Oceaneering Reports First Quarter 2018 Results

Oceaneering Reports First Quarter 2018 Results

HOUSTON, April 25, 2018 /PRNewswire/ -- Oceaneering International, Inc. ("Oceaneering") (NYSE:OII) today reported a net loss of $49.1 million, or $(0.50) per share, on revenue of $416 million for the three months ended March 31, 2018. Excluding the impacts of $9.0 million of adjustments, comprised of foreign currency exchange losses and tax adjustments related to discrete tax items, adjusted net loss was $40.2 million, or $(0.41) per share.

For the fourth quarter of 2017, Oceaneering reported net income of $174 million, or $1.76 per share, on revenue of $484 million. Adjusted net loss was $8.0 million, or $(0.08) per share, reflecting the impact of $182 million of adjustments, primarily a $189 million noncash tax benefit due to the United States tax reform.

Adjusted operating income (loss), operating margin, net income (loss) and earnings (loss) per share, EBITDA and adjusted EBITDA (as well as EBITDA and adjusted EBITDA margins and forecasted 2018 EBITDA) 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 EBITDA Margins, 2018 EBITDA Estimates, Free Cash Flow, Adjusted Operating Income and Margins by Segment, 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.

                                                Summary of Results

                                     (in thousands, except per share amounts)


                                          Three Months Ended

                                    Mar 31,                                   Dec 31,
                                    -------                                   -------


                           2018                          2017                      2017
                           ----                          ----                      ----


    Revenue                     $416,413                                        $446,176           $484,175

    Gross Margin         18,828                          44,855                             41,299

    Income (Loss) from
     Operations        (27,149)                          (150)                           (9,115)

    Net Income (Loss)  (49,133)                        (7,534)                            173,568


    Diluted Earnings
     (Loss) Per Share
     (EPS)                       $(0.50)                                        $(0.08)             $1.76

Roderick A. Larson, President and Chief Executive Officer of Oceaneering, stated, "Our consolidated first quarter operating results met our expectations, and reflected the seasonality and timing of projects within our energy services businesses. We are pleased that each of our operating segments generated positive EBITDA, and our consolidated adjusted EBITDA of $25.2 million was in line with consensus published estimates.

"During the quarter, we generated $5.6 million of cash flow provided by operating activities, and utilized $25.7 million of cash to organically grow our portfolio of services and products. Our recent $68.4 million acquisition of Ecosse reflects our commitment to expand our service line capabilities, grow our market position within the offshore renewable energy market, and provide our customers with proven tools to optimize installation projects.

"We recorded a $5.9 million tax provision during the quarter, that included $2.4 million of discrete items, primarily related to the accounting for share-based compensation. Our tax expense varied from our guidance primarily due to the geographic mix of operating revenues and results that generated taxes in certain jurisdictions that exceeded the tax benefit from losses and credits in other jurisdictions.

"Operationally, compared to the adjusted fourth quarter of 2017, first quarter ROV operating income declined as expected. Excluding the impact of the fourth-quarter equipment sale, average ROV revenue per day on hire decreased, due primarily to a shift in geographic mix. Our average daily cost increased due to additional costs associated with reactivating and mobilizing ROVs. ROV adjusted EBITDA margin declined to 29%.

"Days on hire increased 2% as our fleet utilization improved to 44% from 42%. At the end of March 2018, our fleet size remained at 279 vehicles. Our fleet use mix during the quarter was 70% in drill support and 30% vessel-based activity. At the end of March, we had ROVs on 85, or 58%, of the 147 floating rigs under contract. This compares to having ROVs on 56% of the 147 floating rigs contracted at the end of December 2017.

"Compared to the fourth quarter, Subsea Products first quarter operating income declined less than expected on a 19% reduction in quarterly revenues. Our better-than-expected operating results were achieved by manufactured products being able to pull forward certain projects into the first quarter. Our Subsea Products backlog at March 31, 2018 was $240 million, compared to our December 31, 2017 backlog of $276 million. The backlog decline was largely attributable to manufactured products' low umbilical order intake. Our book-to-bill ratio for the first quarter was 0.71 and for the trailing twelve months was 0.72.

"Sequentially, Subsea Projects revenue and operating results decreased, resulting from timing of projects and lower seasonal U.S. Gulf of Mexico demand for vessels, offset somewhat by increased vessel activity offshore Angola. Asset Integrity operating income was near breakeven, as projected, on slightly lower revenue, due to seasonality.

"For our non-energy segment, Advanced Technologies, first quarter 2018 operating income declined compared to the fourth quarter 2017 due to lower government related work, as expected. However, we did not achieve the improvement in operating income that we projected in the first quarter 2018 due to unanticipated costs in our automated guided vehicles commercial business. In addition, as expected, Unallocated Expenses were higher in the first quarter 2018, compared to the fourth quarter 2017.

"For the second quarter, compared to the first quarter, we anticipate quarterly operating profitability and improvements from all of our business segments, with the exception of Subsea Products, due to the pull-forward of projects into the first quarter, as previously mentioned. Unallocated Expenses are expected to continue to be in the upper-$20 million range.

"Based on our first quarter results, and our expectations for the remainder of the year, we are reaffirming our prior guidance for 2018. For the year, we anticipate generating $140 million to $180 million of EBITDA, with positive EBITDA contributions from each of our operating segments. While we expect our recent acquisition of Ecosse to be accretive to 2018 cash flow and earnings, we are maintaining our prior 2018 EBITDA guidance range. At the segment level, we still expect our overall ROV fleet utilization to improve to the low 50% range and ROV EBITDA margin to be in the low 30% range. For Subsea Products, we continue to project full-year operating margins in the low- to mid-single digit range.

"We continue to project an increase in offshore activities and contract awards during the second half of 2018, which should result in a Subsea Products book-to-bill ratio exceeding 1.0 for the full year. This expectation, along with an improvement in Advanced Technologies commercial businesses, gives us confidence in maintaining our 2018 EBITDA guidance. However, we are no longer providing guidance as to our 2018 annual effective tax rate due to the short-term nature of much of our work and a continuous shifting of geographic mix of our operating revenues and results. These conditions do not allow for meaningful guidance on an effective tax rate."

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 and future expected business, financial performance and prospects of Oceaneering. More specifically, the forward-looking statements in this press release include the statements concerning Oceaneering's: belief that the acquisition of Ecosse will help grow Oceaneering's market position within the renewable energy market and provide its customers with proven tools to optimize their offshore installation projects; expected contributions to cash flow and earnings from Ecosse; outlook and EBITDA guidance for the full year and second quarter of 2018; anticipated EBITDA, EBITDA contributions from each of its segments, expected contributions of its segments to 2018 operating results; expectations of ROV fleet utilization and EBITDA margins; expectations of Subsea Products margins and book-to-bill ratio; and overall view of the markets. The forward-looking statements included in this release are based on our 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. Among the factors that could cause actual results to differ materially include: factors affecting the level of activity in the oil and gas industry; supply and demand of drilling rigs; oil and natural gas demand and production growth; oil and natural gas prices; fluctuations in currency markets worldwide; future global economic conditions; the loss of major contracts or alliances; future performance under our customer contracts; and the effects of competition. 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.

Oceaneering is a global provider of engineered services and products, primarily to the offshore energy industry. Through the use of its applied technology expertise, Oceaneering also serves the defense, entertainment, and aerospace industries.

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

Contact:
Suzanne Spera
Director, Investor Relations
Oceaneering International, Inc.
713-329-4707
investorrelations@oceaneering.com


                                                                                     OCEANEERING INTERNATIONAL, INC. AND SUBSIDIARIES


                                                                                          CONDENSED CONSOLIDATED BALANCE SHEETS


                                                                                                                                                            Mar 31, 2018                         Dec 31, 2017
                                                                                                                                                            ------------                         ------------

                                                                                                                                                                      (in thousands)

    ASSETS

                                          Current Assets (including cash and cash
                                          equivalents of $334,910 and $430,316)                                       $1,105,745                                          $1,187,402

                                          Net Property and
                                          Equipment                                                         1,054,323                               1,064,204

                                         Other Assets                                                                          768,613                               772,344


                                                          TOTAL ASSETS                                                  $2,928,681                                          $3,023,950
                                                                                                                        ==========                                          ==========


    LIABILITIES AND EQUITY

                                          Current
                                          Liabilities                                                                                       $372,522                                            $435,797

                                         Long-term Debt                                                                        785,068                               792,312

                                         Other Long-term Liabilities                                      132,888                                 131,323

                                         Equity                                                                              1,638,203                             1,664,518


                                                          TOTAL LIABILITIES AND EQUITY                                  $2,928,681                                          $3,023,950
                                                                                                                        ==========                                          ==========


                                                                                     CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS


                                                                                                                                                For the Three Months Ended

                                                                                                                            Mar 31, 2018                    Mar 31, 2017                      Dec 31, 2017
                                                                                                                            ------------                    ------------                      ------------

                                                                                                                                         (in thousands, except per share amounts)


                                         Revenue                                                                                $416,413                                            $446,176                                  $484,175

                                          Cost of services and
                                          products                           397,585                             401,321                                 442,876


                                         Gross Margin                         18,828                              44,855                                  41,299

                                          Selling, general and
                                          administrative
                                          expense                             45,977                              45,005                                  50,414


                                          Income (loss)
                                          from
                                          Operations                                      (27,149)                                 (150)                              (9,115)

                                          Interest
                                          income                                                                    2,592                                   1,337                                   1,976

                                          Interest
                                          expense                                                                 (9,371)                                (6,268)                                (5,300)

                                          Equity earnings
                                          (losses) of
                                          unconsolidated
                                          affiliates                           (843)                              (980)                                  (185)

                                          Other income
                                          (expense), net                     (8,474)                            (2,556)                                (2,154)


                                          Income (loss)
                                          before Income
                                          Taxes                             (43,245)                             (8,617)                               (14,778)

                                          Provision (benefit)
                                          for income taxes                     5,888                             (1,083)                              (188,346)


                                         Net Income (loss)                             $(49,133)                                          $(7,534)                                           $173,568
                                                                                        ========                                            =======                                            ========


    Weighted average diluted shares outstanding                                                                           98,383                                98,138                               98,852

    Diluted Earnings (Loss) per Share                     $(0.50)                                    $(0.08)                                               $1.76


    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

                                                                                           Mar 31, 2018               Mar 31, 2017            Dec 31, 2017
                                                                                           ------------               ------------            ------------

                                                                                                                     ($ in thousands)


    Remotely Operated Vehicles                                 Revenue                                 $85,594                                             $94,022                      $91,584

                                 Gross Margin                                       $4,955                                            $13,022                                 $9,154

                                                Operating Income (Loss)                                $(2,398)                                             $5,925                       $1,056

                                               Operating Income (Loss)%                       (3)%                                   6%                                   1%

                               Days available                               25,138                            25,219                                  25,737

                                Days utilized                               11,034                            11,488                                  10,785

                                  Utilization                                  44%                              46%                                    42%


    Subsea Products                                              Revenue                                $126,688                                            $150,639                     $156,398

                                 Gross Margin                                      $15,005                                            $24,991                                $24,384

                                                       Operating Income                                  $1,755                                             $11,483                      $11,121

                                                     Operating Income %                         1%                                   8%                                   7%

                                               Backlog at end of period                                $240,000                                            $407,000                     $276,000


    Subsea Projects                                              Revenue                                 $56,860                                             $62,956                      $73,376

                                 Gross Margin                                       $1,117                                             $4,024                                 $4,348

                                                Operating Income (Loss)                                $(2,359)                                               $187                         $580

                                              Operating Income (Loss) %                       (4)%                                    -   %                               1%


    Asset Integrity                                              Revenue                                 $61,288                                             $52,658                      $64,830

                                 Gross Margin                                       $8,018                                             $8,381                                 $9,243

                                                       Operating Income                                  $1,679                                              $2,267                       $2,159

                                                     Operating Income %                         3%                                   4%                                   3%


    Advanced Technologies                                      Revenue                                 $85,983                                             $85,901                      $97,987

                                 Gross Margin                                       $7,822                                            $10,072                                 $8,383

                                                       Operating Income                                  $1,668                                              $5,026                       $2,779

                                                     Operating Income %                         2%                                   6%                                   3%


    Unallocated Expenses

                                                           Gross Margin                               $(18,089)                                          $(15,635)                   $(14,213)

                                                       Operating Income                               $(27,494)                                          $(25,038)                   $(26,810)


    TOTAL                                                           Revenue                                $416,413                                            $446,176                     $484,175

                                 Gross Margin                                      $18,828                                            $44,855                                $41,299

                                                Operating Income (Loss)                               $(27,149)                                             $(150)                    $(9,115)

                                              Operating Income (Loss) %                       (7)%                                    -   %                             (2)%

                                                                        SELECTED CASH FLOW INFORMATION


                                                                                                     For the Three Months Ended

                                                                                     Mar 31, 2018                Mar 31, 2017            Dec 31, 2017
                                                                                     ------------                ------------            ------------

                                                                                                           (in thousands)


    Capital expenditures, including acquisitions                                                  $94,130                                  $17,807                 $33,780
                                                                                                  =======                                  =======                 =======


    Depreciation and Amortization:

    Oilfield

                                    Remotely Operated
                                    Vehicles                                              $27,642                               $29,229                    $27,445

                                   Subsea Products                          14,025                              12,999                          13,437

                                   Subsea Projects                           8,313                               8,080                           8,127

                                   Asset Integrity                           1,848                               1,460                           2,336


    Total Oilfield                                                 51,828                              51,768                     51,345

    Advanced Technologies                                                                  766                           797                           794

    Unallocated Expenses                                                                 1,534                         1,098                           900
                                                                                         -----                         -----                           ---

                                            Total depreciation and
                                                      amortization                                   $54,128                                  $53,663                 $53,039


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 SEC Regulation G). We have included Adjusted Net Income and Diluted Earnings per Share, each of which excludes the effects of certain specified items, as set forth in the tables that follow. As a result, these amounts are non-GAAP financial measures. We believe these are useful measures for investors to review because they provide consistent measures of the underlying results of our ongoing business. Furthermore, our management uses these measures as measures of the performance of our operations. We have also included disclosures of Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA), EBITDA Margins, 2018 EBITDA Estimates and Free Cash Flow, as well as the following by segment: Adjusted Operating Income and Margins, EBITDA, Adjusted EBITDA and Adjusted EBITDA Margins. We define EBITDA margin as EBITDA divided by revenue. Adjusted EBITDA and Adjusted EBITDA Margins as well as Adjusted Operating Income and Margin and related information by segment exclude the effects of certain specified items, as set forth in the tables that follow. EBITDA and EBITDA margins, Adjusted EBITDA and Adjusted EBITDA margins, and Adjusted Operating Income and Margin 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 and comparing our financial performance with the performance of other companies in our industry, and the adjusted amounts thereof (as well as Adjusted Operating Income and Margin by Segment) provide more consistent measures than the unadjusted amounts. Furthermore, our management uses these measures for purposes of evaluating our financial performance. Our presentation of EBITDA, EBITDA margins and Free Cash Flow (and the Adjusted amounts thereof) may not be comparable to similarly titled measures other companies report. Non-GAAP financial measures should be viewed in addition to and not as substitutes for our reported operating results, cash flows or any other measure prepared and reported in accordance with GAAP. The tables that follow provide reconciliations of the non-GAAP measures used in this press release to the most directly comparable GAAP measures.



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


                                                                                                                                  For the Three Months Ended

                                                                                             Mar 31, 2018                                 Mar 31, 2017                                   Dec 31, 2017

                                                                             Net Income                Diluted EPS               Net Income                Diluted EPS               Net Income                Diluted EPS
                                                                             ----------                -----------               ----------                -----------               ----------                -----------

                                                                                                                           (in thousands, except per share amounts)


    Net Income (Loss) and Diluted EPS
     as reported in accordance with
     GAAP                                            $(49,133)                                             $(0.50)                                            $(7,534)                                             $(0.08)    $173,568        $1.76
                                                      --------                                               ======                                              -------                                               ======     --------        =====

    Pre-tax adjustments for the
     effects of:

                                      Charge
                                       related to
                                       prior year
                                       non-income
                                       related
                                       taxes                             -                                                                -                                                              700

                                       Foreign
                                       currency
                                       (gains)
                                       losses                        8,315                                                             2,153                                                             1,750


    Total pre-tax adjustments                8,315                                                            2,153                                                            2,450


    Tax effect on pre-tax
     adjustments at the statutory
     rate in effect for respective
     periods                               (1,746)                                                           (754)                                                           (858)

    Tax effect related to recent
     United States tax reform                    -                                                               -                                                       (189,117)

    Discrete tax items                       2,400                                                            2,100                                                          (7,350)

    Difference in tax provision on
     income before taxes in
     accordance with GAAP                        -                                                           (167)                                                          13,294
                                               ---                                                            ----                                                           ------


                                       Total of
                                       adjustments                   8,969                                                             3,332                                                         (181,581)

    Adjusted Net Income (Loss)                       $(40,164)                                             $(0.41)                                            $(4,202)                                             $(0.04)    $(8,013)     $(0.08)
                                                      ========                                               ======                                              =======                                               ======      =======       ======


    Weighted average diluted shares
     outstanding utilized for
     Adjusted Net Income (Loss)                                     98,383                                                            98,138                                                                          98,279


    Notes:

                                       Discrete items consist of share-based compensation for the three months ended March 31, 2018 and 2017, and a component of the
                                       foreign tax rate differential for the three months ended December 31, 2017.


                                       For consistency in presentation, the difference in tax provision on income before taxes is computed using the U.S. statutory rate
                                       of 35% for 2017, in determining Adjusted Net Income (Loss) for the respective periods.  This is not calculated for the three
                                       months ended March 31, 2018 due to the change in U.S. tax law, effectively converting the U.S. to a territorial tax system.



                                         EBITDA and EBITDA Margins


                                                                For the Three Months Ended

                                         Mar 31, 2018                Mar 31, 2017               Dec 31, 2017
                                         ------------                ------------               ------------

                                                                     ($ in thousands)


    Net Income (Loss)          $(49,133)                                              $(7,534)                                 $173,568

    Depreciation and
     Amortization                           54,128                                    53,663                            53,039
                                            ------                                    ------                            ------

                      Subtotal     4,995                                    46,129                            226,607

    Interest Expense,
     net of Interest
     Income                                  6,779                                     4,931                             3,324

    Amortization
     included in
     Interest Expense                        (774)                                    (283)                            (283)

    Provision
     (Benefit) for
     Income Taxes                            5,888                                   (1,083)                        (188,346)
                                             -----                                    ------                          --------

                      EBITDA                  $16,888                                                 $49,694                             $41,302



    Revenue                     $416,413                                               $446,176                                  $484,175
                                ========                                               ========                                  ========


    EBITDA margin %                          4%                                      11%                               9%
                                               ===                                       ===                               ===

                                       2018 EBITDA Estimates


                                                                        Low                           High
                                                                        ---                           ----

                                                                                  (in thousands)

    Loss before income taxes                                                      $(110,000)                        (80,000)

    Depreciation and amortization                                    210,000                             220,000
                                                                     -------                             -------

                       Subtotal                                         100,000                             140,000

    Interest expense, net of
     interest income                                                  40,000                              40,000

                       EBITDA                                                       $140,000                                     $180,000
                                                                                    ========                                     ========



                                    Free Cash Flow


                                                      For the Three Months Ended

                                                                   Mar 31, 2018                  Mar 31, 2017
                                                                   ------------                  ------------

                                                            (in thousands)

    Net Income (Loss)                                                           $(49,133)                                    $(7,534)

    Depreciation and amortization                                     54,128                              53,663

    Other increases (decreases) in
     cash from operating activities                                      623                              12,876
                                                                         ---                              ------

    Cash flow provided by operating
     activities                                                        5,618                              59,005

    Purchases of property and
     equipment                                                      (25,732)                           (17,807)
                                                                     -------                             -------

    Free Cash Flow                                                              $(20,114)                                     $41,198
                                                                                 ========                                      =======



                                                                                                   Adjusted Operating Income and Margins by Segment


                                                                                 For the Three Months Ended March 31, 2018

                                           Remotely     Subsea            Subsea                    Asset                 Advanced                 Unalloc.           Total
                                           Operated    Products          Projects                Integrity                  Tech.                  Expenses
                                           Vehicles
                                           --------

                                                                                       ($ in thousands)

    Operating income (loss)
     as reported in
     accordance with GAAP         $(2,398)                       $1,755                                        $(2,359)                                      $1,679         $1,668   $(27,494)            $(27,149)
                                   =======                        ======                                         =======                                       ======         ======    ========              ========


    Adjusted operating
     income (loss)                $(2,398)                       $1,755                                        $(2,359)                                      $1,679         $1,668   $(27,494)            $(27,149)
                                   =======                        ======                                         =======                                       ======         ======    ========              ========


    Revenue                        $85,594                      $126,688                                         $56,860                                      $61,288        $85,983             $416,413


    Operating income (loss)
     % as reported in
     accordance with GAAP    (3)%                   1%                        (4)%                                  3%                                    2%                (7)%


    Operating income (loss)%
     using adjusted amounts  (3)%                   1%                        (4)%                                  3%                                    2%                (7)%



                                                                          For the Three Months Ended March 31, 2017

                                           Remotely     Subsea            Subsea                    Asset                 Advanced                 Unalloc.           Total
                                           Operated    Products          Projects                Integrity                  Tech.                  Expenses
                                           Vehicles
                                           --------

                                                                                       ($ in thousands)

    Operating income (loss)
     as reported in
     accordance with GAAP           $5,925                       $11,483                                            $187                                       $2,267         $5,026   $(25,038)               $(150)
                                    ======                       =======                                            ====                                       ======         ======    ========                 =====


    Adjusted operating
     income (loss)                  $5,925                       $11,483                                            $187                                       $2,267         $5,026   $(25,038)               $(150)
                                    ======                       =======                                            ====                                       ======         ======    ========                 =====


    Revenue                        $94,022                      $150,639                                         $62,956                                      $52,658        $85,901             $446,176


    Operating income % as
     reported in accordance
     with GAAP                 6%                   8%                           -   %                              4%                                    6%                   -   %


    Operating income % using
     adjusted amounts          6%                   8%                           -   %                              4%                                    6%                   -   %





                                                                                                                    For the Three Months Ended December 31, 2017

                                                                              Remotely          Subsea          Subsea                   Asset                Advanced         Unalloc.   Total
                                                                              Operated         Products        Projects               Integrity                 Tech.          Expenses
                                                                              Vehicles
                                                                              --------

                                                                                                                           ($ in thousands)

    Operating income (loss) as reported in
     accordance with GAAP                                        $1,056                  $11,121                                     $580                                   $2,159                    $2,779         $(26,810)              $(9,115)
                                                                 ------                  -------                                     ----                                   ------                    ------          --------                -------

    Adjustments for the effects of:

                                              Charge related
                                              to prior year
                                              non-income
                                              related taxes             600                  100                             -                                 -                        -                -       700


                                             Total of adjustments                   600                    100                                   -                          -                     -            -               700
                                                                                    ---                    ---                                 ---                        ---                   ---          ---               ---

    Adjusted operating income (loss)                             $1,656                  $11,221                                     $580                                   $2,159                    $2,779         $(26,810)              $(8,415)
                                                                 ======                  =======                                     ====                                   ======                    ======          ========                =======



    Revenue                                                     $91,584                 $156,398                                  $73,376                                  $64,830                   $97,987                       $484,175

    Operating income (loss) % as reported in
     accordance with GAAP                                 1%                7%                          1%                           3%                                3%                           (2)%

    Operating income (loss) % using adjusted
     amounts                                              2%                7%                          1%                           3%                                3%                           (2)%




                                                                                                               EBITDA and Adjusted EBITDA and Margins by Segment


                                                                                                                                 For the Three Months Ended March 31, 2018

                                                                                  Remotely          Subsea                 Subsea                   Asset                Advanced           Unalloc.       Total
                                                                                  Operated         Products               Projects               Integrity                 Tech.            Expenses
                                                                                  Vehicles                                                                                                 and other
                                                                                  --------                                                                                                 ---------

                                                                                                                                      ($ in thousands)

    Operating income (loss) as reported in
     accordance with GAAP                                      $(2,398)                      $1,755                                        $(2,359)                                    $1,679                          $1,668                       $(27,494)                $(27,149)
                                                                -------                       ------                                         -------                                     ------                          ------                        --------                  --------

    Adjustments for the effects of:

                                              Depreciation
                                              and
                                              amortization              27,642                14,025                                8,313                              1,848                           766                 1,534              54,128

                                             Other pre-tax                   -                    -                                   -                                 -                            -             (10,091)            (10,091)

                                             EBITDA                     25,244                15,780                                5,954                              3,527                         2,434              (36,051)              16,888


    Adjustments for the effects of:

                                              Foreign
                                              currency
                                              (gains) losses                 -                    -                                   -                                 -                            -                8,315               8,315


                                             Total of adjustments                         -                          -                                    -                            -                         -               8,315                        8,315
                                                                                        ---                        ---                                  ---                          ---                       ---               -----                        -----

    Adjusted EBITDA                                             $25,244                      $15,780                                          $5,954                                     $3,527                          $2,434                       $(27,736)                  $25,203
                                                                =======                      =======                                          ======                                     ======                          ======                        ========                   =======


    Revenue                                                     $85,594                     $126,688                                         $56,860                                    $61,288                         $85,983                                     $416,413

    Operating income (loss) % as reported in
     accordance with GAAP                               (3)%                    1%                          (4)%                                3%                                2%                                   (7)%

    EBITDA Margin                                        29%                   12%                           10%                                6%                                3%                                     4%

    Adjusted EBITDA Margin                               29%                   12%                           10%                                6%                                3%                                     6%


                                                                                                                          For the Three Months Ended March 31, 2017

                                                                                  Remotely          Subsea                 Subsea                   Asset                Advanced           Unalloc.       Total
                                                                                  Operated         Products               Projects               Integrity                 Tech.            Expenses
                                                                                  Vehicles                                                                                                 and other
                                                                                  --------                                                                                                 ---------

                                                                                                                                      ($ in thousands)

    Operating income (loss) as reported in
     accordance with GAAP                                        $5,925                      $11,483                                            $187                                     $2,267                          $5,026                       $(25,038)                   $(150)
                                                                 ------                      -------                                            ----                                     ------                          ------                        --------                     -----

    Adjustments for the effects of:

                                              Depreciation
                                              and
                                              amortization              29,229                12,999                                8,080                              1,460                           797                 1,098              53,663

                                             Other pre-tax                   -                    -                                   -                                 -                            -              (3,819)            (3,819)


                                             EBITDA                     35,154                24,482                                8,267                              3,727                         5,823              (27,759)              49,694


    Adjustments for the effects of:

                                              Foreign
                                              currency
                                              (gains) losses                 -                    -                                   -                                 -                            -                2,153               2,153

                                             Total of adjustments                         -                          -                                    -                            -                         -               2,153                        2,153
                                                                                        ---                        ---                                  ---                          ---                       ---               -----                        -----

    Adjusted EBITDA                                             $35,154                      $24,482                                          $8,267                                     $3,727                          $5,823                       $(25,606)                  $51,847
                                                                =======                      =======                                          ======                                     ======                          ======                        ========                   =======


    Revenue                                                     $94,022                     $150,639                                         $62,956                                    $52,658                         $85,901                                     $446,176

    Operating income % as reported in
     accordance with GAAP                                 6%                    8%                             -   %                            4%                                6%                                      -   %

    EBITDA Margin                                        37%                   16%                           13%                                7%                                7%                                    11%

    Adjusted EBITDA Margin                               37%                   16%                           13%                                7%                                7%                                    12%





                                                                                                   For the Three Months Ended December 31, 2017

                                                              Remotely       Subsea            Subsea                  Asset                 Advanced       Unalloc.          Total
                                                              Operated      Products          Projects              Integrity                  Tech.        Expenses
                                                              Vehicles                                                                                     and other
                                                              --------                                                                                     ---------

                                                                                                          ($ in thousands)

    Operating income (loss) as reported
     in accordance with GAAP                           $1,056                         $11,121                                          $580                            $2,159                      $2,779                $(26,810)          $(9,115)
                                                       ------                         -------                                          ----                            ------                      ------                 --------            -------

    Adjustments for the effects of:

                                         Depreciation
                                         and
                                         amortization            27,445                13,437                              8,127                      2,336                           794              900        53,039

                                        Other pre-tax                 -                    -                                 -                         -                            -         (2,622)      (2,622)


                                        EBITDA                   28,501                24,558                              8,707                      4,495                         3,573         (28,532)        41,302


    Adjustments for the effects of:

                                        Charge
                                         related to
                                         prior year
                                         non-income
                                         related
                                         taxes                      600                   100                                                                                             700

                                         Foreign
                                         currency
                                         (gains)
                                         losses                       -                    -                                 -                         -                            -           1,750         1,750


                                                                    600                   100                                  -                         -                            -           1,750         2,450
                                                                    ---                   ---                                ---                       ---                          ---           -----         -----

    Adjusted EBITDA                                   $29,101                         $24,658                                        $8,707                            $4,495                      $3,573                $(26,782)           $43,752
                                                      =======                         =======                                        ======                            ======                      ======                 ========            =======


    Revenue                                           $91,584                        $156,398                                       $73,376                           $64,830                     $97,987                          $484,175

    Operating income (loss) % as
     reported in accordance with GAAP              1%                    7%                          1%                                3%                          3%                            (2)%

    EBITDA Margin                                 31%                   16%                         12%                                7%                          4%                              9%

    Adjusted EBITDA Margin                        32%                   16%                         12%                                7%                          4%                              9%

View original content:http://www.prnewswire.com/news-releases/oceaneering-reports-first-quarter-2018-results-300636680.html

SOURCE Oceaneering International, Inc.