AMSTERDAM, April 25, 2018 /PRNewswire/ -- Core Laboratories
N.V. (NYSE: "CLB US" and Euronext Amsterdam: "CLB NA") ("Core", "Core Lab", or the "Company") reported that continuing operations
resulted in first quarter 2018 revenue of $170,000,000, up over 8% year-over-year, with operating
income of $32,300,000, up almost 40% year-over-year, and earnings per diluted share ("EPS")
increased 32% to $0.54, all in accordance with U.S. generally accepted accounting principles
("GAAP"). EPS, ex-items, a non-GAAP financial measure, increased 39% year-over-year to $0.57.
Reconciliations of non-GAAP financial measures are included in the attached financial tables.
Operating margins for the Company increased 400 basis points ("BPS") year-over-year to 19%, ex-items. Year-over-year
incremental operating margins were 68%. The improving operating and incremental operating margins are the result of
higher-technology services and products being requested by Core's technologically sophisticated client base and increased
utilization of our services and products.
In the first quarter of 2018, the Company committed to divest the business of our full range of permanent downhole monitoring
systems and related services, which have been part of our Production Enhancement segment. The associated results of
operations and cash flows from this discontinued business are separately reported as Discontinued Operations for all periods
presented. As such, the results from continuing operations for the Company and segment highlights for Production
Enhancement, exclude these discontinued operations.
Core's Board of Supervisory Directors ("Board") and the Company's Executive Management continue to focus on strategies that
maximize return on invested capital ("ROIC") and free cash flow ("FCF"), a non-GAAP financial measure defined as cash from
operations less capital expenditures, while exercising capital discipline, factors which have high correlation with maximum total
shareholder return. Core's asset-lite business model promotes asset efficiency, designed to produce predictable, superior
long-term, and sustainable ROIC. Bloomberg's calculations using the latest comparable data available indicates that Core's
ROIC is the highest of any member of the Philadelphia Stock Exchange Oil Service Sector Index (the "OSX") as well as any
comparably-sized companies in oilfield services. Core also had the highest ratio of ROIC-to-Weighted Average Cost of
Capital ("WACC") for all major oilfield service companies.
On 22 January 2018, Bloomberg announced that Core Lab would be one of the 104 companies out of
over 5,000 publicly-traded companies from ten sectors, representing 24 countries and regions, to join the inaugural 2018
Bloomberg Gender-Equality Index ("BGEI"). The BGEI, with its focus on gender equality in the workplace, is yet another
metric by which investors can gauge a company's commitment to environmental, social and governance ("ESG") factors across
industries.
Segment Highlights
Reservoir Description
Reservoir Description operations, primarily focused on worldwide producing oil and gas fields, performed as guided on the
Company's prior earnings call reflecting the traditional seasonal pattern that occurred in the first quarter. Revenue in
the first quarter of 2018 was $100,800,000 with operating income on a GAAP basis of $14,800,000. Ex-items, operating income was $15,000,000, yielding operating
margins of 15%.
While international activity remained relatively unchanged in the first quarter of 2018, the Company experienced increased
demand for our highly-specialized core and reservoir fluids services in U.S. unconventional plays, Alaska and the Gulf of Mexico ("GOM"), in addition to a number of countries
in the Middle East and Asia-Pacific regions.
As part of the continual growth in Core's Digital Rock Characterization services, high resolution Computed-Tomography ("CT")
scanners were recently installed in Anchorage and Kuwait. This accelerated the delivery of critical geological and
petrophysical data derived from core samples. This aided Core's clients by helping them to quickly assess the quality of
their reservoirs and make time-sensitive decisions such as in designing well completions. The CT-based logs provide
detailed and accurate information on properties such as lithology, porosity, density, rock strength and acoustic properties,
along with full three-dimensional digital visualization of the core.
In the first quarter of 2018, Core conducted a large geological and petrophysical evaluation of a potential unconventional
reservoir target for a national oil company in the Middle East. This project included detailed
geologic descriptions of shale cores, measurement of petrophysical properties using proprietary Core Lab technologies and log
analysis. As a complement to the newly acquired information, data analytics were extensively employed. These analytics
compared the observed rock and petrophysical properties of this potential Middle East target
with analogs of producing unconventional reservoir plays contained within Core Lab's worldwide proprietary database. This unique
perspective on unconventional reservoirs allowed Core to generate attribute maps, calculate potential reserves, identify optimal
completion practices, and delineate optimal locations for the client across a broad geographic area. Based upon the results
presented to the client, this project has expanded in scope and will continue into subsequent quarters.
The analysis of reservoir fluids (crude oil and natural gas) continues to be an important driver of Reservoir Description
results, representing approximately 60% of total revenue for the segment. Pressure-Volume-Temperature ("PVT") data sets are
used to determine the phase behavior of hydrocarbons at reservoir conditions. In turn, these physical properties are key
inputs for estimating hydrocarbon reserves and predicting reservoir performance over time.
During the first quarter of 2018, Core provided its clients with onsite sample collection services and PVT laboratory
measurements that allowed clients to calculate the economic value of their reservoirs under primary production.
Furthermore, these data form the criteria necessary to determine when secondary, and possibly tertiary, recovery techniques
should be applied to optimize the estimated ultimate recovery ("EUR") from these reservoirs. New fluid phase behavior
projects were initiated in the Eagle Ford, the Permian Basin and the GOM, along with Guyana,
Malaysia and other international locations. In addition to these PVT services, Core Lab
performed customized reservoir condition Enhanced Oil Recovery ("EOR") studies. These include the determination of minimum
miscibility pressures, physical measurements of crude oil properties following gas injection and thermodynamic testing for
reservoir simulation models. These test results allow Core's clients to calculate the economic viability of miscible
tertiary recovery processes, which could extend reservoir life and improve incremental hydrocarbon production.
Production Enhancement
Production Enhancement operations, largely focused on complex completions in unconventional tight-oil reservoirs and
conventional offshore development projects, posted first quarter 2018 revenue of $69,200,000, up
34% year-over-year and 6% sequentially. Operating income, on a GAAP basis, was $17,700,000, up 128%
year-over-year. Operating income, ex-items, was $17,800,000, up 135% year-over-year, while
operating margins expanded 1,110 BPS year-over-year to 26%. Sequential incremental operating margins were 64% as a result
of Core's client demand for technological solutions using enhanced completion techniques.
Sales of Core's perforating systems increased 19% sequentially during the first quarter of 2018, while the Energy Information
Agency reported that U.S. completions were up 9% sequentially. Therefore, Core continues to gain market share in the
technologically advanced perforating markets.
Core's clients continue to seek technological perforating charge solutions for increasing daily production and EURs. This is
demonstrated by the continued revenue and margin growth for Production Enhancement, which was bolstered by increased demand for
Core's HERO®PerFRAC perforating charge systems. Client acceptance of HERO®PerFRAC technology is among
the highest of all new product lines introduced by Core over the past five-plus years. HERO®PerFrac product
sales were up nearly four-fold year-over-year. The rapid market acceptance is evidence of the Company's technological
advantage in shale plays.
By eliminating uncertainty created by perforation entry hole-size heterogeneity, clients gain operational efficiencies.
These come in the form of reduced surface horsepower required to break down the formation, more effective proppant placement
during fracture operations, and increased hydrocarbon flow across all stimulated zones. Client acceptance of Core's
HERO®PerFRAC technology, during the most recent downturn, confirms the value-added nature of the Company's
technologies services which increase incremental recovery rates and EURs.
In the first quarter of 2018, Core saw broadening acceptance of FlowProfilerTM EDS, a proprietary technology, which
is an engineered delivery system ("EDS"). The break-through EDS technology delivers time-released diagnostics for evaluating the
crude oil flow from each stage of a hydraulically fractured completion. Crude oil production by stage is determined by
using this Core Lab-developed technology that enables the diagnostic tracer to be absorbed and chemically-bonded to durable,
proppant-size particles that accompany the frac sand. The tracer will release from the engineered particles once they
contact the reservoir's crude oil, enabling Core to assess which stages are contributing to crude oil production.
Free Cash Flow and Dividends
During the first quarter of 2018, Core continued to generate FCF, with cash from operations of $23,100,000 and capital expenditures of $4,400,000, yielding FCF of $18,700,000. As revenue and business activities increase, as they have over the past year, investment in
working capital and capital expenditures are also expected to increase. Core's free cash will continue to be returned to
its shareholders via the Company's regular quarterly dividend and share repurchases. The Company repurchased 30,298 shares
during the first quarter of 2018 at an average share price of $109.26.
On 16 January 2018, the Board announced a quarterly cash dividend of $0.55 per share of common stock, which was paid on 16 February 2018 to
shareholders of record on 26 January 2018. Dutch withholding tax was deducted from the dividend at
a rate of 15%.
On 17 April 2018, the Board announced a quarterly cash dividend of $0.55 per share of common stock, payable in the second quarter of 2018. The quarterly cash dividend will be
payable on 22 May 2018 to shareholders of record on 27 April 2018.
Dutch withholding tax will be deducted from the dividend at a rate of 15%.
Return On Invested Capital
Core Lab's ROIC exceeds that of all members of the OSX as reported by Bloomberg. The Company's Board has established an
internal performance metric of achieving a leading relative ROIC performance compared with the oilfield service companies listed
as Core's Comp Group by Bloomberg Financial. The Company and its Board believe that ROIC is a leading long-term performance
metric used by shareholders to determine the relative investment value of publicly traded companies. Further, the Company and its
Board believe that shareholders will benefit if Core consistently performs at high levels of ROIC relative to its Comp Group.
According to the latest Comp Group financial information from Bloomberg, Core's ROIC is the highest of any comparably-sized
oilfield service company (greater than $2 billion market capitalization). Comp Group companies
listed by Bloomberg include Halliburton, Schlumberger, Oceaneering, National Oilwell Varco, RPC, TGS, and the Wood Group, among
others. Only Core Lab and one of the other twenty-one companies listed in the Comp Group posted ROIC that exceeded their
WACC. Core's ratio of ROIC to WACC is the highest of any company in the Comp Group.
Second Quarter 2018 Revenue and EPS Guidance
The Company believes second quarter 2018 international exploration and production activity levels will be flat sequentially,
with most international development projects continuing to be funded largely from operating budgets. Core Lab expects the average
second quarter 2018 U.S. rig count to be slightly up sequentially, with completion activity levels showing modest growth. Core
Lab believes the U.S. completion growth rate will moderate until logistical bottlenecks are resolved (e.g., for the industry to
hire and train new frac crews, acquire and/or update pressure pumping equipment, and supply chain optimization). In
addition, an emerging trend to larger pad drilling sites, increasing up to 24 wells, will create an increase in drilled but
uncompleted ("DUC") wells over the next several quarters. Combined, these issues could impact the rate of revenue growth
opportunity for any company that is reliant on completions as a catalyst for growth.
Core expects Reservoir Description revenue and operating margins to be similar to the first quarter of 2018 due to continued
muted international activity levels. This is consistent with other international service company commentary.
Production Enhancement is expected to experience continued growth with year-over-year incremental margins in line with historical
60% levels. Therefore, Core expects consolidated second quarter 2018 revenue of approximately $177,000,000 to $179,000,000 and operating income of approximately $36,200,000 to $37,200,000, yielding operating margins that exceed 20%, up 100
BPS sequentially. Based on these ranges, incremental margins of 50% are expected in the second quarter. EPS for the second
quarter 2018 is expected to be approximately $0.64 to $0.66.
The Company's second quarter 2018 guidance excludes gains or losses in foreign exchange and assumes an effective tax rate of
15%.
Several consecutive years of significant international under-investment will lead to steepening legacy declines in crude oil
production outside of North America, the Middle East and the
former Soviet Union. Therefore, Core has an optimistic view for 2018's industry activity and Core's financial performance
for the following reasons: crude oil industry fundamentals continue to improve with falling global crude oil inventories;
continued increases in worldwide crude demand; a tightening in the number of days of consumption held in global crude oil
inventory; and the impact these fundamentals may have on increasing the price of crude oil.
Core is also encouraged by the increased focus of its major clients on capital management, ROIC, FCF and returning capital
back to their shareholders, as opposed to just production growth at any cost. The companies adopting value versus volume
metrics tend to be the more technologically sophisticated operators and form the foundation of Core's worldwide client
base. Client planning for international and offshore projects are in the early stages. This will benefit Core's
leverage to both markets, especially in late 2018 and 2019.
Additionally, renewed investment at a global level is critical in order to meet future supply needs. Oil company
recognition of the need for investment is evidenced by the approximately 25 - 30 final investment decisions ("FIDs") estimated to
be announced in 2018, with six already announced year-to-date (e.g., Royal Dutch Shell's Penguin
development in the North Sea, Shell's Vito in the GOM and BP's Ghazeer development in Oman). These FIDs would follow the more than 20 FIDs announced in 2017. The oil companies'
ability to invest is due to their successful efforts in increasing their EURs, along with reduced capital project costs that are
better aligned with today's crude oil price per barrel. Although the FID activity is positive and shows progress of a
global crude oil industry recovery, sustainability of supply needs, when compared to demand projections, will require more
projects on a larger scale, which Core expects in the future.
Earnings Call Scheduled
The Company has scheduled a conference call to discuss Core's first quarter 2018 earnings announcement. The call will begin at
7:30 a.m. CDT / 2:30 p.m. CEST on Thursday, 26
April 2018. To listen to the call, please go to Core's website at www.corelab.com .
Core Laboratories N.V. (www.corelab.com) is a leading
provider of proprietary and patented reservoir description and production enhancement services used to optimize petroleum
reservoir performance. The Company has over 70 offices in more than 50 countries and is located in every major
oil-producing province in the world. This release includes forward-looking statements regarding the future revenue,
profitability, business strategies and developments of the Company made in reliance upon the safe harbor provisions of Federal
securities law. The Company's outlook is subject to various important cautionary factors, including risks and uncertainties
related to the oil and natural gas industry, business conditions, international markets, international political climates and
other factors as more fully described in the Company's 2017 Form 10-K filed on 12 February 2018 and
in other securities filings. These important factors could cause the Company's actual results to differ materially from those
described in these forward-looking statements. Such statements are based on current expectations of the Company's performance and
are subject to a variety of factors, some of which are not under the control of the Company. Because the information herein is
based solely on data currently available, and because it is subject to change as a result of changes in conditions over which the
Company has no control or influence, such forward-looking statements should not be viewed as assurance regarding the Company's
future performance. The Company undertakes no obligation to publicly update any forward looking statement to reflect events or
circumstances that may arise after the date of this press release, except as required by law.
Visit the Company's website at www.corelab.com.
Connect with Core Lab on Facebook, LinkedIn and YouTube.
CORE LABORATORIES N.V. & SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(amounts in thousands, except per share data)
(Unaudited)
|
|
|
|
Three Months Ended
|
|
% Variance
|
|
|
3/31/18
|
|
12/31/17
|
|
3/31/17
|
|
vs Q4-17
|
|
vs Q1-17
|
REVENUE
|
$
|
170,018
|
|
|
$
|
170,111
|
|
|
$
|
156,609
|
|
|
(0.1)%
|
|
8.6%
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
Costs of services and sales
|
119,318
|
|
|
119,942
|
|
|
113,021
|
|
|
(0.5)%
|
|
5.6%
|
|
General and administrative expenses
|
12,709
|
|
|
11,994
|
|
|
12,756
|
|
|
6.0%
|
|
(0.4)%
|
|
Depreciation and amortization
|
5,818
|
|
|
6,038
|
|
|
6,304
|
|
|
(3.6)%
|
|
(7.7)%
|
|
Other (income) expense, net
|
(143)
|
|
|
(269)
|
|
|
989
|
|
|
NM
|
|
NM
|
|
Total operating expenses
|
137,702
|
|
|
137,705
|
|
|
133,070
|
|
|
—%
|
|
3.5%
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING INCOME
|
32,316
|
|
|
32,406
|
|
|
23,539
|
|
|
(0.3)%
|
|
37.3%
|
Interest expense
|
3,120
|
|
|
2,717
|
|
|
2,618
|
|
|
14.8%
|
|
19.2%
|
Income from continuing operations before income tax expense
|
29,196
|
|
|
29,689
|
|
|
20,921
|
|
|
(1.7)%
|
|
39.6%
|
Income tax expense
|
5,273
|
|
|
8,017
|
|
|
2,929
|
|
|
(34.2)%
|
|
80.0%
|
Net income from continuing operations
|
23,923
|
|
|
21,672
|
|
|
17,992
|
|
|
10.4%
|
|
33.0%
|
Net income (loss) from discontinued operations
|
(346)
|
|
|
(20)
|
|
|
(310)
|
|
|
NM
|
|
(11.6)%
|
Net income
|
23,577
|
|
|
21,652
|
|
|
17,682
|
|
|
8.9%
|
|
33.3%
|
Net income attributable to non-controlling interest
|
50
|
|
|
(39)
|
|
|
24
|
|
|
NM
|
|
NM
|
Net income attributable to Core Laboratories N.V.
|
$
|
23,527
|
|
|
$
|
21,691
|
|
|
$
|
17,658
|
|
|
8.5%
|
|
33.2%
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings Per Share from continuing operations:
|
$
|
0.54
|
|
|
$
|
0.49
|
|
|
$
|
0.41
|
|
|
10.2%
|
|
31.7%
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Avg Diluted Common Shares Outstanding
|
44,463
|
|
|
44,374
|
|
|
44,347
|
|
|
0.2%
|
|
0.3%
|
|
|
|
|
|
|
|
|
|
|
|
Effective Tax Rate
|
18
|
%
|
|
27
|
%
|
|
14
|
%
|
|
NM
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
SEGMENT INFORMATION:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
Reservoir Description
|
$
|
100,809
|
|
|
$
|
104,571
|
|
|
$
|
104,895
|
|
|
(3.6)%
|
|
(3.9)%
|
Production Enhancement
|
69,209
|
|
|
65,540
|
|
|
51,714
|
|
|
5.6%
|
|
33.8%
|
|
Total
|
$
|
170,018
|
|
|
$
|
170,111
|
|
|
$
|
156,609
|
|
|
(0.1)%
|
|
8.6%
|
|
|
|
|
|
|
|
|
|
|
|
Operating income:
|
|
|
|
|
|
|
|
|
|
Reservoir Description
|
$
|
14,757
|
|
|
$
|
17,269
|
|
|
$
|
15,940
|
|
|
(14.5)%
|
|
(7.4)%
|
Production Enhancement
|
17,687
|
|
|
15,357
|
|
|
7,755
|
|
|
15.2%
|
|
128.1%
|
Corporate and other
|
(128)
|
|
|
(220)
|
|
|
(156)
|
|
|
NM
|
|
NM
|
|
Total
|
$
|
32,316
|
|
|
$
|
32,406
|
|
|
$
|
23,539
|
|
|
(0.3)%
|
|
37.3%
|
|
|
|
|
|
|
|
|
|
|
|
|
"NM" means not meaningful
|
CORE LABORATORIES N.V. & SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(amounts in thousands)
(Unaudited)
|
|
|
|
|
|
|
|
% Variance
|
|
ASSETS:
|
3/31/18
|
|
12/31/17
|
|
vs Q4-17
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
$
|
13,244
|
|
|
$
|
14,400
|
|
|
(7.7)%
|
|
Accounts Receivable, net
|
137,661
|
|
|
133,097
|
|
|
13.0%
|
|
Inventory
|
36,438
|
|
|
33,317
|
|
|
(2.9)%
|
|
Other Current Assets
|
32,842
|
|
|
26,613
|
|
|
20.3%
|
|
|
Total Current Assets
|
220,185
|
|
|
207,427
|
|
|
9.6%
|
|
|
|
|
|
|
|
|
|
Property, Plant and Equipment, net
|
122,333
|
|
|
123,098
|
|
|
(4.2)%
|
|
Intangibles, Goodwill and Other Long Term Assets, net
|
254,622
|
|
|
254,287
|
|
|
1.2%
|
|
|
Total Assets
|
$
|
597,140
|
|
|
$
|
584,812
|
|
|
2.9%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable
|
$
|
45,541
|
|
|
$
|
41,697
|
|
|
24.8%
|
|
Other Current Liabilities
|
58,786
|
|
|
58,879
|
|
|
(18.7)%
|
|
|
Total Current Liabilities
|
104,327
|
|
|
100,576
|
|
|
(4.1)%
|
|
|
|
|
|
|
|
|
|
Long-Term Debt & Lease Obligations
|
235,114
|
|
|
226,989
|
|
|
7.5%
|
|
Other Long-Term Liabilities
|
106,123
|
|
|
108,515
|
|
|
6.5%
|
|
|
|
|
|
|
|
|
Total Equity
|
151,576
|
|
|
148,732
|
|
|
(73.9)%
|
|
|
Total Liabilities and Equity
|
$
|
597,140
|
|
|
$
|
584,812
|
|
|
(40.7)%
|
|
CORE LABORATORIES N.V. & SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW
(amounts in thousands)
(Unaudited)
|
|
|
|
|
Three Months Ended
|
|
|
|
3/31/18
|
|
3/31/17
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
|
Net Income from continuing operations
|
$
|
23,923
|
|
|
$
|
17,992
|
|
|
Income from discontinued operations
|
(346)
|
|
|
(310)
|
|
|
Net Income
|
23,577
|
|
|
17,682
|
|
|
Adjustments to reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
Stock-based compensation
|
6,291
|
|
|
5,723
|
|
|
Depreciation and amortization
|
5,876
|
|
|
6,427
|
|
|
Accounts Receivable
|
(5,913)
|
|
|
(7,525)
|
|
|
Inventory
|
(3,686)
|
|
|
(3,898)
|
|
|
Accounts Payable
|
2,634
|
|
|
4,576
|
|
|
Other adjustments to net income
|
(5,686)
|
|
|
6,776
|
|
|
|
Net cash provided by operating activities
|
$
|
23,093
|
|
|
$
|
29,761
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
|
|
Capital expenditures
|
$
|
(4,443)
|
|
|
$
|
(6,449)
|
|
|
Other investing activities
|
(174)
|
|
|
(177)
|
|
|
|
Net cash used in investing activities
|
$
|
(4,617)
|
|
|
$
|
(6,626)
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
Repayment of debt borrowings
|
$
|
(29,000)
|
|
|
$
|
(49,000)
|
|
|
Proceeds from debt borrowings
|
37,000
|
|
|
51,000
|
|
|
Dividends paid
|
(24,322)
|
|
|
(24,284)
|
|
|
Repurchase of treasury shares
|
(3,310)
|
|
|
(1,273)
|
|
|
Other financing activities
|
—
|
|
|
—
|
|
|
|
Net cash used in financing activities
|
$
|
(19,632)
|
|
|
$
|
(23,557)
|
|
|
|
|
|
|
|
NET CHANGE IN CASH AND CASH EQUIVALENTS
|
(1,156)
|
|
|
(422)
|
|
CASH AND CASH EQUIVALENTS, beginning of period
|
14,400
|
|
|
14,764
|
|
CASH AND CASH EQUIVALENTS, end of period
|
$
|
13,244
|
|
|
$
|
14,342
|
|
Non-GAAP Information
Management believes that the exclusion of certain income and expenses enables management, our investors and the public to more
effectively evaluate the Company's operations period-over-period and to identify operating trends that could otherwise be masked
by the excluded items. For this reason, we used certain non-GAAP measures that exclude these items; and we feel that this
presentation provides the public a better understanding of the underlying operations' current period financial results on a more
comparable basis to those reported in prior periods. The non-GAAP financial measures should be considered in addition to, and not
as a substitute for, the financial results prepared in accordance with GAAP, as more fully discussed in Core Lab's financial
statements and filings with the Securities and Exchange Commission.
Reconciliation of Net Income, Operating Income and Earnings Per Diluted
Share
(amounts in thousands, except per share data)
(Unaudited)
|
|
|
Operating Income from Continuing Operations
|
|
Three Months Ended
|
|
3/31/2018
|
|
12/31/2017
|
|
3/31/2017
|
|
GAAP reported
|
$
|
32,316
|
|
|
$
|
32,406
|
|
|
$
|
23,539
|
|
|
Foreign exchange losses
|
432
|
|
|
357
|
|
|
97
|
|
|
Excluding specific items
|
$
|
32,748
|
|
|
$
|
32,763
|
|
|
$
|
23,636
|
|
|
|
|
|
|
|
Net Income from Continuing Operations
|
|
Three Months Ended
|
|
3/31/2018
|
|
12/31/2017
|
|
3/31/2017
|
|
GAAP reported
|
$
|
23,923
|
|
|
$
|
21,672
|
|
|
$
|
17,992
|
|
|
Foreign exchange losses
|
354
|
|
|
260
|
|
|
83
|
|
|
Impact of higher tax rate 1
|
907
|
|
|
3,595
|
|
|
—
|
|
|
Excluding specific items
|
$
|
25,184
|
|
|
$
|
25,527
|
|
|
$
|
18,075
|
|
|
|
|
|
|
|
|
|
(1) 2018 Quarter 1 tax rate of 18%; guidance given at 15%
2017 Quarter 4 tax rate of 27%; guidance given at 15%
|
|
|
|
|
|
|
Earnings Per Diluted Share from Continuing Operations
|
|
Three Months Ended
|
|
3/31/2018
|
|
12/31/2017
|
|
3/31/2017
|
|
GAAP reported
|
$
|
0.54
|
|
|
$
|
0.49
|
|
|
$
|
0.41
|
|
|
Foreign exchange losses
|
0.01
|
|
|
0.01
|
|
|
—
|
|
|
Impact of higher tax rate 1
|
0.02
|
|
|
0.08
|
|
|
—
|
|
|
Excluding specific items
|
$
|
0.57
|
|
|
$
|
0.58
|
|
|
$
|
0.41
|
|
|
|
|
|
|
|
|
|
(1) 2018 Quarter 1 tax rate of 18%; guidance given at 15%
2017 Quarter 4 tax rate of 27%; guidance given at 15%
|
|
Segment Information
(amounts in thousands)
(Unaudited)
|
|
|
Three Months Ended 31 March 2018
|
|
Reservoir
Description
|
|
Production Enhancement
|
|
Corporate and Other
|
Operating income
|
$
|
14,757
|
|
|
$
|
17,687
|
|
|
$
|
(128)
|
|
Foreign exchange (gains) losses
|
209
|
|
|
105
|
|
|
118
|
|
Operating income excluding specific items
|
$
|
14,966
|
|
|
$
|
17,792
|
|
|
$
|
(10)
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended 31 December 2017
|
|
Reservoir
Description
|
|
Production Enhancement
|
|
Corporate and Other
|
Operating income
|
$
|
17,269
|
|
|
$
|
15,357
|
|
|
$
|
(220)
|
|
Foreign exchange losses
|
184
|
|
|
70
|
|
|
103
|
|
Operating income excluding specific items
|
$
|
17,453
|
|
|
$
|
15,427
|
|
|
$
|
(117)
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended 31 March 2017
|
|
Reservoir
Description
|
|
Production Enhancement
|
|
Corporate and Other
|
Operating income
|
$
|
15,940
|
|
|
$
|
7,755
|
|
|
$
|
(156)
|
|
Foreign exchange losses
|
237
|
|
|
(181)
|
|
|
40
|
|
Severance, compensation and other charges
|
—
|
|
|
—
|
|
|
—
|
|
Operating income excluding specific items
|
$
|
16,177
|
|
|
$
|
7,574
|
|
|
$
|
(116)
|
|
|
|
|
|
|
|
Free Cash Flow
Core uses the non-GAAP measure of free cash flow to evaluate its cash flows and results of operations. Free cash flow is an
important measurement because it represents the cash from operations, in excess of capital expenditures, available to operate the
business and fund non-discretionary obligations. Free cash flow is not a measure of operating performance under GAAP, and should
not be considered in isolation nor construed as an alternative consideration to operating income, net income, earnings per share,
or cash flows from operating, investing, or financing activities, each as determined in accordance with GAAP. You should also not
consider free cash flow as a measure of liquidity. Moreover, since free cash flow is not a measure determined in accordance with
GAAP and thus is susceptible to varying interpretations and calculations, free cash flow as presented may not be comparable to
similarly titled measures presented by other companies.
Computation of Free Cash Flow
(amounts in thousands)
(Unaudited)
|
|
|
|
Three Months Ended
|
|
|
3/31/18
|
Net cash provided by operating activities
|
|
$
|
23,093
|
|
Capital expenditures
|
|
(4,443)
|
|
Free cash flow
|
|
$
|
18,650
|
|
View original content with multimedia:http://www.prnewswire.com/news-releases/core-lab-reports-first-quarter-2018-results-from-continuing-operations-300636813.html
SOURCE Core Laboratories N.V.