RPC, Inc. Reports Third Quarter 2025 Financial Results And Declares Regular Quarterly Cash Dividend
- None.
- None.
Insights
Sequential revenue and adjusted EBITDA growth show operational momentum, tempered by elevated acquisition costs and seasonal headwinds.
Revenues increased sequentially to
Key dependencies include the recognition of significant acquisition-related employment costs (approximately
Watch operating income trends and margin conversion over the next
Improved cash generation and a declared quarterly dividend underscore disciplined capital allocation amid cautious guidance.
Cash and cash equivalents ended the quarter at
Capital allocation is modestly constrained: share repurchases this year totaled only
Near-term items to monitor include free cash flow resilience through the seasonal fourth quarter, cash conversion versus the company’s projection that remaining acquisition employment costs will be recognized equally over the next 10 quarters, and any change in dividend policy following year-end performance reviews.
Non-GAAP and adjusted measures, including adjusted revenues, adjusted operating income, adjusted net income, adjusted earnings per share (diluted), EBITDA and adjusted EBITDA, adjusted EBITDA margin, and free cash flow are reconciled to the most directly comparable GAAP measures in the appendices of this earnings release.
Sequential comparisons are to 2Q:25. The Company believes quarterly sequential comparisons are most useful in assessing industry trends and RPC's recent financial results. Both sequential and year-over-year comparisons are available in the tables at the end of this earnings release.
Third Quarter 2025 Highlights
- Revenues increased
6% sequentially to$447.1 million - Net income was
, up$13.0 million 28% sequentially, and diluted Earnings Per Share (EPS) was ; Net income margin increased 50 basis points sequentially to$0.06 2.9% - Adjusted net income, was
, up$18.4 million 5% sequentially, and adjusted diluted Earnings per Share (EPS) was ; Adjusted net income margin remained relatively unchanged at$0.09 4.1% - Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) was
, up$72.3 million 10% sequentially; Adjusted EBITDA margin increased 60 basis points sequentially to16.2%
Management Commentary
"Sequentially we saw most of our service line revenues improve including pressure pumping, which saw a
"During the quarter we saw signs of stabilization, and even improvement, with August and September results higher than the June lows. However, with oil prices recently dipping below
Selected Industry Data
(Source: Baker Hughes, Inc.,
|
|
|
3Q:25 |
|
2Q:25 |
|
Change |
|
% Change |
|
3Q:24 |
|
Change |
|
% Change |
|
|||||
|
|
|
|
540 |
|
|
571 |
|
|
(31) |
|
(5.4) |
% |
|
586 |
|
|
(46) |
|
(7.8) |
% |
|
Oil price ($/barrel) |
|
$ |
65.85 |
|
$ |
64.74 |
|
$ |
1.11 |
|
1.7 |
% |
$ |
76.57 |
|
$ |
(10.72) |
|
(14.0) |
% |
|
Natural gas ($/Mcf) |
|
$ |
3.04 |
|
$ |
3.20 |
|
$ |
(0.16) |
|
(5.0) |
% |
$ |
2.10 |
|
$ |
0.94 |
|
44.8 |
% |
3Q:25 Consolidated Financial Results (sequential comparisons to previous quarter)
Revenues
were
Cost of revenues
, which excludes depreciation and amortization of
Selling, general and administrative expenses
were
Acquisition related employment costs
were approximately
Interest income
totaled
Interest expense
totaled
Income tax provision
was
Net income and diluted EPS
were
Adjusted net income and adjusted diluted EPS
were
Adjusted EBITDA
was
Balance Sheet, Cash Flow and Capital Allocation
Cash and cash equivalents
were
Net cash provided by operating activities and free cash flow
was
Payment of dividends
totaled
Share repurchases
totaled
Segment Operations (sequential comparisons versus the previous quarter)
Technical Services performs value-added completion, production and maintenance services directly to a customer's well. These services include pressure pumping, downhole tools, wireline, coiled tubing, cementing, and other offerings.
- Revenues were
, up$422.2 million 6% - Operating income was
, up$24.4 million 16% - Results were driven by improvement in the majority of our service lines within this segment
Support Services provides equipment for customer use or services to assist customer operations, including rental tools, pipe inspection services and storage.
- Revenues were
, up$24.9 million 4% - Operating income was
, down$4.6 million 1% - Higher revenues were driven by increased activity in rental tools and tubular services
|
|
|
Three months ended |
|
Nine months ended |
|||||||||||
|
|
|
September 30, |
|
June 30, |
|
September 30, |
|
September 30, |
|
September 30, |
|||||
|
(In thousands) |
|
2025 |
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|||||
|
|
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Technical Services |
|
$ |
422,206 |
|
$ |
396,754 |
|
$ |
313,492 |
|
$ |
1,130,804 |
|
$ |
1,011,370 |
|
Support Services |
|
|
24,897 |
|
|
24,055 |
|
|
24,160 |
|
|
69,985 |
|
|
68,268 |
|
Total revenues |
|
$ |
447,103 |
|
$ |
420,809 |
|
$ |
337,652 |
|
$ |
1,200,789 |
|
$ |
1,079,638 |
|
Operating income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Technical Services |
|
$ |
24,448 |
|
$ |
21,123 |
|
$ |
16,344 |
|
$ |
59,574 |
|
$ |
78,498 |
|
Support Services |
|
|
4,604 |
|
|
4,639 |
|
|
5,286 |
|
|
11,904 |
|
|
13,264 |
|
Corporate expenses |
|
|
(5,348) |
|
|
(5,871) |
|
|
(4,216) |
|
|
(17,023) |
|
|
(11,083) |
|
Acquisition related employment costs |
|
|
(6,467) |
|
|
(6,554) |
|
|
— |
|
|
(13,021) |
|
|
— |
|
Gain on disposition of assets, net |
|
|
3,563 |
|
|
2,199 |
|
|
1,790 |
|
|
7,288 |
|
|
6,342 |
|
Total operating income |
|
$ |
20,800 |
|
$ |
15,536 |
|
$ |
19,204 |
|
$ |
48,722 |
|
$ |
87,021 |
|
Interest expense |
|
|
(949) |
|
|
(1,007) |
|
|
(261) |
|
|
(2,087) |
|
|
(594) |
|
Interest income |
|
|
1,748 |
|
|
1,618 |
|
|
3,523 |
|
|
6,761 |
|
|
9,831 |
|
Other income, net |
|
|
968 |
|
|
1,152 |
|
|
1,005 |
|
|
3,005 |
|
|
2,504 |
|
Income before income taxes |
|
$ |
22,567 |
|
$ |
17,299 |
|
$ |
23,471 |
|
$ |
56,401 |
|
$ |
98,762 |
Conference Call Information
RPC, Inc. will hold a conference call today, October 30, 2025, at 9:00 a.m. ET to discuss the results for the quarter. Interested parties may listen in by accessing a live webcast in the investor relations section of RPC, Inc.'s website at www.rpc.net. The live conference call can also be accessed by calling (888) 440-5966, or (646) 960-0125 for international callers, and using conference ID number 9842359. For those not able to attend the live conference call, a replay will be available in the investor relations section of RPC, Inc.'s website beginning approximately two hours after the call and for a period of 90 days.
About RPC
RPC provides a broad range of specialized oilfield services and equipment primarily to independent and major oilfield companies engaged in the exploration, production and development of oil and gas properties throughout
Forward Looking Statements
Certain statements and information included in this press release constitute "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements include statements that look forward in time or express management's beliefs, expectations or hopes. In particular, such statements include, without limitation: our belief that our diversified offerings and strong brands and balance sheet provide resiliency; our statement that, despite our resilience, the challenging environment continues to require disciplined execution; our belief that the oilfield services market is likely to face additional headwinds during the fourth quarter in connection with oil prices recently dipping below
For information about RPC, Inc., please contact:
Joshua Large,
Vice President, Corporate Finance and Investor Relations
(404) 321-2152
jlarge@rpc.net
Michael L. Schmit,
Chief Financial Officer
(404) 321-2140
irdept@rpc.net
|
RPC INCORPORATED AND SUBSIDIARIES |
|||||||||||||||
|
|
|||||||||||||||
|
CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands except per share data) |
|||||||||||||||
|
|
|||||||||||||||
|
|
|
Three months ended |
|
Nine months ended |
|||||||||||
|
|
|
September 30, |
|
June 30, |
|
September 30, |
|
September 30, |
|
September 30, |
|||||
|
|
|
2025 |
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|||||
|
|
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REVENUES |
|
$ |
447,103 |
|
$ |
420,809 |
|
$ |
337,652 |
|
$ |
1,200,789 |
|
$ |
1,079,638 |
|
COSTS AND EXPENSES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues (exclusive of depreciation and amortization shown separately below) |
|
|
334,673 |
|
|
317,746 |
|
|
247,507 |
|
|
896,314 |
|
|
786,400 |
|
Selling, general and administrative expenses |
|
|
44,628 |
|
|
40,825 |
|
|
37,697 |
|
|
127,952 |
|
|
115,188 |
|
Acquisition related employment costs |
|
|
6,467 |
|
|
6,554 |
|
|
— |
|
|
13,021 |
|
|
— |
|
Depreciation and amortization |
|
|
44,098 |
|
|
42,347 |
|
|
35,034 |
|
|
122,068 |
|
|
97,371 |
|
Gain on disposition of assets, net |
|
|
(3,563) |
|
|
(2,199) |
|
|
(1,790) |
|
|
(7,288) |
|
|
(6,342) |
|
Operating income |
|
|
20,800 |
|
|
15,536 |
|
|
19,204 |
|
|
48,722 |
|
|
87,021 |
|
Interest expense |
|
|
(949) |
|
|
(1,007) |
|
|
(261) |
|
|
(2,087) |
|
|
(594) |
|
Interest income |
|
|
1,748 |
|
|
1,618 |
|
|
3,523 |
|
|
6,761 |
|
|
9,831 |
|
Other income, net |
|
|
968 |
|
|
1,152 |
|
|
1,005 |
|
|
3,005 |
|
|
2,504 |
|
Income before income taxes |
|
|
22,567 |
|
|
17,299 |
|
|
23,471 |
|
|
56,401 |
|
|
98,762 |
|
Income tax provision |
|
|
9,604 |
|
|
7,151 |
|
|
4,675 |
|
|
21,260 |
|
|
20,080 |
|
NET INCOME |
|
$ |
12,963 |
|
$ |
10,148 |
|
$ |
18,796 |
|
$ |
35,141 |
|
$ |
78,682 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS PER SHARE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.06 |
|
$ |
0.05 |
|
$ |
0.09 |
|
$ |
0.16 |
|
$ |
0.37 |
|
Diluted |
|
$ |
0.06 |
|
$ |
0.05 |
|
$ |
0.09 |
|
$ |
0.16 |
|
$ |
0.37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE SHARES OUTSTANDING |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
220,575 |
|
|
220,610 |
|
|
214,976 |
|
|
218,959 |
|
|
214,940 |
|
Diluted |
|
|
220,575 |
|
|
220,610 |
|
|
214,976 |
|
|
218,959 |
|
|
214,940 |
|
RPC INCORPORATED AND SUBSIDIARIES |
||||||
|
|
||||||
|
CONSOLIDATED BALANCE SHEETS |
||||||
|
|
||||||
|
|
|
(In thousands) |
||||
|
|
|
September 30, |
|
December 31, |
||
|
|
|
2025 |
|
2024 |
||
|
|
|
|
(Unaudited) |
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
163,462 |
|
$ |
325,975 |
|
Accounts receivable, net |
|
|
359,901 |
|
|
276,577 |
|
Inventories |
|
|
117,685 |
|
|
107,628 |
|
Income taxes receivable |
|
|
3,376 |
|
|
4,332 |
|
Prepaid expenses |
|
|
12,023 |
|
|
16,136 |
|
Retirement plan assets |
|
|
32,653 |
|
|
— |
|
Other current assets |
|
|
12,189 |
|
|
2,194 |
|
Total current assets |
|
|
701,289 |
|
|
732,842 |
|
Property, plant and equipment, net |
|
|
560,298 |
|
|
513,516 |
|
Operating lease right-of-use assets |
|
|
24,726 |
|
|
27,465 |
|
Finance lease right-of-use assets |
|
|
5,758 |
|
|
4,400 |
|
Goodwill |
|
|
74,257 |
|
|
50,824 |
|
Other intangibles, net |
|
|
104,501 |
|
|
13,843 |
|
Retirement plan assets |
|
|
— |
|
|
30,666 |
|
Other assets |
|
|
27,967 |
|
|
12,933 |
|
Total assets |
|
$ |
1,498,796 |
|
$ |
1,386,489 |
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
Accounts payable |
|
$ |
143,228 |
|
$ |
84,494 |
|
Accrued payroll and related expenses |
|
|
30,651 |
|
|
25,243 |
|
Accrued insurance expenses |
|
|
9,089 |
|
|
7,942 |
|
Accrued state, local and other taxes |
|
|
7,096 |
|
|
3,234 |
|
Income taxes payable |
|
|
810 |
|
|
446 |
|
Unearned revenue |
|
|
— |
|
|
45,376 |
|
Current portion of operating lease liabilities |
|
|
7,482 |
|
|
7,108 |
|
Current portion of finance lease liabilities |
|
|
4,222 |
|
|
3,522 |
|
Retirement plan liabilities |
|
|
24,129 |
|
|
— |
|
Current portion of notes payable |
|
|
20,000 |
|
|
— |
|
Accrued expenses and other liabilities |
|
|
5,402 |
|
|
4,548 |
|
Total current liabilities |
|
|
252,109 |
|
|
181,913 |
|
Accrued insurance expenses |
|
|
13,816 |
|
|
12,175 |
|
Retirement plan liabilities |
|
|
— |
|
|
24,539 |
|
Note payable |
|
|
30,000 |
|
|
— |
|
Operating lease liabilities |
|
|
18,291 |
|
|
21,724 |
|
Finance lease liabilities |
|
|
1,011 |
|
|
559 |
|
Other long-term liabilities |
|
|
10,897 |
|
|
9,099 |
|
Deferred income taxes |
|
|
70,279 |
|
|
58,189 |
|
Total liabilities |
|
|
396,403 |
|
|
308,198 |
|
|
|
|
|
|
|
|
|
STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
Common stock |
|
|
22,058 |
|
|
21,494 |
|
Capital in excess of par value |
|
|
— |
|
|
— |
|
Retained earnings |
|
|
1,082,989 |
|
|
1,059,625 |
|
Accumulated other comprehensive loss |
|
|
(2,654) |
|
|
(2,828) |
|
Total stockholders' equity |
|
|
1,102,393 |
|
|
1,078,291 |
|
Total liabilities and stockholders' equity |
|
$ |
1,498,796 |
|
$ |
1,386,489 |
|
RPC INCORPORATED AND SUBSIDIARIES |
||||||
|
|
||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||
|
|
|
|
|
|
|
|
|
|
|
(In thousands) |
||||
|
Nine months ended September 30, |
|
2025 |
|
2024 |
||
|
|
|
|
(Unaudited) |
|
|
(Unaudited) |
|
OPERATING ACTIVITIES |
|
|
|
|
|
|
|
Net income |
|
$ |
35,141 |
|
$ |
78,682 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
122,068 |
|
|
97,371 |
|
Acquisition related employment costs |
|
|
13,021 |
|
|
— |
|
Working capital |
|
|
(43,696) |
|
|
77,081 |
|
Other operating activities |
|
|
12,934 |
|
|
2,081 |
|
Net cash provided by operating activities |
|
|
139,468 |
|
|
255,215 |
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES |
|
|
|
|
|
|
|
Capital expenditures |
|
|
(117,780) |
|
|
(179,460) |
|
Proceeds from sale of assets |
|
|
15,931 |
|
|
14,127 |
|
Purchase of business, net of cash and debt assumed |
|
|
(165,656) |
|
|
— |
|
Net cash used for investing activities |
|
|
(267,505) |
|
|
(165,333) |
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES |
|
|
|
|
|
|
|
Payment of dividends |
|
|
(26,300) |
|
|
(25,784) |
|
Repayment of debt assumed at acquisition |
|
|
(4,502) |
|
|
— |
|
Cash paid for common stock purchased and retired |
|
|
(2,868) |
|
|
(9,928) |
|
Cash paid for finance lease and finance obligations |
|
|
(806) |
|
|
(592) |
|
Net cash used for financing activities |
|
|
(34,476) |
|
|
(36,304) |
|
|
|
|
|
|
|
|
|
Net (decrease) increase in cash and cash equivalents |
|
|
(162,513) |
|
|
53,578 |
|
Cash and cash equivalents at beginning of period |
|
|
325,975 |
|
|
223,310 |
|
Cash and cash equivalents at end of period |
|
$ |
163,462 |
|
$ |
276,888 |
Non-GAAP Measures
RPC, Inc. has used the non-GAAP financial measures of adjusted revenues, adjusted operating income, adjusted net income, adjusted net income margin, adjusted earnings per share, adjusted EBITDA, adjusted EBITDA margin and free cash flow in today's earnings release. These measures should not be considered in isolation or as a substitute for performance or liquidity measures prepared in accordance with GAAP. Management believes that presenting these non-GAAP measures, other than free cash flow, enables investors to compare the operating performance of our core business consistently over various time periods, and in the case of Adjusted EBITDA, without regard to changes in our capital structure. Management believes that free cash flow, which measures our ability to generate additional cash from our business operations, is an important financial measure for use in evaluating RPC's liquidity. Free cash flow should be considered in addition to, rather than as a substitute for, net cash provided by operating activities as a measure of our liquidity. Additionally, RPC's definition of free cash flow is limited, in that it does not represent residual cash flows available for discretionary expenditures, due to the fact that the measure does not deduct the payments required for debt service and other contractual obligations or payments made for business acquisitions. Therefore, management believes it is important to view free cash flow as a measure that provides supplemental information to our Condensed Consolidated Statements of Cash Flows.
A non-GAAP financial measure is a numerical measure of financial performance, financial position, or cash flows that either 1) excludes amounts, or is subject to adjustments that have the effect of excluding amounts, that are included in the most directly comparable measure calculated and presented in accordance with GAAP in the statement of operations, balance sheet or statement of cash flows, or 2) includes amounts, or is subject to adjustments that have the effect of including amounts, that are excluded from the most directly comparable measure so calculated and presented.
Set forth in the appendices below are reconciliations of these non-GAAP measures with their most directly comparable GAAP measures. These reconciliations also appear on RPC, Inc.'s investor website, which can be found at www.rpc.net.
|
Appendix A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
|
Three months ended |
|
Nine months ended |
|||||||||||
|
|
|
September 30, |
|
June 30, |
|
September 30, |
|
September 30, |
|
September 30, |
|||||
|
(In thousands) |
|
2025 |
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|||||
|
Reconciliation of Operating Income to Adjusted Operating Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
$ |
20,800 |
|
$ |
15,536 |
|
$ |
19,204 |
|
$ |
48,722 |
|
$ |
87,021 |
|
Add: Acquisition related employment costs |
|
|
6,467 |
|
|
6,554 |
|
|
— |
|
|
13,021 |
|
|
— |
|
Adjusted operating income |
|
$ |
27,267 |
|
$ |
22,090 |
|
$ |
19,204 |
|
$ |
61,743 |
|
$ |
87,021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Appendix B |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
|
Three months ended |
|
Nine months ended |
|||||||||||
|
|
|
September 30, |
|
June 30, |
|
September 30, |
|
September 30, |
|
September 30, |
|||||
|
(In thousands) |
|
2025 |
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|||||
|
Reconciliation of Net Income to Adjusted Net Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
12,963 |
|
$ |
10,148 |
|
$ |
18,796 |
|
$ |
35,141 |
|
$ |
78,682 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Acquisition related employment costs, before taxes |
|
|
6,467 |
|
|
6,554 |
|
|
— |
|
|
13,021 |
|
|
— |
|
Add: Tax effect of Acquisition related employment costs |
|
|
(1,051) |
|
|
802 |
|
|
— |
|
|
(249) |
|
|
— |
|
Total adjustments, net of tax |
|
|
5,416 |
|
|
7,356 |
|
|
— |
|
|
12,772 |
|
|
— |
|
Adjusted net income |
|
$ |
18,379 |
|
$ |
17,504 |
|
$ |
18,796 |
|
$ |
47,913 |
|
$ |
78,682 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
|
Three months ended |
|
Nine months ended |
|||||||||||
|
|
|
September 30, |
|
June 30, |
|
September 30, |
|
September 30, |
|
September 30, |
|||||
|
|
|
2025 |
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|||||
|
Reconciliation of Diluted Earnings Per Share to Adjusted Diluted Earnings Per Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share |
|
$ |
0.06 |
|
$ |
0.05 |
|
$ |
0.09 |
|
$ |
0.16 |
|
$ |
0.37 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Acquisition related employment costs, before taxes |
|
|
0.03 |
|
|
0.03 |
|
|
— |
|
|
0.06 |
|
|
— |
|
Add: Tax effect of Acquisition related employment costs |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Total adjustments, net of tax |
|
|
0.03 |
|
|
0.03 |
|
|
— |
|
|
0.06 |
|
|
— |
|
Adjusted diluted earnings per share |
|
$ |
0.09 |
|
$ |
0.08 |
|
$ |
0.09 |
|
$ |
0.22 |
|
$ |
0.37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding (in thousands) |
|
|
220,575 |
|
|
220,610 |
|
|
214,976 |
|
|
218,959 |
|
|
214,940 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Appendix C |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
|
Three months ended |
|
Nine months ended |
|||||||||||
|
|
|
September 30, |
|
June 30, |
|
September 30, |
|
September 30, |
|
September 30, |
|||||
|
(In thousands) |
|
2025 |
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|||||
|
Reconciliation of Net Income to EBITDA and Adjusted EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
12,963 |
|
$ |
10,148 |
|
$ |
18,796 |
|
$ |
35,141 |
|
$ |
78,682 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Income tax provision |
|
|
9,604 |
|
|
7,151 |
|
|
4,675 |
|
|
21,260 |
|
|
20,080 |
|
Add: Interest expense |
|
|
949 |
|
|
1,007 |
|
|
261 |
|
|
2,087 |
|
|
594 |
|
Add: Depreciation and amortization |
|
|
44,098 |
|
|
42,347 |
|
|
35,034 |
|
|
122,068 |
|
|
97,371 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Interest income |
|
|
1,748 |
|
|
1,618 |
|
|
3,523 |
|
|
6,761 |
|
|
9,831 |
|
EBITDA |
|
$ |
65,866 |
|
$ |
59,035 |
|
$ |
55,243 |
|
$ |
173,795 |
|
$ |
186,896 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Acquisition related employment costs |
|
|
6,467 |
|
|
6,554 |
|
|
— |
|
|
13,021 |
|
|
— |
|
Adjusted EBITDA |
|
$ |
72,333 |
|
$ |
65,589 |
|
$ |
55,243 |
|
$ |
186,816 |
|
$ |
186,896 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
$ |
447,103 |
|
$ |
420,809 |
|
$ |
337,652 |
|
$ |
1,200,789 |
|
$ |
1,079,638 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income margin(1) |
|
|
2.90 % |
|
|
2.41 % |
|
|
5.57 % |
|
|
2.93 % |
|
|
7.29 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income margin(1) |
|
|
4.11 % |
|
|
4.16 % |
|
|
5.57 % |
|
|
3.99 % |
|
|
7.29 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA margin(1) |
|
|
16.18 % |
|
|
15.59 % |
|
|
16.36 % |
|
|
15.56 % |
|
|
17.31 % |
|
|
|
(1) Net income margin is calculated as Net income divided by Revenues. Adjusted net income margin is calculated as Adjusted net income divided by Revenues. Adjusted EBITDA margin is calculated as Adjusted EBITDA divided by Revenues. |
|
Appendix D |
|
|
|
|
|
|
(Unaudited) |
Nine months ended September 30, |
||||
|
(In thousands) |
2025 |
|
2024 |
||
|
Reconciliation of Operating Cash Flow to Free Cash Flow |
|
|
|
|
|
|
Net cash provided by operating activities |
$ |
139,468 |
|
$ |
255,215 |
|
Capital expenditures |
|
(117,780) |
|
|
(179,460) |
|
Free cash flow |
$ |
21,688 |
|
$ |
75,755 |
View original content to download multimedia:https://www.prnewswire.com/news-releases/rpc-inc-reports-third-quarter-2025-financial-results-and-declares-regular-quarterly-cash-dividend-302599716.html
SOURCE RPC, Inc.