07:04:34 EDT Thu 23 Oct 2025
Enter Symbol
or Name
USA
CA



Oceaneering Reports Third Quarter 2025 Results

2025-10-22 17:01 ET - News Release


Company Website: https://oceaneering.com
HOUSTON -- (Business Wire)

Oceaneering International, Inc. ("Oceaneering") (NYSE:OII) today reported third quarter 2025 results.

  • As compared to the third quarter of 2024:
    • Revenue increased 9% to $743 million;
    • Operating income increased 21% to $86.5 million;
    • Net income increased 73% to $71.3 million; and
    • Adjusted EBITDA increased 13% to $111 million.
  • Cash flow provided by operating activities was $101 million and free cash flow was $77.0 million, with an ending cash position of $506 million.
  • Shares repurchased were 440,814 for approximately $10.1 million.

Rod Larson, Oceaneering's President and Chief Executive Officer, stated, "Our team continues to deliver positive results in a dynamic market environment. In the third quarter, we generated adjusted EBITDA in excess of our guidance range and consensus estimates through solid performance across our segments. This includes the ongoing conversion of higher-margin backlog in Manufactured Products, a continued favorable project mix and steady vessel utilization in our Offshore Projects Group (OPG), and improvement in average remotely operated vehicle (ROV) revenue per day utilized in Subsea Robotics (SSR). In addition, we secured total inbound orders of $854 million, with notable contract wins in SSR, Aerospace and Defense Technologies (ADTech), and Manufactured Products.

"Looking forward to 2026, we are optimistic about our consolidated growth opportunities to be led by ADTech, although we expect the year to unfold differently than 2025. In the first quarter, we anticipate seasonally lower activity levels in our energy-focused businesses, with activity levels increasing in the second and third quarters. Accordingly, we are initiating full-year 2026 consolidated EBITDA guidance in the range of $390 million to $440 million."

Third Quarter 2025 Segment Results

As compared to the third quarter of 2024:

  • SSR revenue of $219 million, operating income of $65.1 million, and EBITDA margin of 36% were essentially flat. ROV revenue per day utilized increased 6% to $11,254. ROV fleet utilization declined to 65%.
  • Manufactured Products operating income of $24.7 million improved 119% and operating income margin expanded to 16% on a 9% increase in revenue. Backlog was $568 million on September 30, 2025. The book-to-bill ratio was 0.82 for the 12-month period ending on September 30, 2025.
  • OPG operating income increased 17% to $23.7 million on a 16% increase in revenue. Operating income margin was flat at 14%.
  • Integrity Management and Digital Solutions (IMDS) operating income increased significantly, and operating income margin improved on a 4% decrease in revenue due to the absence of a one-time, non-cash charge in the third quarter of 2024 related to the divestiture of the Maritime Intelligence division.
  • ADTech operating income of $16.6 million represented an increase of 36% on a 27% increase in revenue. Operating income margin improved to 13%.
  • At the corporate level, Unallocated Expenses increased 19% to $46.3 million.

Fourth Quarter 2025 Guidance

As compared to the fourth quarter of 2024, consolidated fourth quarter 2025 revenue is expected to be lower. Consolidated EBITDA is forecast to be in the range of $80 million to $90 million.

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

  • SSR revenue and operating income are expected to increase.
  • Manufactured Products operating income is expected to increase significantly on lower revenue.
  • OPG revenue and operating income are expected to decrease significantly due to the absence of international projects that positively impacted the fourth quarter of 2024.
  • IMDS operating income is expected to decrease significantly on lower revenue.
  • ADTech revenue and operating income are expected to increase significantly.
  • Unallocated Expenses are expected to be in the $45 million range.

Initial Full-Year 2026 Guidance

  • Consolidated EBITDA is projected to be in the range of $390 million to $440 million.
  • Free cash flow generation is forecast to be consistent with 2025 levels.
  • Share repurchase activity is expected to continue.

Oceaneering will provide more specific guidance on its expectations for 2026 in its fourth quarter 2025 earnings release and conference call.

Non-GAAP Financial Measures

Adjusted net income (loss) and earnings (loss) per share; EBITDA and adjusted EBITDA on a consolidated and on a segment basis (as well as EBITDA and adjusted EBITDA margins); and free cash flow are non-GAAP measures that exclude the impacts of certain identified items. Reconciliations to the corresponding GAAP measures are shown in the tables Adjusted Net Income (Loss) and Diluted Earnings (Loss) per Share (EPS), EBITDA and Adjusted EBITDA and Margins, Free Cash Flow, Fourth Quarter 2025 Consolidated EBITDA Estimate, 2025 Free Cash Flow Estimate, 2026 Consolidated EBITDA 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, October 23, 2025 at 10:00 a.m. Central Time, to discuss its results for the third quarter of 2025, guidance for the fourth quarter and full year of 2025, and initial guidance for the full year of 2026. 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: fourth quarter 2025 guidance for consolidated revenue, consolidated EBITDA, revenue and operating profitability by segment, and Unallocated Expenses; implied full-year 2025 guidance for consolidated EBITDA; initial full-year 2026 guidance for consolidated EBITDA; the expectations that 2026 free cash flow will be similar to 2025 levels and that share purchase activity will continue in 2026; activity levels quarter by quarter in 2026; 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 www.oceaneering.com.

 
 

 

 

 

 

 

 

 

 

 

 

OCEANEERING INTERNATIONAL, INC. AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

CONDENSED CONSOLIDATED BALANCE SHEETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sep 30, 2025

 

Dec 31, 2024

 

 

 

 

 

(in thousands)

ASSETS

 

 

 

 

 

 

 

 

 

Current assets (including cash and cash equivalents of $505,992 and $497,516)

 

 

 

 

 

$

1,501,843

 

 

$

1,387,896

 

Net property and equipment

 

 

 

 

 

 

 

442,274

 

 

 

420,098

 

Other assets

 

 

 

 

 

 

 

595,201

 

 

 

528,353

 

Total Assets

 

 

 

 

 

$

2,539,318

 

 

$

2,336,347

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

$

763,859

 

 

$

796,938

 

Long-term debt

 

 

 

 

 

 

 

486,022

 

 

 

482,009

 

Other long-term liabilities

 

 

 

 

 

 

375,706

 

 

 

337,078

 

Equity

 

 

 

 

 

 

 

913,731

 

 

 

720,322

 

Total Liabilities and Equity

 

 

 

 

 

$

2,539,318

 

 

$

2,336,347

 

 

 

 

 

 

 

 

 

 

 

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

For the Nine Months Ended

 

Sep 30, 2025

 

Sep 30, 2024

 

Jun 30, 2025

 

Sep 30, 2025

 

Sep 30, 2024

 

(in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

Revenue

$

742,898

 

 

$

679,811

 

 

$

698,161

 

 

$

2,115,582

 

 

$

1,947,711

 

Cost of services and products

 

590,166

 

 

 

548,849

 

 

 

549,734

 

 

 

1,679,412

 

 

 

1,604,154

 

Gross margin

 

152,732

 

 

 

130,962

 

 

 

148,427

 

 

 

436,170

 

 

 

343,557

 

Selling, general and administrative expense

 

66,224

 

 

 

59,629

 

 

 

69,238

 

 

 

197,001

 

 

 

175,167

 

Operating income (loss)

 

86,508

 

 

 

71,333

 

 

 

79,189

 

 

 

239,169

 

 

 

168,390

 

Interest income

 

3,704

 

 

 

3,275

 

 

 

3,017

 

 

 

10,365

 

 

 

8,717

 

Interest expense, net of amounts capitalized

 

(9,381

)

 

 

(9,456

)

 

 

(9,472

)

 

 

(27,928

)

 

 

(28,176

)

Equity in income (losses) of unconsolidated affiliates

 

97

 

 

 

323

 

 

 

311

 

 

 

770

 

 

 

787

 

Other income (expense), net

 

(1,021

)

 

 

3,133

 

 

 

5,371

 

 

 

5,325

 

 

 

6,372

 

Income (loss) before income taxes

 

79,907

 

 

 

68,608

 

 

 

78,416

 

 

 

227,701

 

 

 

156,090

 

Provision (benefit) for income taxes

 

8,618

 

 

 

27,371

 

 

 

23,974

 

 

 

51,593

 

 

 

64,721

 

Net Income (Loss)

$

71,289

 

 

$

41,237

 

 

$

54,442

 

 

$

176,108

 

 

$

91,369

 

 

 

 

 

 

 

 

 

 

 

Weighted average diluted shares outstanding

 

101,057

 

 

 

102,613

 

 

 

101,372

 

 

 

101,446

 

 

 

102,445

 

Diluted earnings (loss) per share

$

0.71

 

 

$

0.40

 

 

$

0.54

 

 

$

1.74

 

 

$

0.89

 

 

 

 

 

 

 

 

 

 

 

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

 
 

SEGMENT INFORMATION

 

 

 

 

 

 

 

For the Three Months Ended

 

For the Nine Months Ended

 

 

Sep 30, 2025

 

Sep 30, 2024

 

Jun 30, 2025

 

Sep 30, 2025

 

Sep 30, 2024

 

($ in thousands)

Subsea Robotics

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

218,767

 

 

$

215,715

 

 

$

218,786

 

 

$

643,529

 

 

$

617,632

 

Operating income (loss)

 

$

65,142

 

 

$

65,698

 

 

$

64,505

 

 

$

189,279

 

 

$

171,685

 

Operating income (loss) %

 

 

30

%

 

 

30

%

 

 

29

%

 

 

29

%

 

 

28

%

ROV days available

 

 

23,000

 

 

 

23,000

 

 

 

22,750

 

 

 

68,250

 

 

 

68,500

 

ROV days utilized

 

 

14,962

 

 

 

15,796

 

 

 

15,289

 

 

 

45,344

 

 

 

46,171

 

ROV utilization

 

 

65

%

 

 

69

%

 

 

67

%

 

 

66

%

 

 

67

%

 

 

 

 

 

 

 

 

 

 

 

Manufactured Products

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

156,395

 

 

$

143,734

 

 

$

145,134

 

 

$

436,566

 

 

$

412,501

 

Operating income (loss)

 

$

24,651

 

 

$

11,278

 

 

$

18,772

 

 

$

52,090

 

 

$

38,837

 

Operating income (loss) %

 

 

16

%

 

 

8

%

 

 

13

%

 

 

12

%

 

 

9

%

Backlog at end of period

 

$

568,000

 

 

$

671,000

 

 

$

516,000

 

 

$

568,000

 

 

$

671,000

 

 

 

 

 

 

 

 

 

 

 

 

Offshore Projects Group

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

171,046

 

 

$

147,539

 

 

$

149,281

 

 

$

485,268

 

 

$

406,651

 

Operating income (loss)

 

$

23,692

 

 

$

20,294

 

 

$

21,663

 

 

$

81,021

 

 

$

34,386

 

Operating income (loss) %

 

 

14

%

 

 

14

%

 

 

15

%

 

 

17

%

 

 

8

%

 

 

 

 

 

 

 

 

 

 

 

Integrity Management & Digital Solutions

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

70,781

 

 

$

73,622

 

 

$

75,367

 

 

$

217,566

 

 

$

216,804

 

Operating income (loss)

 

$

2,756

 

 

$

714

 

 

$

4,647

 

 

$

10,865

 

 

$

7,802

 

Operating income (loss) %

 

 

4

%

 

 

1

%

 

 

6

%

 

 

5

%

 

 

4

%

 

 

 

 

 

 

 

 

 

 

 

Aerospace and Defense Technologies

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

125,909

 

 

$

99,201

 

 

$

109,593

 

 

$

332,653

 

 

$

294,123

 

Operating income (loss)

 

$

16,557

 

 

$

12,219

 

 

$

16,299

 

 

$

43,521

 

 

$

32,271

 

Operating income (loss) %

 

 

13

%

 

 

12

%

 

 

15

%

 

 

13

%

 

 

11

%

 

 

 

 

 

 

 

 

 

 

 

Unallocated Expenses

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

$

(46,290

)

 

$

(38,870

)

 

$

(46,697

)

 

$

(137,607

)

 

$

(116,591

)

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

742,898

 

 

$

679,811

 

 

$

698,161

 

 

$

2,115,582

 

 

$

1,947,711

 

Operating income (loss)

 

$

86,508

 

 

$

71,333

 

 

$

79,189

 

 

$

239,169

 

 

$

168,390

 

Operating income (loss) %

 

 

12

%

 

 

10

%

 

 

11

%

 

 

11

%

 

 

9

%

 

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

 
 

SELECTED CASH FLOW INFORMATION

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

For the Nine Months Ended

 

 

Sep 30, 2025

 

Sep 30, 2024

 

Jun 30, 2025

 

Sep 30, 2025

 

Sep 30, 2024

 

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

$

24,215

 

$

24,886

 

$

30,272

 

$

80,575

 

$

73,262

Capitalized cloud-based service contract costs

 

 

7,161

 

 

 

 

2,536

 

 

11,424

 

 

Total Capital Expenditures

 

$

31,376

 

$

24,886

 

$

32,808

 

$

91,999

 

$

73,262

 

 

 

 

 

 

 

 

 

 

 

Depreciation and Amortization:

 

 

 

 

 

 

 

 

 

 

Energy Services and Products

 

 

 

 

 

 

 

 

 

 

Subsea Robotics

 

$

13,283

 

$

12,076

 

$

12,385

 

$

37,404

 

$

36,867

Manufactured Products

 

 

2,768

 

 

3,061

 

 

2,741

 

 

8,159

 

 

9,473

Offshore Projects Group

 

 

4,290

 

 

5,399

 

 

4,663

 

 

13,642

 

 

17,418

Integrity Management & Digital Solutions

 

 

1,830

 

 

1,348

 

 

1,839

 

 

5,399

 

 

4,410

Total Energy Services and Products

 

 

22,171

 

 

21,884

 

 

21,628

 

 

64,604

 

 

68,168

Aerospace and Defense Technologies

 

 

1,082

 

 

696

 

 

900

 

 

2,815

 

 

1,915

Unallocated Expenses

 

 

2,870

 

 

2,683

 

 

2,872

 

 

8,552

 

 

8,218

Total Depreciation and Amortization

 

$

26,123

 

$

25,263

 

$

25,400

 

$

75,971

 

$

78,301

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 fourth quarter of 2025, for the full year of 2025, and for the full year of 2026, 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.

 

RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

Sep 30, 2025

Sep 30, 2024

Jun 30, 2025

 

 

Net Income

(Loss)

 

Diluted EPS

 

Net Income

(Loss)

 

Diluted EPS

 

Net Income

(Loss)

 

Diluted EPS

 

 

(in thousands, except per share amounts)

 

 

 

 

 

 

 

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

 

$

71,289

 

 

$

0.71

 

$

41,237

 

 

$

0.40

 

$

54,442

 

 

$

0.54

Pre-tax adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency (gains) losses

 

 

999

 

 

 

 

 

(424

)

 

 

 

 

(5,430

)

 

 

Total pre-tax adjustments

 

 

999

 

 

 

 

 

(424

)

 

 

 

 

(5,430

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

(902

)

 

 

 

 

603

 

 

 

 

 

5,452

 

 

 

Discrete tax items:

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation

 

 

(4

)

 

 

 

 

(2

)

 

 

 

 

(2

)

 

 

Uncertain tax positions

 

 

(1,106

)

 

 

 

 

(1,178

)

 

 

 

 

(9

)

 

 

Valuation allowances

 

 

(6,279

)

 

 

 

 

(1,759

)

 

 

 

 

(2,453

)

 

 

Other

 

 

(8,236

)

 

 

 

 

(1,247

)

 

 

 

 

(2,209

)

 

 

Total discrete tax adjustments

 

 

(15,625

)

 

 

 

 

(4,186

)

 

 

 

 

(4,673

)

 

 

Total of adjustments

 

 

(15,528

)

 

 

 

 

(4,007

)

 

 

 

 

(4,651

)

 

 

Adjusted Net Income (Loss)

 

$

55,761

 

 

$

0.55

 

$

37,230

 

 

$

0.36

 

$

49,791

 

 

$

0.49

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

 

 

 

 

101,057

 

 

 

 

102,613

 

 

 

 

101,372

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Nine Months Ended

 

 

 

Sep 30, 2025

Sep 30, 2024

 

 

 

 

 

 

Net Income

(Loss)

 

Diluted EPS

 

Net Income

(Loss)

 

Diluted EPS

 

 

 

 

 

 

(in thousands, except per share amounts)

 

 

 

 

 

 

 

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

 

 

 

 

 

$

176,108

 

 

$

1.74

 

$

91,369

 

 

$

0.89

Pre-tax adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency (gains) losses

 

 

 

 

 

 

(5,481

)

 

 

 

 

(3,655

)

 

 

Total pre-tax adjustments

 

 

 

 

 

 

(5,481

)

 

 

 

 

(3,655

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

5,235

 

 

 

 

 

1,463

 

 

 

Discrete tax items:

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation

 

 

 

 

 

 

(1,109

)

 

 

 

 

(1,976

)

 

 

Uncertain tax positions

 

 

 

 

 

 

(3,526

)

 

 

 

 

379

 

 

 

Valuation allowances

 

 

 

 

 

 

(11,993

)

 

 

 

 

3,332

 

 

 

Other

 

 

 

 

 

 

(9,665

)

 

 

 

 

(11,228

)

 

 

Total discrete tax adjustments

 

 

 

 

 

 

(26,293

)

 

 

 

 

(9,493

)

 

 

Total of adjustments

 

 

 

 

 

 

(26,539

)

 

 

 

 

(11,685

)

 

 

Adjusted Net Income (Loss)

 

 

 

 

 

$

149,569

 

 

$

1.47

 

$

79,684

 

 

$

0.78

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

 

 

 

 

 

 

 

 

101,446

 

 

 

 

102,445

 
 

EBITDA and Adjusted EBITDA and Margins

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

For the Nine Months Ended

 

 

Sep 30, 2025

 

Sep 30, 2024

 

Jun 30, 2025

 

Sep 30, 2025

 

Sep 30, 2024

 

 

($ in thousands)

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

71,289

 

 

$

41,237

 

 

$

54,442

 

 

$

176,108

 

 

$

91,369

 

Depreciation and amortization

 

 

26,123

 

 

 

25,263

 

 

 

25,400

 

 

 

75,971

 

 

 

78,301

 

Subtotal

 

 

97,412

 

 

 

66,500

 

 

 

79,842

 

 

 

252,079

 

 

 

169,670

 

Interest expense, net of interest income

 

 

5,677

 

 

 

6,181

 

 

 

6,455

 

 

 

17,563

 

 

 

19,459

 

Amortization included in interest expense

 

 

(1,627

)

 

 

(1,537

)

 

 

(1,590

)

 

 

(4,773

)

 

 

(4,520

)

Provision (benefit) for income taxes

 

 

8,618

 

 

 

27,371

 

 

 

23,974

 

 

 

51,593

 

 

 

64,721

 

EBITDA

 

 

110,080

 

 

 

98,515

 

 

 

108,681

 

 

 

316,462

 

 

 

249,330

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

Foreign currency (gains) losses

 

 

999

 

 

 

(424

)

 

 

(5,430

)

 

 

(5,481

)

 

 

(3,655

)

Total of adjustments

 

 

999

 

 

 

(424

)

 

 

(5,430

)

 

 

(5,481

)

 

 

(3,655

)

Adjusted EBITDA

 

$

111,079

 

 

$

98,091

 

 

$

103,251

 

 

$

310,981

 

 

$

245,675

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

742,898

 

 

$

679,811

 

 

$

698,161

 

 

$

2,115,582

 

 

$

1,947,711

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA margin %

 

 

15

%

 

 

14

%

 

 

16

%

 

 

15

%

 

 

13

%

Adjusted EBITDA margin %

 

 

15

%

 

 

14

%

 

 

15

%

 

 

15

%

 

 

13

%

 

Free Cash Flow

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

For the Nine Months Ended

 

 

Sep 30, 2025

 

Sep 30, 2024

 

Jun 30, 2025

 

Sep 30, 2025

 

Sep 30, 2024

 

 

(in thousands)

Net Income (loss)

 

$

71,289

 

 

$

41,237

 

 

$

54,442

 

 

$

176,108

 

 

$

91,369

 

Non-cash adjustments:

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

26,123

 

 

 

25,263

 

 

 

25,400

 

 

 

75,971

 

 

 

78,301

 

Other non-cash

 

 

(204

)

 

 

7,440

 

 

 

5,671

 

 

 

19,896

 

 

 

11,866

 

Other increases (decreases) in cash from operating activities

 

 

4,055

 

 

 

17,991

 

 

 

(8,326

)

 

 

(174,243

)

 

 

(106,699

)

Cash flow provided by (used in) operating activities

 

 

101,263

 

 

 

91,931

 

 

 

77,187

 

 

 

97,732

 

 

 

74,837

 

Purchases of property and equipment

 

 

(24,215

)

 

 

(24,886

)

 

 

(30,272

)

 

 

(80,575

)

 

 

(73,262

)

Free Cash Flow

 

$

77,048

 

 

$

67,045

 

 

$

46,915

 

 

$

17,157

 

 

$

1,575

 

 
 

RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION

 

 

 

 

 

Fourth Quarter 2025 Consolidated EBITDA Estimate

 

 

 

 

 

 

 

For the Three Months Ending

 

 

December 31, 2025

 

 

Low

 

High

 

 

(in thousands)

Income (loss) before income taxes

 

$

51,000

 

 

$

59,000

 

Depreciation and amortization

 

 

25,000

 

 

 

26,000

 

Subtotal

 

 

76,000

 

 

 

85,000

 

Interest expense, net of interest income

 

 

6,000

 

 

 

7,000

 

Amortization included in interest expense

 

 

(2,000

)

 

 

(2,000

)

Consolidated EBITDA

 

$

80,000

 

 

$

90,000

 

 

 

 

 

 

2025 Free Cash Flow Estimate

 

 

 

 

 

 

 

For the Year Ending

 

 

December 31, 2025

 

 

Low

 

High

 

 

(in thousands)

Net income (loss)

 

$

208,000

 

 

$

213,000

 

Depreciation and amortization

 

 

101,000

 

 

 

102,000

 

Other increases (decreases) in cash from operating activities

 

 

(84,000

)

 

 

(65,000

)

Cash flow provided by (used in) operating activities

 

 

225,000

 

 

 

250,000

 

Purchases of property and equipment

 

 

(115,000

)

 

 

(120,000

)

Free Cash Flow

 

$

110,000

 

 

$

130,000

 

 

 

 

 

 

 

 

 

 

 

2026 Consolidated EBITDA Estimate

 

 

 

 

 

 

 

For the Year Ending

 

 

December 31, 2026

 

 

Low

 

High

 

 

(in thousands)

Income (loss) before income taxes

 

$

270,000

 

 

$

307,000

 

Depreciation and amortization

 

 

105,000

 

 

 

114,000

 

Subtotal

 

 

375,000

 

 

 

421,000

 

Interest expense, net of interest income

 

 

21,000

 

 

 

26,000

 

Amortization included in interest expense

 

 

(6,000

)

 

 

(7,000

)

Consolidated EBITDA

 

$

390,000

 

 

$

440,000

 

 
 

RECONCILIATIONS OF NON-GAAP TO GAAP FINANCIAL INFORMATION

 

EBITDA and Adjusted EBITDA and Margins by Segment

 

 

 

For the Three Months Ended September 30, 2025

 

 

SSR

 

MP

 

OPG

 

IMDS

 

ADTech

 

Unallocated

Expenses

and other

 

Total

 

 

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

 

$

65,142

 

 

$

24,651

 

 

$

23,692

 

 

$

2,756

 

 

$

16,557

 

 

$

(46,290

)

 

$

86,508

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

13,283

 

 

 

2,768

 

 

 

4,290

 

 

 

1,830

 

 

 

1,082

 

 

 

2,870

 

 

 

26,123

 

Other pre-tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,551

)

 

 

(2,551

)

EBITDA

 

 

78,425

 

 

 

27,419

 

 

 

27,982

 

 

 

4,586

 

 

 

17,639

 

 

 

(45,971

)

 

 

110,080

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency (gains) losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

999

 

 

 

999

 

Total of adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

999

 

 

 

999

 

Adjusted EBITDA

 

$

78,425

 

 

$

27,419

 

 

$

27,982

 

 

$

4,586

 

 

$

17,639

 

 

$

(44,972

)

 

$

111,079

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

218,767

 

 

$

156,395

 

 

$

171,046

 

 

$

70,781

 

 

$

125,909

 

 

 

 

$

742,898

 

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

 

 

30

%

 

 

16

%

 

 

14

%

 

 

4

%

 

 

13

%

 

 

 

 

12

%

EBITDA Margin

 

 

36

%

 

 

18

%

 

 

16

%

 

 

6

%

 

 

14

%

 

 

 

 

15

%

Adjusted EBITDA Margin

 

 

36

%

 

 

18

%

 

 

16

%

 

 

6

%

 

 

14

%

 

 

 

 

15

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended September 30, 2024

 

 

SSR

 

MP

 

OPG

 

IMDS

 

ADTech

 

Unallocated

Expenses

and other

 

Total

 

 

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

 

$

65,698

 

 

$

11,278

 

 

$

20,294

 

 

$

714

 

 

$

12,219

 

 

$

(38,870

)

 

$

71,333

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

12,076

 

 

 

3,061

 

 

 

5,399

 

 

 

1,348

 

 

 

696

 

 

 

2,683

 

 

 

25,263

 

Other pre-tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,919

 

 

 

1,919

 

EBITDA

 

 

77,774

 

 

 

14,339

 

 

 

25,693

 

 

 

2,062

 

 

 

12,915

 

 

 

(34,268

)

 

 

98,515

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency (gains) losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(424

)

 

 

(424

)

Total of adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(424

)

 

 

(424

)

Adjusted EBITDA

 

$

77,774

 

 

$

14,339

 

 

$

25,693

 

 

$

2,062

 

 

$

12,915

 

 

$

(34,692

)

 

$

98,091

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

215,715

 

 

$

143,734

 

 

$

147,539

 

 

$

73,622

 

 

$

99,201

 

 

 

 

$

679,811

 

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

 

 

30

%

 

 

8

%

 

 

14

%

 

 

1

%

 

 

12

%

 

 

 

 

10

%

EBITDA Margin

 

 

36

%

 

 

10

%

 

 

17

%

 

 

3

%

 

 

13

%

 

 

 

 

14

%

Adjusted EBITDA Margin

 

 

36

%

 

 

10

%

 

 

17

%

 

 

3

%

 

 

13

%

 

 

 

 

14

%

 
 

 

 

For the Three Months Ended June 30, 2025

 

 

SSR

 

MP

 

OPG

 

IMDS

 

ADTech

 

Unallocated

Expenses

and other

 

Total

 

 

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

 

$

64,505

 

 

$

18,772

 

 

$

21,663

 

 

$

4,647

 

 

$

16,299

 

 

$

(46,697

)

 

$

79,189

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

12,385

 

 

 

2,741

 

 

 

4,663

 

 

 

1,839

 

 

 

900

 

 

 

2,872

 

 

 

25,400

 

Other pre-tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,092

 

 

 

4,092

 

EBITDA

 

 

76,890

 

 

 

21,513

 

 

 

26,326

 

 

 

6,486

 

 

 

17,199

 

 

 

(39,733

)

 

 

108,681

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency (gains) losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5,430

)

 

 

(5,430

)

Total of adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5,430

)

 

 

(5,430

)

Adjusted EBITDA

 

$

76,890

 

 

$

21,513

 

 

$

26,326

 

 

$

6,486

 

 

$

17,199

 

 

$

(45,163

)

 

$

103,251

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

218,786

 

 

$

145,134

 

 

$

149,281

 

 

$

75,367

 

 

$

109,593

 

 

 

 

$

698,161

 

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

 

 

29

%

 

 

13

%

 

 

15

%

 

 

6

%

 

 

15

%

 

 

 

 

11

%

EBITDA Margin

 

 

35

%

 

 

15

%

 

 

18

%

 

 

9

%

 

 

16

%

 

 

 

 

16

%

Adjusted EBITDA Margin

 

 

35

%

 

 

15

%

 

 

18

%

 

 

9

%

 

 

16

%

 

 

 

 

15

%

 
 

EBITDA and Adjusted EBITDA and Margins by Segment

 

 

 

For the Nine Months Ended September 30, 2025

 

 

SSR

 

MP

 

OPG

 

IMDS

 

ADTech

 

Unallocated

Expenses

and other

 

Total

 

 

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

 

$

189,279

 

 

$

52,090

 

 

$

81,021

 

 

$

10,865

 

 

$

43,521

 

 

$

(137,607

)

 

$

239,169

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

37,404

 

 

 

8,159

 

 

 

13,642

 

 

 

5,399

 

 

 

2,815

 

 

 

8,552

 

 

 

75,971

 

Other pre-tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,322

 

 

 

1,322

 

EBITDA

 

 

226,683

 

 

 

60,249

 

 

 

94,663

 

 

 

16,264

 

 

 

46,336

 

 

 

(127,733

)

 

 

316,462

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency (gains) losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5,481

)

 

 

(5,481

)

Total of adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5,481

)

 

 

(5,481

)

Adjusted EBITDA

 

$

226,683

 

 

$

60,249

 

 

$

94,663

 

 

$

16,264

 

 

$

46,336

 

 

$

(133,214

)

 

$

310,981

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

643,529

 

 

$

436,566

 

 

$

485,268

 

 

$

217,566

 

 

$

332,653

 

 

 

 

$

2,115,582

 

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

 

 

29

%

 

 

12

%

 

 

17

%

 

 

5

%

 

 

13

%

 

 

 

 

11

%

EBITDA Margin

 

 

35

%

 

 

14

%

 

 

20

%

 

 

7

%

 

 

14

%

 

 

 

 

15

%

Adjusted EBITDA Margin

 

 

35

%

 

 

14

%

 

 

20

%

 

 

7

%

 

 

14

%

 

 

 

 

15

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Nine Months Ended September 30, 2024

 

 

SSR

 

MP

 

OPG

 

IMDS

 

ADTech

 

Unallocated

Expenses

and other

 

Total

 

 

($ in thousands)

Operating Income (Loss) as reported in accordance with GAAP

 

$

171,685

 

 

$

38,837

 

 

$

34,386

 

 

$

7,802

 

 

$

32,271

 

 

$

(116,591

)

 

$

168,390

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

36,867

 

 

 

9,473

 

 

 

17,418

 

 

 

4,410

 

 

 

1,915

 

 

 

8,218

 

 

 

78,301

 

Other pre-tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,639

 

 

 

2,639

 

EBITDA

 

 

208,552

 

 

 

48,310

 

 

 

51,804

 

 

 

12,212

 

 

 

34,186

 

 

 

(105,734

)

 

 

249,330

 

Adjustments for the effects of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency (gains) losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,655

)

 

 

(3,655

)

Total of adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,655

)

 

 

(3,655

)

Adjusted EBITDA

 

$

208,552

 

 

$

48,310

 

 

$

51,804

 

 

$

12,212

 

 

$

34,186

 

 

$

(109,389

)

 

$

245,675

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

617,632

 

 

$

412,501

 

 

$

406,651

 

 

$

216,804

 

 

$

294,123

 

 

 

 

$

1,947,711

 

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

 

 

28

%

 

 

9

%

 

 

8

%

 

 

4

%

 

 

11

%

 

 

 

 

9

%

EBITDA Margin

 

 

34

%

 

 

12

%

 

 

13

%

 

 

6

%

 

 

12

%

 

 

 

 

13

%

Adjusted EBITDA Margin

 

 

34

%

 

 

12

%

 

 

13

%

 

 

6

%

 

 

12

%

 

 

 

 

13

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contacts:

investorrelations@oceaneering.com

Hilary Frisbie
Senior Director, Investor Relations
Oceaneering International, Inc.
713-329-4755

Source: Oceaneering International, Inc.

© 2025 Canjex Publishing Ltd. All rights reserved.