ATLANTA, Jan. 30,
2025 /PRNewswire/ -- RPC, Inc. (NYSE: RES) ("RPC" or
the "Company"), a leading diversified oilfield services company,
announced its unaudited results for the fourth quarter and full
year ended December 31, 2024.
* Non-GAAP and adjusted measures, including adjusted
operating income, adjusted net income, adjusted earnings per share
(diluted), EBITDA and adjusted EBITDA, adjusted EBITDA margin, and
free cash flow are reconciled to the most comparable GAAP measures
in the appendices of this earnings release.
* Sequential comparisons are to 3Q:24. The Company
believes quarterly sequential comparisons are most useful in
assessing industry trends and RPC's recent financial results. Both
sequential and year-over-year comparisons are available in the
tables at the end of this earnings release.
Fourth Quarter 2024 Results
- Revenues decreased 1% sequentially to $335.4 million
- Net income was $12.8 million,
down 32% sequentially, and diluted Earnings Per Share (EPS) was
$0.06; Net income margin decreased
180 basis points to 3.8%
- Adjusted Earnings Before Interest, Taxes, Depreciation and
Amortization (EBITDA) was $46.1
million, down 17% sequentially; Adjusted EBITDA margin
decreased 270 basis points to 13.7%
- Results reflected improved utilization driving higher revenues
in pressure pumping, while the Company's other service lines'
revenues were generally lower due to seasonal softness
Full Year 2024 Results
- Revenues decreased 13% versus prior year to $1.4 billion
- Net income was $91.4 million and
diluted Earnings Per Share (EPS) was $0.43; Net income margin was 6.5%
- Adjusted Earnings Before Interest, Taxes, Depreciation and
Amortization (EBITDA) was $233.0
million; Adjusted EBITDA margin was 16.5%
- Net cash flow from operating activities was $349.4 million and free cash flow was
$129.5 million
- The Company remained debt-free, paid $34.4 million in dividends, and repurchased
$9.9 million of common stock in 2024
(including $7.5 million of buyback
program repurchases)
Management Commentary
"We finished 2024 with a slight sequential improvement in
pressure pumping results, while the rest of the business was
generally soft, reflecting typically lower fourth quarter customer
activity," stated Ben M. Palmer,
RPC's President and Chief Executive Officer. "The improved
utilization of our pressure pumping assets, off a weak third
quarter, was driven by tier 4 dual fuel asset demand. While there
is some general energy sector optimism regarding the new
presidential administration, the oilfield services industry
remains highly competitive."
"Looking forward in 2025, we are optimistic about our new
products and services in downhole tools gaining traction after
early positive results in 2024. We plan to continue investing in
innovation across the business and project capital spending in the
range of $150 million to $200 million this year. Pursuing acquisitions to
expand our business remains another key strategic priority, and we
remain focused on targeting high cash flow, profitable operations
with strong customer bases. Our debt-free balance sheet remains
strong and liquid, with over $300
million in cash at year end to fund organic investments,
potential acquisitions and capital returns to our investors,"
concluded Palmer.
Selected Industry
Data (Source: Baker Hughes, Inc., U.S. Energy
Information Administration)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4Q:24
|
|
3Q:24
|
|
Change
|
|
% Change
|
|
4Q:23
|
|
Change
|
|
% Change
|
|
U.S. rig count (avg)
|
|
|
586
|
|
|
586
|
|
|
—
|
|
—
|
%
|
|
622
|
|
|
(36)
|
|
(5.8) %
|
|
Oil price ($/barrel)
|
|
$
|
70.59
|
|
$
|
76.57
|
|
$
|
(5.98)
|
|
(7.8)
|
%
|
$
|
78.52
|
|
$
|
(7.93)
|
|
(10.1) %
|
|
Natural gas ($/Mcf)
|
|
$
|
2.43
|
|
$
|
2.10
|
|
$
|
0.33
|
|
15.7
|
%
|
$
|
2.74
|
|
$
|
(0.31)
|
|
(11.3) %
|
|
4Q:24 Consolidated Financial Results (Sequential Comparisons
versus 3Q:24)
Revenues were $335.4
million, down 1%. Revenues for pressure pumping, the
Company's largest service line, increased 3%, while all other
service lines combined decreased 3%. Within the Technical Services
segment, pressure pumping revenues increased primarily due to
higher asset utilization, while pricing remains highly competitive
in the marketplace. Coiled tubing revenues also increased after a
soft third quarter with growth across several large customers,
including some new business gains. Service lines such as downhole
tools (Technical Services segment) and rental tools (Support
Services segment) were lower in the quarter due to seasonal
slowdowns. New product launches in downhole tools continued to gain
initial customer acceptance and are expected to contribute more
meaningfully in 2025.
Cost of revenues, which excludes depreciation and
amortization of $32.0 million, was
$250.2 million, up from $247.5 million. These costs increased 1% during
the quarter despite a modest revenue decline. The increase was
primarily due to higher insurance costs. In addition, employee
benefit costs increased but were offset by lower maintenance and
repair ("M&R") expenses. M&R decreased after a high third
quarter as the Company performed maintenance activities during that
lower utilization period.
Selling, general and administrative
expenses were $41.2
million, up from $37.7
million; as a % of revenues, SG&A increased 110 basis
points to 12.3% due primarily to the timing of incentive costs.
Interest income totaled $3.3 million, reflecting lower interest rates,
partially offset by higher cash balances.
Income tax provision was $1.3 million, or 9.1% of income before income
taxes, below the Company's typical tax rate, primarily due to the
implementation of certain tax planning strategies and interest
received on tax refunds.
Net income and diluted EPS were $12.8 million and $0.06, respectively, down from $18.8 million and $0.09, respectively, in 3Q:24. Net income margin
decreased 180 basis points sequentially to 3.8%.
Adjusted EBITDA was $46.1 million, down from $55.2 million, reflecting slightly lower
revenues, associated negative operating leverage and fixed cost
absorption, and the insurance costs referenced above. Adjusted
EBITDA margin decreased 270 basis points sequentially to 13.7%.
Non-GAAP adjustments: there were no adjustments to
GAAP performance measures in 4Q:24 other than those necessary to
calculate EBITDA, Adjusted EBITDA and free cash flow (see
Appendices A, B, C and D).
Balance Sheet, Cash Flow and Capital Allocation
Cash and cash equivalents were $326.0 million at the end of 2024, with no
outstanding borrowings under the Company's $100 million revolving credit facility (facility
subject to $16.3 million outstanding
letters of credit).
Net cash provided by operating activities and free cash
flow were $349.4 million and
$129.5 million, respectively, in
2024. Operating cash flow benefitted from the $53 million tax refund received in 2Q:24 as well
as other favorable working capital timing inflows during 4Q:24.
Payment of dividends totaled $34.4 million in 2024. The Board of Directors
declared a regular quarterly cash dividend of $0.04 per share, payable on March 10, 2025, to common stockholders of record
at the close of business on February 10,
2025.
Share repurchases totaled $9.9 million in 2024. Buybacks under the
Company's share repurchase program totaled $7.5 million in 2024 (1,010,258 shares).
Segment Operations: Sequential Comparisons (versus
3Q:24)
Technical Services performs value-added completion,
production and maintenance services directly to a customer's well.
These services include pressure pumping, downhole tools, coiled
tubing, cementing, and other offerings.
- Revenues were essentially unchanged at $314.6 million
- Operating income was $10.6
million, down 35%
- Results were driven primarily by higher direct costs
(insurance-related) and SG&A costs despite flat revenues
Support Services provides equipment for customer use or
services to assist customer operations, including rental tools, and
pipe inspection services and storage.
- Revenues were $20.7 million, down
14%
- Operating income was $2.6
million, down 51%
- Results were driven by lower activity in rental tools and the
high fixed-cost nature of these service lines
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Year Ended
|
|
|
December 31,
|
|
September
30,
|
|
December 31,
|
|
December 31,
|
|
December 31,
|
(In
thousands)
|
|
2024
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Technical
Services
|
|
$
|
314,635
|
|
$
|
313,492
|
|
$
|
371,059
|
|
$
|
1,326,005
|
|
$
|
1,516,137
|
Support
Services
|
|
|
20,726
|
|
|
24,160
|
|
|
23,472
|
|
|
88,994
|
|
|
101,337
|
Total revenues
|
|
$
|
335,361
|
|
$
|
337,652
|
|
$
|
394,531
|
|
$
|
1,414,999
|
|
$
|
1,617,474
|
Operating income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Technical
Services
|
|
$
|
10,603
|
|
$
|
16,344
|
|
$
|
46,442
|
|
$
|
89,101
|
|
$
|
245,904
|
Support
Services
|
|
|
2,572
|
|
|
5,286
|
|
|
5,036
|
|
|
15,836
|
|
|
26,461
|
Corporate
expenses
|
|
|
(4,515)
|
|
|
(4,216)
|
|
|
(3,880)
|
|
|
(15,598)
|
|
|
(18,473)
|
Pension settlement
charges
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(18,286)
|
Gain on disposition of
assets, net
|
|
|
1,857
|
|
|
1,790
|
|
|
1,615
|
|
|
8,199
|
|
|
9,344
|
Total operating income
|
|
$
|
10,517
|
|
$
|
19,204
|
|
$
|
49,213
|
|
$
|
97,538
|
|
$
|
244,950
|
Interest expense
|
|
|
(130)
|
|
|
(261)
|
|
|
(95)
|
|
|
(724)
|
|
|
(341)
|
Interest income
|
|
|
3,303
|
|
|
3,523
|
|
|
2,596
|
|
|
13,134
|
|
|
8,599
|
Other income, net
|
|
|
350
|
|
|
1,005
|
|
|
839
|
|
|
2,854
|
|
|
3,035
|
Income before income taxes
|
|
$
|
14,040
|
|
$
|
23,471
|
|
$
|
52,553
|
|
$
|
112,802
|
|
$
|
256,243
|
Conference Call Information
RPC, Inc. will hold a conference call today, January 30, 2025, at 9:00
a.m. ET to discuss the results for the quarter. Interested
parties may listen in by accessing a live webcast in the investor
relations section of RPC, Inc.'s website at www.rpc.net. The live
conference call can also be accessed by calling (888) 440-5966, or
(646) 960-0125 for international callers, and use conference ID
number 9842359. For those not able to attend the live conference
call, a replay will be available in the investor relations section
of RPC, Inc.'s website beginning approximately two hours after the
call and for a period of 90 days.
About RPC
RPC provides a broad range of specialized oilfield services and
equipment primarily to independent and major oilfield companies
engaged in the exploration, production and development of oil and
gas properties throughout the United
States, including the Gulf of
Mexico, mid-continent, southwest, Appalachian and Rocky
Mountain regions, and in selected international markets. RPC's
investor website can be found at www.rpc.net.
Forward Looking Statements
Certain statements and information included in this press
release constitute "forward-looking statements" within the meaning
of the Private Securities Litigation Reform Act of 1995. Such
forward-looking statements include statements that look forward in
time or express management's beliefs, expectations or hopes. In
particular, such statements include, without limitation: statements
regarding our optimism about our new products and services in
downhole tools gaining traction after early positive results in
2024, our plan to continue investing in innovation across the
business, statements regarding projected capital spending in the
range of $150 million to $200 million in 2025, statements regarding
acquisitions to expand our business remaining a key strategic
priority and our focus on targeting high cash flow, profitable
operations with strong customer bases, our belief that with over
$300 million in cash at year end we
will be able to fund organic investments, potential acquisitions
and capital returns to our investors, and that new product launches
in downhole tools are expected to contribute more meaningfully in
2025. Risk factors that could cause such future events not to occur
as expected include the following: the price of oil and natural gas
and overall performance of the U.S. economy, both of which can
impact capital spending by our customers and demand for our
services; business interruptions due to adverse weather conditions;
changes in the competitive environment of our industry; political
instability in the petroleum-producing regions of the world; the
actions of the OPEC oil cartel; our customers' drilling and
production activities; the risk that our assessments, such as
regarding the oversupplied nature of oilfield services, will turn
out incorrect; and our ability to identify and complete
acquisitions and/or other strategic investments or transactions.
Additional factors that could cause the actual results to differ
materially from management's projections, forecasts, estimates, and
expectations are contained in RPC's Form 10-K for the year ended
December 31, 2023.
For information about RPC, Inc., please contact:
Mark Chekanow, CFA, Vice
President Investor Relations
(404) 419-3809
mark.chekanow@rpc.net
Michael L. Schmit, Chief
Financial Officer
(404) 321-2140
irdept@rpc.net
RPC INCORPORATED AND
SUBSIDIARIES
|
|
CONSOLIDATED
STATEMENTS OF OPERATIONS (In thousands except per share
data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Year Ended
|
|
|
December 31,
|
|
September
30,
|
|
December 31,
|
|
December 31,
|
|
December 31,
|
|
|
2024
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REVENUES
|
|
$
|
335,361
|
|
$
|
337,652
|
|
$
|
394,531
|
|
$
|
1,414,999
|
|
$
|
1,617,474
|
COSTS AND EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues
(exclusive of depreciation and amortization shown separately
below)
|
|
|
250,248
|
|
|
247,507
|
|
|
279,399
|
|
|
1,036,648
|
|
|
1,089,519
|
Selling, general and
administrative expenses
|
|
|
41,249
|
|
|
37,697
|
|
|
38,127
|
|
|
156,437
|
|
|
165,940
|
Pension settlement
charges
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18,286
|
Depreciation and
amortization
|
|
|
35,204
|
|
|
35,034
|
|
|
29,407
|
|
|
132,575
|
|
|
108,123
|
Gain on disposition of
assets, net
|
|
|
(1,857)
|
|
|
(1,790)
|
|
|
(1,615)
|
|
|
(8,199)
|
|
|
(9,344)
|
Operating
income
|
|
|
10,517
|
|
|
19,204
|
|
|
49,213
|
|
|
97,538
|
|
|
244,950
|
Interest
expense
|
|
|
(130)
|
|
|
(261)
|
|
|
(95)
|
|
|
(724)
|
|
|
(341)
|
Interest
income
|
|
|
3,303
|
|
|
3,523
|
|
|
2,596
|
|
|
13,134
|
|
|
8,599
|
Other income,
net
|
|
|
350
|
|
|
1,005
|
|
|
839
|
|
|
2,854
|
|
|
3,035
|
Income before income
taxes
|
|
|
14,040
|
|
|
23,471
|
|
|
52,553
|
|
|
112,802
|
|
|
256,243
|
Income tax
provision
|
|
|
1,278
|
|
|
4,675
|
|
|
12,294
|
|
|
21,358
|
|
|
61,130
|
NET INCOME
|
|
$
|
12,762
|
|
$
|
18,796
|
|
$
|
40,259
|
|
$
|
91,444
|
|
$
|
195,113
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS PER SHARE
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.06
|
|
$
|
0.09
|
|
$
|
0.19
|
|
$
|
0.43
|
|
$
|
0.90
|
Diluted
|
|
$
|
0.06
|
|
$
|
0.09
|
|
$
|
0.19
|
|
$
|
0.43
|
|
$
|
0.90
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE SHARES
OUTSTANDING
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
214,950
|
|
|
214,976
|
|
|
216,006
|
|
|
214,942
|
|
|
216,472
|
Diluted
|
|
|
214,950
|
|
|
214,976
|
|
|
216,006
|
|
|
214,942
|
|
|
216,472
|
RPC INCORPORATED AND
SUBSIDIARIES
|
|
CONSOLIDATED BALANCE
SHEETS
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
December 31,
|
|
December 31,
|
|
|
2024
|
|
2023
|
|
|
|
(Unaudited)
|
|
|
|
ASSETS
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
325,975
|
|
$
|
223,310
|
Accounts receivable,
net
|
|
|
276,577
|
|
|
324,915
|
Inventories
|
|
|
107,628
|
|
|
110,904
|
Income taxes
receivable
|
|
|
4,332
|
|
|
52,269
|
Prepaid
expenses
|
|
|
16,136
|
|
|
12,907
|
Other current
assets
|
|
|
2,194
|
|
|
2,768
|
Total current
assets
|
|
|
732,842
|
|
|
727,073
|
Property, plant and
equipment, net
|
|
|
513,516
|
|
|
435,139
|
Operating lease
right-of-use assets
|
|
|
27,465
|
|
|
24,537
|
Finance lease
right-of-use assets
|
|
|
4,400
|
|
|
1,036
|
Goodwill
|
|
|
50,824
|
|
|
50,824
|
Other intangibles,
net
|
|
|
13,843
|
|
|
12,825
|
Retirement plan
assets
|
|
|
30,666
|
|
|
26,772
|
Other assets
|
|
|
12,933
|
|
|
8,639
|
Total assets
|
|
$
|
1,386,489
|
|
$
|
1,286,845
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS'
EQUITY
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
84,494
|
|
$
|
85,036
|
Accrued payroll and
related expenses
|
|
|
25,243
|
|
|
30,956
|
Accrued insurance
expenses
|
|
|
7,942
|
|
|
5,340
|
Accrued state, local
and other taxes
|
|
|
3,234
|
|
|
4,461
|
Income taxes
payable
|
|
|
446
|
|
|
275
|
Unearned
revenue
|
|
|
45,376
|
|
|
15,743
|
Current portion of
operating lease liabilities
|
|
|
7,108
|
|
|
7,367
|
Current portion of
finance lease liabilities and finance obligations
|
|
|
3,522
|
|
|
375
|
Accrued expenses and
other liabilities
|
|
|
4,548
|
|
|
2,304
|
Total current
liabilities
|
|
|
181,913
|
|
|
151,857
|
Long-term accrued
insurance expenses
|
|
|
12,175
|
|
|
10,202
|
Retirement plan
liabilities
|
|
|
24,539
|
|
|
23,724
|
Long-term operating
lease liabilities
|
|
|
21,724
|
|
|
18,600
|
Long-term finance lease
liabilities
|
|
|
559
|
|
|
819
|
Other long-term
liabilities
|
|
|
9,099
|
|
|
7,840
|
Deferred income
taxes
|
|
|
58,189
|
|
|
51,290
|
Total liabilities
|
|
|
308,198
|
|
|
264,332
|
|
STOCKHOLDERS' EQUITY
|
Common stock
|
|
|
21,494
|
|
|
21,502
|
Capital in excess of
par value
|
|
|
—
|
|
|
—
|
Retained
earnings
|
|
|
1,059,625
|
|
|
1,003,380
|
Accumulated other
comprehensive loss
|
|
|
(2,828)
|
|
|
(2,369)
|
Total stockholders' equity
|
|
|
1,078,291
|
|
|
1,022,513
|
Total liabilities and stockholders'
equity
|
|
$
|
1,386,489
|
|
$
|
1,286,845
|
RPC INCORPORATED AND
SUBSIDIARIES
|
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
Twelve Months Ended December
31,
|
|
2024
|
|
2023
|
|
|
|
(Unaudited)
|
|
|
|
OPERATING ACTIVITIES
|
|
|
|
|
|
|
Net income
|
|
$
|
91,444
|
|
$
|
195,113
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
132,575
|
|
|
108,123
|
Pension settlement
charge
|
|
|
—
|
|
|
18,286
|
Working
capital
|
|
|
116,663
|
|
|
57,810
|
Other operating
activities
|
|
|
8,704
|
|
|
15,431
|
Net cash provided by operating
activities
|
|
|
349,386
|
|
|
394,763
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES
|
|
|
|
|
|
|
Capital
expenditures
|
|
|
(219,930)
|
|
|
(181,005)
|
Proceeds from sale of
assets
|
|
|
18,379
|
|
|
18,091
|
Purchase of
business
|
|
|
—
|
|
|
(78,798)
|
Net cash used for investing
activities
|
|
|
(201,551)
|
|
|
(241,712)
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES
|
|
|
|
|
|
|
Payment of
dividends
|
|
|
(34,433)
|
|
|
(34,562)
|
Cash paid for common
stock purchased and retired
|
|
|
(9,938)
|
|
|
(21,088)
|
Cash paid for finance
lease and finance obligations
|
|
|
(799)
|
|
|
(515)
|
Net cash used for financing
activities
|
|
|
(45,170)
|
|
|
(56,165)
|
|
|
|
|
|
|
|
Net increase in cash
and cash equivalents
|
|
|
102,665
|
|
|
96,886
|
Cash and cash
equivalents at beginning of period
|
|
|
223,310
|
|
|
126,424
|
Cash and cash equivalents at end of
period
|
|
$
|
325,975
|
|
$
|
223,310
|
Non-GAAP Measures
RPC, Inc. has used the non-GAAP financial measures of adjusted
operating income, adjusted net income, adjusted diluted earnings
per share, EBITDA, adjusted EBITDA, adjusted EBITDA margin, and
free cash flow in today's earnings release. These measures should
not be considered in isolation or as a substitute for performance
or liquidity measures prepared in accordance with GAAP. Management
believes that presenting these non-GAAP measures enables investors
to compare the operating performance of our core business
consistently over various time periods, and in the case of EBITDA
and adjusted EBITDA, without regard to changes in our capital
structure. Management believes that free cash flow, which measures
our ability to generate additional cash from our business
operations, is an important financial measure for use in evaluating
RPC's liquidity. Free cash flow should be considered in addition
to, rather than as a substitute for, net cash provided by operating
activities as a measure of our liquidity. Additionally, RPC's
definition of free cash flow is limited, in that it does not
represent residual cash flows available for discretionary
expenditures, due to the fact that the measure does not deduct the
payments required for debt service and other contractual
obligations or payments made for business acquisitions. Therefore,
management believes it is important to view free cash flow as a
measure that provides supplemental information to our Condensed
Consolidated Statements of Cash Flows.
A non-GAAP financial measure is a numerical measure of financial
performance, financial position, or cash flows that either 1)
excludes amounts, or is subject to adjustments that have the effect
of excluding amounts, that are included in the most directly
comparable measure calculated and presented in accordance with GAAP
in the statement of operations, balance sheet or statement of cash
flows, or 2) includes amounts, or is subject to adjustments that
have the effect of including amounts, that are excluded from the
most directly comparable measure so calculated and presented.
Set forth in the appendices below are reconciliations of these
non-GAAP measures with their most directly comparable GAAP
measures. These reconciliations also appear on RPC, Inc.'s investor
website, which can be found on the Internet at www.rpc.net.
Appendix
A
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
Three Months Ended
|
|
Year Ended
|
|
|
December 31,
|
|
September
30,
|
|
December 31,
|
|
December 31,
|
|
December 31,
|
(In thousands)
|
|
2024
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Reconciliation of Operating Income to Adjusted
Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income
|
|
$
|
10,517
|
|
$
|
19,204
|
|
$
|
49,213
|
|
$
|
97,538
|
|
$
|
244,950
|
Add: Pension settlement
charges
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18,286
|
Adjusted operating
income
|
|
$
|
10,517
|
|
$
|
19,204
|
|
$
|
49,213
|
|
$
|
97,538
|
|
$
|
263,236
|
Appendix
B
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
Three Months Ended
|
|
Year Ended
|
|
|
December 31,
|
|
September
30,
|
|
December 31,
|
|
December 31,
|
|
December 31,
|
(In thousands)
|
|
2024
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Reconciliation of Net Income to Adjusted Net
Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
12,762
|
|
$
|
18,796
|
|
$
|
40,259
|
|
$
|
91,444
|
|
$
|
195,113
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Pension settlement
charges, before taxes
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18,286
|
Less: Tax effect of
pension settlement charges
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,370)
|
Total adjustments, net
of tax
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13,916
|
Adjusted net
income
|
|
$
|
12,762
|
|
$
|
18,796
|
|
$
|
40,259
|
|
$
|
91,444
|
|
$
|
209,029
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
Three Months Ended
|
|
Year Ended
|
|
|
December 31,
|
|
September
30,
|
|
December 31,
|
|
December 31,
|
|
December 31,
|
|
|
2024
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Reconciliation of Diluted Earnings Per Share to
Adjusted
Diluted Earnings Per Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per
share
|
|
$
|
0.06
|
|
$
|
0.09
|
|
$
|
0.19
|
|
$
|
0.43
|
|
$
|
0.90
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Pension settlement
charges, before taxes
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.09
|
Less: Tax
effect of pension settlement charges
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.02)
|
Total adjustments, net
of tax
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.07
|
Adjusted diluted
earnings per share
|
|
$
|
0.06
|
|
$
|
0.09
|
|
$
|
0.19
|
|
$
|
0.43
|
|
$
|
0.97
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding (in
thousands)
|
|
|
214,950
|
|
|
214,976
|
|
|
216,006
|
|
|
214,942
|
|
|
216,472
|
Appendix
C
|
(Unaudited)
|
|
Three Months Ended
|
|
Year Ended
|
|
|
December 31,
|
|
September
30,
|
|
December 31,
|
|
December 31,
|
|
December 31,
|
(In thousands)
|
|
2024
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Reconciliation of Net Income to EBITDA and Adjusted
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
12,762
|
|
$
|
18,796
|
|
$
|
40,259
|
|
$
|
91,444
|
|
$
|
195,113
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Income tax
provision
|
|
|
1,278
|
|
|
4,675
|
|
|
12,294
|
|
|
21,358
|
|
|
61,130
|
Add: Interest
expense
|
|
|
130
|
|
|
261
|
|
|
95
|
|
|
724
|
|
|
341
|
Add: Depreciation and
amortization
|
|
|
35,204
|
|
|
35,034
|
|
|
29,407
|
|
|
132,575
|
|
|
108,123
|
Less: Interest
income
|
|
|
3,303
|
|
|
3,523
|
|
|
2,596
|
|
|
13,134
|
|
|
8,599
|
EBITDA
|
|
$
|
46,071
|
|
$
|
55,243
|
|
$
|
79,459
|
|
$
|
232,967
|
|
$
|
356,108
|
Add: Pension settlement
charges
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18,286
|
Adjusted
EBITDA
|
|
$
|
46,071
|
|
$
|
55,243
|
|
$
|
79,459
|
|
$
|
232,967
|
|
$
|
374,394
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
335,361
|
|
$
|
337,652
|
|
$
|
394,531
|
|
$
|
1,414,999
|
|
$
|
1,617,474
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
margin(1)
|
|
|
3.8 %
|
|
|
5.6 %
|
|
|
10.2 %
|
|
|
6.5 %
|
|
|
12.1 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
margin(1)
|
|
|
13.7 %
|
|
|
16.4 %
|
|
|
20.1 %
|
|
|
16.5 %
|
|
|
23.1 %
|
|
(1) Net
income margin is calculated as net income divided by revenues.
EBITDA margin is calculated as EBITDA divided by
revenues.
|
Appendix
D
|
(Unaudited)
|
|
Twelve Months Ended
|
|
|
December 31,
|
|
December 31,
|
(In thousands)
|
|
2024
|
|
2023
|
Reconciliation of Operating Cash Flow to Free Cash
Flow
|
|
|
|
|
|
|
Net cash provided by
operating activities
|
|
$
|
349,386
|
|
$
|
394,763
|
Capital
expenditures
|
|
|
(219,930)
|
|
|
(181,005)
|
Free cash
flow
|
|
$
|
129,456
|
|
$
|
213,758
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/rpc-inc-reports-fourth-quarter-and-full-year-2024-financial-results-and-declares-regular-quarterly-cash-dividend-302363811.html
SOURCE RPC, Inc.