operators with the opportunity to improve thermal and operational performance, while managing wellhead fatigue.
- MPD Drill Ahead Tool – Oil States has developed and commercially deployed a complementary MPD Drill Ahead Tool, which allows for the installation of the packers in the Company’s Managed Pressure Drilling (MPD) riser joint without the time and cost intensive removal and re-installation of the drill string. Prior to these proprietary innovations, packer assemblies in all managed pressure drilling systems were deployed using a dedicated running tool – which can result in significant non-productive time to retrieve and re-deploy the drill string on a deepwater vessel.
Conference Call Information
The call is scheduled for May 5, 2026 at 9:00 a.m. Central Daylight 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 (585) 542-9983 in
About Oil States
Oil States International, Inc. is a global provider of manufactured products and services to customers in the energy, military and industrial sectors. The Company’s manufactured products include highly engineered capital equipment and consumable products. Oil States is headquartered in
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 impact of geopolitical conflicts and tensions, changes in tariffs and duties on imported materials and exported finished goods, 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, the financial health of our customers, the actions of the Organization of Petroleum Exporting Countries (“OPEC”) and other producing nations (together with OPEC, “OPEC+”) with respect to crude oil production levels and pricing, supply chain disruptions, including as a result of natural disasters, industrial accidents, additional trade restrictions or the adoption of or increase in tariffs, or the threat thereof, 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, as amended by its Annual Report on Form 10-K/A, for the year ended December 31, 2025. 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) (Unaudited)
|
|||||||||||
|
Three Months Ended |
||||||||||
|
March 31,
|
|
December 31,
|
|
March 31,
|
||||||
Revenues: |
|
|
|
|
|
||||||
Products |
$ |
92,580 |
|
|
$ |
122,012 |
|
|
$ |
100,551 |
|
Services |
|
52,783 |
|
|
|
56,452 |
|
|
|
59,387 |
|
|
|
145,363 |
|
|
|
178,464 |
|
|
|
159,938 |
|
|
|
|
|
|
|
||||||
Costs and expenses: |
|
|
|
|
|
||||||
Product costs(1) |
|
74,367 |
|
|
|
117,571 |
|
|
|
80,329 |
|
Service costs |
|
37,222 |
|
|
|
41,500 |
|
|
|
42,348 |
|
Cost of revenues (exclusive of depreciation and amortization expense presented below)(1) |
|
111,589 |
|
|
|
159,071 |
|
|
|
122,677 |
|
Selling, general and administrative expense |
|
20,024 |
|
|
|
24,158 |
|
|
|
22,530 |
|
Depreciation and amortization expense |
|
8,189 |
|
|
|
11,388 |
|
|
|
12,025 |
|
Long-lived and other asset impairments |
|
1,384 |
|
|
|
98,963 |
|
|
|
— |
|
Other operating income, net |
|
(101 |
) |
|
|
(1,481 |
) |
|
|
(2,933 |
) |
|
|
141,085 |
|
|
|
292,099 |
|
|
|
154,299 |
|
Operating income (loss) |
|
4,278 |
|
|
|
(113,635 |
) |
|
|
5,639 |
|
|
|
|
|
|
|
||||||
Interest expense, net |
|
(1,175 |
) |
|
|
(809 |
) |
|
|
(1,578 |
) |
Other income, net |
|
148 |
|
|
|
155 |
|
|
|
138 |
|
Income (loss) before income taxes |
|
3,251 |
|
|
|
(114,289 |
) |
|
|
4,199 |
|
Income tax provision(2) |
|
(2,143 |
) |
|
|
(2,957 |
) |
|
|
(1,041 |
) |
Net income (loss) |
$ |
1,108 |
|
|
$ |
(117,246 |
) |
|
$ |
3,158 |
|
|
|
|
|
|
|
||||||
Net income (loss) per share: |
|
|
|
|
|
||||||
Basic |
$ |
0.02 |
|
|
$ |
(2.04 |
) |
|
$ |
0.05 |
|
Diluted |
|
0.02 |
|
|
|
(2.04 |
) |
|
|
0.05 |
|
|
|
|
|
|
|
||||||
Weighted average number of common shares outstanding: |
|
|
|
|
|||||||
Basic |
|
57,785 |
|
|
|
57,520 |
|
|
|
60,167 |
|
Diluted |
|
58,439 |
|
|
|
57,520 |
|
|
|
60,167 |
|
________________ |
|
(1) |
Cost of revenues (exclusive of depreciation and amortization expense) for the three months ended December 31, 2025 included a non-cash inventory impairment charge of |
(2) |
Income tax provision for the three months ended March 31, 2026 included a benefit of approximately |
OIL STATES INTERNATIONAL, INC. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (In Thousands)
|
|||||||
|
March 31, 2026 |
|
December 31, 2025 |
||||
|
(Unaudited) |
|
|
||||
ASSETS |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
58,989 |
|
|
$ |
69,914 |
|
Accounts receivable, net |
|
187,215 |
|
|
|
202,445 |
|
Inventories, net |
|
195,670 |
|
|
|
183,409 |
|
Assets held for sale |
|
17,176 |
|
|
|
17,350 |
|
Prepaid expenses and other current assets |
|
21,223 |
|
|
|
22,173 |
|
Total current assets |
|
480,273 |
|
|
|
495,291 |
|
|
|
|
|
||||
Property, plant, and equipment, net |
|
238,685 |
|
|
|
244,382 |
|
Operating lease assets, net |
|
13,463 |
|
|
|
12,731 |
|
Goodwill, net |
|
70,268 |
|
|
|
70,524 |
|
Other intangible assets, net |
|
29,994 |
|
|
|
31,455 |
|
Other noncurrent assets |
|
29,473 |
|
|
|
29,048 |
|
Total assets |
$ |
862,156 |
|
|
$ |
883,431 |
|
|
|
|
|
||||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Current portion of long-term debt |
$ |
53,416 |
|
|
$ |
53,370 |
|
Accounts payable |
|
64,322 |
|
|
|
68,090 |
|
Accrued liabilities |
|
30,102 |
|
|
|
38,480 |
|
Current operating lease liabilities |
|
5,914 |
|
|
|
7,286 |
|
Income taxes payable |
|
1,578 |
|
|
|
1,759 |
|
Deferred revenue |
|
92,759 |
|
|
|
97,195 |
|
Total current liabilities |
|
248,091 |
|
|
|
266,180 |
|
|
|
|
|
||||
Long-term debt |
|
1,529 |
|
|
|
1,670 |
|
Long-term operating lease liabilities |
|
12,717 |
|
|
|
12,654 |
|
Deferred income taxes |
|
5,498 |
|
|
|
5,765 |
|
Other noncurrent liabilities |
|
23,365 |
|
|
|
23,971 |
|
Total liabilities |
|
291,200 |
|
|
|
310,240 |
|
|
|
|
|
||||
Stockholders’ equity: |
|
|
|
||||
Common stock |
|
815 |
|
|
|
805 |
|
Additional paid-in capital |
|
1,147,459 |
|
|
|
1,145,642 |
|
Retained earnings |
|
165,391 |
|
|
|
164,283 |
|
Accumulated other comprehensive loss |
|
(67,482 |
) |
|
|
(66,264 |
) |
Treasury stock |
|
(675,227 |
) |
|
|
(671,275 |
) |
Total stockholders’ equity |
|
570,956 |
|
|
|
573,191 |
|
Total liabilities and stockholders’ equity |
$ |
862,156 |
|
|
$ |
883,431 |
|
OIL STATES INTERNATIONAL, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (In Thousands) (Unaudited)
|
|||||||
|
Three Months Ended March 31, |
||||||
|
|
2026 |
|
|
|
2025 |
|
Cash flows from operating activities: |
|
|
|
||||
Net income |
$ |
1,108 |
|
|
$ |
3,158 |
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities: |
|
|
|
||||
Depreciation and amortization expense |
|
8,189 |
|
|
|
12,025 |
|
Impairment of assets held for sale |
|
1,384 |
|
|
|
— |
|
Stock-based compensation expense |
|
1,827 |
|
|
|
1,838 |
|
Amortization of deferred financing costs |
|
758 |
|
|
|
332 |
|
Deferred income tax provision (benefit) |
|
(58 |
) |
|
|
175 |
|
Gains on disposals of assets |
|
(344 |
) |
|
|
(2,189 |
) |
Other, net |
|
(1,461 |
) |
|
|
(442 |
) |
Changes in operating assets and liabilities: |
|
|
|
||||
Accounts receivable |
|
14,549 |
|
|
|
12,382 |
|
Inventories |
|
(12,852 |
) |
|
|
237 |
|
Accounts payable and accrued liabilities |
|
(12,175 |
) |
|
|
(11,497 |
) |
Deferred revenue |
|
(4,436 |
) |
|
|
(1,491 |
) |
Other operating assets and liabilities, net |
|
1,626 |
|
|
|
(5,233 |
) |
Net cash flows provided by (used in) operating activities |
|
(1,885 |
) |
|
|
9,295 |
|
|
|
|
|
||||
Cash flows from investing activities: |
|
|
|
||||
Capital expenditures |
|
(4,227 |
) |
|
|
(9,158 |
) |
Proceeds from disposition of property and equipment |
|
396 |
|
|
|
1,685 |
|
Proceeds from disposition of assets held for sale |
|
473 |
|
|
|
7,500 |
|
Other, net |
|
(10 |
) |
|
|
(34 |
) |
Net cash flows used in investing activities |
|
(3,368 |
) |
|
|
(7 |
) |
|
|
|
|
||||
Cash flows from financing activities: |
|
|
|
||||
Revolving credit facility borrowings |
|
83 |
|
|
|
170 |
|
Revolving credit facility repayments |
|
(83 |
) |
|
|
(170 |
) |
Other debt and finance lease repayments, net |
|
(179 |
) |
|
|
(171 |
) |
Payment of financing costs |
|
(1,918 |
) |
|
|
(6 |
) |
Purchases of treasury stock |
|
— |
|
|
|
(5,346 |
) |
Shares added to treasury stock as a result of net share settlements due to vesting of stock awards |
|
(3,952 |
) |
|
|
(2,432 |
) |
Net cash flows used in financing activities |
|
(6,049 |
) |
|
|
(7,955 |
) |
|
|
|
|
||||
Effect of exchange rate changes on cash and cash equivalents |
|
377 |
|
|
|
132 |
|
Net change in cash and cash equivalents |
|
(10,925 |
) |
|
|
1,465 |
|
Cash and cash equivalents, beginning of period |
|
69,914 |
|
|
|
65,363 |
|
Cash and cash equivalents, end of period |
$ |
58,989 |
|
|
$ |
66,828 |
|
|
|
|
|
||||
Cash paid for: |
|
|
|
||||
Interest |
$ |
283 |
|
|
$ |
307 |
|
Income taxes, net |
|
1,776 |
|
|
|
708 |
|
OIL STATES INTERNATIONAL, INC. AND SUBSIDIARIES
SEGMENT DATA (In Thousands) (Unaudited)
|
|||||||||||
|
Three Months Ended |
||||||||||
|
March 31,
|
|
December 31,
|
|
March 31,
|
||||||
Revenues: |
|
|
|
|
|
||||||
Offshore Manufactured Products |
|
|
|
|
|
||||||
Project-driven: |
|
|
|
|
|
||||||
Products |
$ |
51,887 |
|
|
$ |
79,782 |
|
|
$ |
59,124 |
|
Services |
|
30,710 |
|
|
|
32,848 |
|
|
|
24,424 |
|
|
|
82,597 |
|
|
|
112,630 |
|
|
|
83,548 |
|
Military and other products |
|
8,822 |
|
|
|
10,654 |
|
|
|
9,048 |
|
Total Offshore Manufactured Products |
|
91,419 |
|
|
|
123,284 |
|
|
|
92,596 |
|
Completion and Production Services |
|
21,498 |
|
|
|
23,080 |
|
|
|
34,519 |
|
Downhole Technologies |
|
32,446 |
|
|
|
32,100 |
|
|
|
32,823 |
|
Total revenues |
$ |
145,363 |
|
|
$ |
178,464 |
|
|
$ |
159,938 |
|
|
|
|
|
|
|
||||||
Operating income (loss): |
|
|
|
|
|
||||||
Offshore Manufactured Products |
$ |
14,412 |
|
|
$ |
20,296 |
|
|
$ |
14,276 |
|
Completion and Production Services |
|
3,490 |
|
|
|
(2,313 |
) |
|
|
3,503 |
|
Downhole Technologies |
|
(445 |
) |
|
|
(113,544 |
) |
|
|
(2,124 |
) |
Corporate |
|
(13,179 |
) |
|
|
(18,074 |
) |
|
|
(10,016 |
) |
Total operating income (loss) |
$ |
4,278 |
|
|
$ |
(113,635 |
) |
|
$ |
5,639 |
|
|
|
|
|
|
|
||||||
Adjusted operating income (loss)(1): |
|
|
|
|
|
||||||
Offshore Manufactured Products |
$ |
14,604 |
|
|
$ |
21,056 |
|
|
$ |
14,276 |
|
Completion and Production Services |
|
3,490 |
|
|
|
2,678 |
|
|
|
4,433 |
|
Downhole Technologies |
|
(445 |
) |
|
|
(1,762 |
) |
|
|
(2,124 |
) |
Corporate |
|
(9,299 |
) |
|
|
(10,999 |
) |
|
|
(10,016 |
) |
Total adjusted operating income (loss) |
$ |
8,350 |
|
|
$ |
10,973 |
|
|
$ |
6,569 |
|
________________ |
|
(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 for further detail of charges excluded from adjusted operating income (loss) in each of the periods presented. |
OIL STATES INTERNATIONAL, INC. AND SUBSIDIARIES
RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL INFORMATION ADJUSTED OPERATING INCOME, EXCLUDING CHARGES (A) (In Thousands) (Unaudited)
|
|||||||||||
|
Three Months Ended |
||||||||||
|
March 31,
|
|
December 31,
|
|
March 31,
|
||||||
|
|
|
|
|
|
||||||
Operating income (loss) |
$ |
4,278 |
|
$ |
(113,635 |
) |
|
$ |
5,639 |
||
Impairments of: |
|
|
|
|
|
||||||
Intangible assets |
|
— |
|
|
|
80,248 |
|
|
|
— |
|
Fixed and lease assets |
|
— |
|
|
|
11,640 |
|
|
|
— |
|
Assets held for sale |
|
1,384 |
|
|
|
7,075 |
|
|
|
— |
|
Inventories |
|
— |
|
|
|
20,798 |
|
|
|
— |
|
Facility consolidation/closure and other charges |
|
2,688 |
|
|
|
4,847 |
|
|
|
930 |
|
Adjusted operating income |
$ |
8,350 |
|
|
$ |
10,973 |
|
|
$ |
6,569 |
|
________________ |
|
(A) |
Adjusted operating income, excluding charges consists of operating income (loss) plus impairments of assets and facility consolidation/closure and other charges. Adjusted operating income, excluding charges 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) as prepared in accordance with GAAP. The Company has included adjusted operating income, excluding charges as a supplemental disclosure because its management believes that adjusted operating income, excluding charges provides investors a helpful measure for comparing its operating performance with previous and subsequent periods. |
OIL STATES INTERNATIONAL, INC. AND SUBSIDIARIES
RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL INFORMATION ADJUSTED SEGMENT OPERATING INCOME (LOSS), EXCLUDING CHARGES (B) (In Thousands) (Unaudited)
|
|||||||||||
|
Three Months Ended |
||||||||||
|
March 31,
|
|
December 31,
|
|
March 31,
|
||||||
Offshore Manufactured Products: |
|
|
|
|
|
||||||
Operating income |
$ |
14,412 |
|
|
$ |
20,296 |
|
|
$ |
14,276 |
|
Facility consolidation/closure and other charges |
|
192 |
|
|
|
760 |
|
|
|
— |
|
Adjusted Segment Operating Income |
$ |
14,604 |
|
|
$ |
21,056 |
|
|
$ |
14,276 |
|
|
|
|
|
|
|
||||||
Completion and Production Services: |
|
|
|
|
|
||||||
Operating income (loss) |
$ |
3,490 |
|
|
$ |
(2,313 |
) |
|
$ |
3,503 |
|
Impairments of: |
|
|
|
|
|
||||||
Impairments of fixed and lease assets |
|
— |
|
|
|
904 |
|
|
|
— |
|
Facility consolidation/closure and other charges |
|
— |
|
|
|
4,087 |
|
|
|
930 |
|
Adjusted Segment Operating Income |
$ |
3,490 |
|
|
$ |
2,678 |
|
|
$ |
4,433 |
|
|
|
|
|
|
|
||||||
Downhole Technologies: |
|
|
|
|
|
||||||
Operating loss |
$ |
(445 |
) |
|
$ |
(113,544 |
) |
|
$ |
(2,124 |
) |
Impairments of: |
|
|
|
|
|
||||||
Intangible assets |
|
— |
|
|
|
80,248 |
|
|
|
— |
|
Fixed and lease assets |
|
— |
|
|
|
10,736 |
|
|
|
— |
|
Inventories |
|
— |
|
|
|
20,798 |
|
|
|
— |
|
Adjusted Segment Operating Loss |
$ |
(445 |
) |
|
$ |
(1,762 |
) |
|
$ |
(2,124 |
) |
|
|
|
|
|
|
||||||
Corporate: |
|
|
|
|
|
||||||
Operating loss |
$ |
(13,179 |
) |
|
$ |
(18,074 |
) |
|
$ |
(10,016 |
) |
Impairments of assets held for sale |
|
1,384 |
|
|
|
7,075 |
|
|
|
— |
|
Facility consolidation/closure and other charges |
|
2,496 |
|
|
|
— |
|
|
|
— |
|
Adjusted Segment Operating Loss |
$ |
(9,299 |
) |
|
$ |
(10,999 |
) |
|
$ |
(10,016 |
) |
________________ |
|
(B) |
Adjusted Segment Operating Income (Loss), excluding charges consists of operating income (loss) plus impairments of assets and facility consolidation/closure and other charges. Adjusted Segment Operating Income (Loss), excluding charges is not a measure of financial performance under GAAP and should not be considered in isolation from or as a substitute for segment operating income (loss) as prepared in accordance with GAAP. The Company has included Adjusted Segment Operating Income (Loss), excluding charges as a supplemental disclosure because its management believes that Adjusted Segment Operating Income (Loss), excluding charges provides investors a helpful measure for comparing its operating performance with previous and subsequent periods. |
OIL STATES INTERNATIONAL, INC. AND SUBSIDIARIES
RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL INFORMATION ADJUSTED EBITDA (C) (In Thousands) (Unaudited)
|
|||||||||||
|
Three Months Ended |
||||||||||
|
March 31,
|
|
December 31,
|
|
March 31,
|
||||||
|
|
|
|
|
|
||||||
Net income (loss) |
$ |
1,108 |
|
$ |
(117,246 |
) |
|
$ |
3,158 |
||
Interest expense, net |
|
1,175 |
|
|
|
809 |
|
|
|
1,578 |
|
Income tax provision |
|
2,143 |
|
|
|
2,957 |
|
|
|
1,041 |
|
Depreciation and amortization expense |
|
8,189 |
|
|
|
11,388 |
|
|
|
12,025 |
|
Impairments of: |
|
|
|
|
|
||||||
Intangible assets |
|
— |
|
|
|
80,248 |
|
|
|
— |
|
Fixed and lease assets |
|
— |
|
|
|
11,640 |
|
|
|
— |
|
Assets held for sale |
|
1,384 |
|
|
|
7,075 |
|
|
|
— |
|
Inventories |
|
— |
|
|
|
20,798 |
|
|
|
— |
|
Facility consolidation/closure and other charges |
|
2,688 |
|
|
|
4,847 |
|
|
|
930 |
|
Losses on extinguishment of |
|
— |
|
|
|
255 |
|
|
|
— |
|
Adjusted EBITDA |
$ |
16,687 |
|
|
$ |
22,771 |
|
|
$ |
18,732 |
|
________________ |
|
(C) |
The term Adjusted EBITDA consists of net income (loss) plus net interest expense, taxes, depreciation and amortization expense, impairments of assets, facility consolidation/closure and other charges and losses on extinguishment of Convertible 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 (D) (In Thousands) (Unaudited)
|
|||||||||||
|
Three Months Ended |
||||||||||
|
March 31,
|
|
December 31,
|
|
March 31,
|
||||||
Offshore Manufactured Products: |
|
|
|
|
|
||||||
Operating income |
$ |
14,412 |
|
|
$ |
20,296 |
|
|
$ |
14,276 |
|
Other income (expense), net |
|
(21 |
) |
|
|
46 |
|
|
|
42 |
|
Depreciation and amortization expense |
|
3,940 |
|
|
|
3,941 |
|
|
|
3,608 |
|
Facility consolidation/closure and other charges |
|
192 |
|
|
|
760 |
|
|
|
— |
|
Adjusted Segment EBITDA |
$ |
18,523 |
|
|
$ |
25,043 |
|
|
$ |
17,926 |
|
|
|
|
|
|
|
||||||
Completion and Production Services: |
|
|
|
|
|
||||||
Operating income (loss) |
$ |
3,490 |
|
|
$ |
(2,313 |
) |
|
$ |
3,503 |
|
Other income, net |
|
129 |
|
|
|
364 |
|
|
|
96 |
|
Depreciation and amortization expense |
|
2,517 |
|
|
|
4,312 |
|
|
|
4,272 |
|
Impairments of fixed and lease assets |
|
— |
|
|
|
904 |
|
|
|
— |
|
Facility consolidation/closure and other charges |
|
— |
|
|
|
4,087 |
|
|
|
930 |
|
Adjusted Segment EBITDA |
$ |
6,136 |
|
|
$ |
7,354 |
|
|
$ |
8,801 |
|
|
|
|
|
|
|
||||||
Downhole Technologies: |
|
|
|
|
|
||||||
Operating loss |
$ |
(445 |
) |
|
$ |
(113,544 |
) |
|
$ |
(2,124 |
) |
Depreciation and amortization expense |
|
1,539 |
|
|
|
3,035 |
|
|
|
4,029 |
|
Impairments of: |
|
|
|
|
|
||||||
Intangible assets |
|
— |
|
|
|
80,248 |
|
|
|
— |
|
Fixed and lease assets |
|
— |
|
|
|
10,736 |
|
|
|
— |
|
Inventories |
|
— |
|
|
|
20,798 |
|
|
|
— |
|
Adjusted Segment EBITDA |
$ |
1,094 |
|
|
$ |
1,273 |
|
|
$ |
1,905 |
|
|
|
|
|
|
|
||||||
Corporate: |
|
|
|
|
|
||||||
Operating loss |
$ |
(13,179 |
) |
|
$ |
(18,074 |
) |
|
$ |
(10,016 |
) |
Other income (expense), net |
|
40 |
|
|
|
(255 |
) |
|
|
— |
|
Depreciation and amortization expense |
|
193 |
|
|
|
100 |
|
|
|
116 |
|
Impairments of assets held for sale |
|
1,384 |
|
|
|
7,075 |
|
|
|
— |
|
Facility consolidation/closure and other charges |
|
2,496 |
|
|
|
— |
|
|
|
— |
|
Losses on extinguishment of |
|
— |
|
|
|
255 |
|
|
|
— |
|
Adjusted Segment EBITDA |
$ |
(9,066 |
) |
|
$ |
(10,899 |
) |
|
$ |
(9,900 |
) |
________________ |
|
(D) |
The term Adjusted Segment EBITDA consists of operating income (loss) plus other income (expense), depreciation and amortization expense, impairments of assets and facility consolidation/closure and other charges and losses on extinguishment of Convertible 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 (E) AND ADJUSTED NET INCOME (LOSS) PER SHARE, EXCLUDING CHARGES (F) (In Thousands, Except Per Share Amounts) (Unaudited)
|
|||||||||||
|
Three Months Ended |
||||||||||
|
March 31,
|
|
December 31,
|
|
March 31,
|
||||||
|
|
|
|
|
|
||||||
Net income (loss) |
$ |
1,108 |
|
$ |
(117,246 |
) |
|
$ |
3,158 |
|
|
Impairment of: |
|
|
|
|
|
||||||
Intangible assets |
|
— |
|
|
|
80,248 |
|
|
|
— |
|
Fixed and lease assets |
|
— |
|
|
|
11,640 |
|
|
|
— |
|
Assets held for sale |
|
1,384 |
|
|
|
7,075 |
|
|
|
— |
|
Inventories |
|
— |
|
|
|
20,798 |
|
|
|
— |
|
Facility consolidation/closure and other charges |
|
2,688 |
|
|
|
4,847 |
|
|
|
930 |
|
Losses on extinguishment of |
|
— |
|
|
|
255 |
|
|
|
— |
|
Total adjustments, before taxes |
|
4,072 |
|
|
|
124,863 |
|
|
|
930 |
|
Income tax benefit impact of adjustments, net |
|
— |
|
|
|
(68 |
) |
|
|
(196 |
) |
Total adjustments, net of taxes |
|
4,072 |
|
|
|
124,795 |
|
|
|
734 |
|
Adjusted net income, excluding charges |
$ |
5,180 |
|
|
$ |
7,549 |
|
|
$ |
3,892 |
|
|
|
|
|
|
|
||||||
Adjusted weighted average number of common shares outstanding (G): |
|
|
|
|
|||||||
Basic |
|
57,785 |
|
|
|
57,520 |
|
|
|
60,167 |
|
Diluted |
|
58,439 |
|
|
|
57,740 |
|
|
|
60,167 |
|
|
|
|
|
|
|
||||||
Adjusted net income per share, excluding charges and credits: |
|
|
|
|
|
||||||
Basic |
$ |
0.09 |
|
|
$ |
0.13 |
|
|
$ |
0.06 |
|
Diluted |
$ |
0.09 |
|
|
$ |
0.13 |
|
|
$ |
0.06 |
|
________________ |
|
(E) |
Adjusted net income, excluding charges consists of net income (loss) plus impairments of assets and facility consolidation/closure and other charges and losses on extinguishment of Convertible Notes and the impact of these adjustments on income tax provision (benefit). Adjusted net income, excluding charges 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 as a supplemental disclosure because its management believes that adjusted net income, excluding charges provides investors a helpful measure for comparing its operating performance with previous and subsequent periods. |
(F) |
Adjusted net income per share, excluding charges is calculated as adjusted net income, excluding charges divided by the weighted average number of common shares outstanding. Adjusted net income per share, excluding charges 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 as a supplemental disclosure because its management believes that adjusted net income per share, excluding charges provides investors a helpful measure for comparing its operating performance with previous and subsequent periods. |
(G) |
The calculation of adjusted weighted average number of common shares outstanding for the three months ended December 31, 2025 included 220 thousand shares issuable pursuant to outstanding stock awards. |
OIL STATES INTERNATIONAL, INC. AND SUBSIDIARIES
RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL INFORMATION FREE CASH FLOW (G) (In Thousands) (Unaudited) |
|||||||||||
|
Three Months Ended |
||||||||||
|
March 31,
|
|
December 31,
|
|
March 31,
|
||||||
|
|
|
|
|
|
||||||
Net cash flows provided by (used in) operating activities |
$ |
(1,885 |
) |
|
$ |
50,148 |
|
|
$ |
9,295 |
|
Less: Capital expenditures |
|
(4,227 |
) |
|
|
(3,005 |
) |
|
|
(9,158 |
) |
Plus: Proceeds from disposition of property and equipment |
|
396 |
|
|
|
6,420 |
|
|
|
1,685 |
|
Proceeds from disposition of assets held for sale |
|
473 |
|
|
|
— |
|
|
|
7,500 |
|
Free cash flow |
$ |
(5,243 |
) |
|
$ |
53,563 |
|
|
$ |
9,322 |
|
________________ |
|
(H) |
The term free cash flow consists of net cash flows provided by (used in) operating activities less capital expenditures plus proceeds from the disposition of property and equipment and assets held for sale. Free cash flow is not a measure of financial performance under GAAP and should not be considered in isolation from or as a substitute for cash flow measures prepared in accordance with GAAP. The table above sets forth reconciliations of free cash flow to net cash flows provided by (used in) operating activities, which is the most directly comparable measure of financial performance calculated under GAAP. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20260505586563/en/
Matthew Autenrieth
Oil States International, Inc.
Executive Vice President, Chief Financial Officer and Treasurer
(713) 652-0582
Source: Oil States International, Inc.