Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

Tidewater Reports Results for the Three and Twelve Months Ended December 31, 2023

TDW

Full-Year 2023Highlights

  • Revenue of $1,010.0 million, a 55.9% increase from 2022
  • Average day rate increased to $16,802 per day, $4,048 higher than 2022
  • Net income of $97.2 million, an increase of $118.9 million from 2022
  • Adjusted EBITDA of $386.7 million, an increase of $220.0 million from 2022
  • Net cash provided by operating activities of $104.7 million, an increase of $64.5 million from 2022
  • Free cash flow of $111.3 million, an increase of $60.8 million from 2022
  • Completed acquisition and financing of 37 PSVs from Solstad Offshore

Fourth Quarter 2023 Highlights

  • Revenue of $302.7 million, highest quarterly revenue in eight years
  • Average day rate increased to $18,066 per day, $201 higher than the third quarter of 2023
  • Composite leading edge term contract day rate of $29,511, $902 higher than the third quarter of 2023
  • Net income of $37.7 million, an increase of $11.5 million from the third quarter of 2023
  • Adjusted EBITDA of $131.3 million, an increase of $11.6 million from the third quarter of 2023
  • Net cash provided by operating activities of $47.2 million, an increase of $12.3 million from the third quarter of 2023
  • Free cash flow of $61.0 million, an increase of $31.9 million from the third quarter of 2023

Share Repurchase Program and 2024 Guidance

  • Completed $35.0 million of share repurchases during the fourth quarter of 2023 at an average price of $59.29 per share
  • Board approves a new share repurchase authorization of $48.6 million, the maximum permissible amount under existing debt agreements
  • Reiterating 2024 revenue guidance of $1.40 to $1.45 billion and 2024 gross margin guidance of 52%

Tidewater Inc. (NYSE:TDW) announced today revenue for the three and twelve months ended December 31, 2023 of $302.7 million and $1,010.0 million, respectively, compared with $186.7 million and $647.7 million, respectively, for the three and twelve months ended December 31, 2022. Tidewater's net income for the three and twelve months ended December 31, 2023, was $37.7 million ($0.70 per common share) and $97.2 million ($1.84 per common share), respectively, compared with net income (losses) of $10.6 million ($0.20 per common share) and $(21.7) million ($0.49 per common share), respectively, for the three and twelve months ended December 31, 2022.

Quintin Kneen, Tidewater’s President and Chief Executive Officer, commented, “The past year represented a year of significant milestones and profitable growth for Tidewater with revenue and gross profit improving each quarter throughout the year. The supply and demand dynamics positively influencing the offshore vessel industry drove strong financial and operational results, with revenue cresting the $1.0 billion mark, a significant achievement for Tidewater that was bolstered by the acquisitions done in 2022 and 2023. Day rate progression realized during the year is faster than anything we have seen in the industry. The shortage of vessels, a record-low vessel newbuilding order book and improving offshore vessel demand visibility all support improving operational performance into 2024 and beyond, as indicated by our continued confidence in our ability to grow revenue by 40% and grow gross margin by 66% in 2024. As a result of improved industry fundamentals and associated financial performance, Tidewater is once again in a position to return capital to shareholders, the initial phase of which we completed during the fourth quarter of 2023 with an initial $35.0 million of share repurchases. We are excited to continue to grow free cash flow and return capital to our shareholders as this upcycle continues to unfold.

“Since 2017, we have been high-grading the fleet through the disposal of lower-specification vessels and the acquisition of higher-specification vessels. The financial impact of this strategy continues to be demonstrated by the higher revenue and gross margin outlook for our business. Fourth quarter revenue of $302.7 million is the highest quarterly revenue in over eight years and we anticipate quarterly revenue growth each quarter in 2024, outgrowing the seasonality we typically see in the first and fourth quarters of the year. Gross margin for the fourth quarter came in at 47.2%, the highest gross margin percentage in 15 years, and we anticipate gross margin for the fourth quarter of 2024 to reach 56.0%. Leading edge day rates continued their upward trend, with leading edge day rates up $902 sequentially, to $29,511. We continue to see improving demand across all regions and for a variety of end markets beyond drilling and, as such, we reiterate our full-year 2024 revenue guidance of $1.40 to $1.45 billion and gross margin guidance of 52.0%.

“We generated $61.0 million of free cash flow and returned nearly 60% of this to our shareholders in the form of share repurchases during the fourth quarter. Given our free cash flow performance, business outlook and healthy balance sheet, we are pleased to announce the Board has authorized a new share repurchase program, under which we are authorized to purchase up to $48.6 million of the Company’s common stock. The new authorization represents the maximum permissible amount of share repurchases under our existing debt agreements. As we have previously communicated, we anticipate utilizing this repurchase program opportunistically, weighing the value of share repurchases against other capital allocation opportunities to optimize the use of our capital to maximize shareholder returns.

“The past year was an important chapter in Tidewater’s history and was a successful year by all measures. I want to thank our dedicated team for their tremendous contributions to this achievement. We have even greater success ahead of us and I look forward to working together to achieve the goals we have set for ourselves. As always, we remain committed to providing a safe and rewarding environment for our employees as we continue to build the safest, most sustainable, most reliable, most profitable, high specification offshore energy support vessel fleet in the world.”

In addition to the number of outstanding shares, as of December 31, 2023, the Company also has the following in-the-money warrants.

Common shares outstanding

52,259,303

New Creditor Warrants (strike price $0.001 per common share)

81,244

GulfMark Creditor Warrants (strike price $0.01 per common share)

91,436

Total

52,431,983

Tidewater will hold a conference call to discuss results for the three and twelve months ending December 31, 2023 on March 1, 2024, at 8:00 a.m. Central Time. Investors and interested parties may listen to the earnings conference call via telephone by calling +1.800.715.9871 if calling from the U.S. or Canada (+1.647.932.3411 if calling from outside the U.S. or Canada) and provide Conference ID: 6663124 prior to the scheduled start time. A live webcast of the call will also be available in the Investor Relations section of Tidewater’s website at investor.tdw.com.

A replay of the conference call will be available beginning at 11:00 a.m. Central Time on March 1, 2024. To access the replay, visit the Investor Relations section of Tidewater’s website at investor.tdw.com.

About Tidewater

Tidewater owns and operates the largest fleet of offshore support vessels in the industry, with 65 years of experience supporting offshore energy exploration, production and offshore wind activities worldwide. To learn more, visit www.tdw.com.

Cautionary Statement

This news release contains “forward-looking statements” within the meaning of the U.S. federal securities laws – that is, any statements that are not historical facts. Such statements often contain words such as “expect,” “believe,” “think,” “anticipate,” “predict,” “plan,” “assume,” “estimate,” “forecast,” “target,” “projections,” “intend,” “should,” “will,” “shall” and other similar words. Forward-looking statements address matters that are, to varying degrees, uncertain and based on our management’s current expectations and beliefs concerning future developments and their potential impact on Tidewater Inc. and its subsidiaries (the “Company”).

These forward-looking statements involve risks and uncertainties that could cause actual results to differ, possibly materially, from expectations or estimates reflected in such forward-looking statements, including, among others: fluctuations in worldwide energy demand and oil and gas prices; fleet additions by competitors and industry overcapacity; limited capital resources available to replenish our asset base as needed, including through acquisitions or vessel construction, and to fund our capital expenditure needs; uncertainty of global financial market conditions and potential constraints in accessing capital or credit if and when needed with favorable terms, if at all; changes in decisions and capital spending by customers based on industry expectations for offshore exploration, field development and production; consolidation of our customer base; loss of a major customer; changing customer demands for vessel specifications, which may make some of our older vessels technologically obsolete for certain customer projects or in certain markets; rapid technological changes; delays and other problems associated with vessel maintenance; the continued availability of qualified personnel and our ability to attract and retain them; the operating risks normally incident to our lines of business, including the potential impact of liquidated counterparties; our ability to comply with covenants in our indentures and other debt instruments; acts of terrorism and piracy; the impact of regional or global public health crises or pandemics; the impact of potential information technology, cybersecurity or data security breaches; integration of acquired businesses and entry into new lines of business; disagreements with our joint venture partners; natural disasters or significant weather conditions; unsettled political conditions, war, civil unrest and governmental actions, such as expropriation or enforcement of customs or other laws that are not well developed or consistently enforced; risks associated with our international operations, including local content, local currency or similar requirements especially in higher political risk countries where we operate; interest rate and foreign currency fluctuations; labor changes proposed by international conventions; increased regulatory burdens and oversight; changes in laws governing the taxation of foreign source income; retention of skilled workers; enforcement of laws related to the environment, labor and foreign corrupt practices; increased global concern, regulation and scrutiny regarding climate change; increased stockholder activism; the potential liability for remedial actions or assessments under existing or future environmental regulations or litigation; the effects of asserted and unasserted claims and the extent of available insurance coverage; the resolution of pending legal proceedings; and other risks and uncertainties detailed in our most recent Form 10-K, Form 10-Qs and Form 8-Ks filed with or furnished to the SEC.

If one or more of these or other risks or uncertainties materialize (or the consequences of any such development changes), or should our underlying assumptions prove incorrect, actual results or outcomes may vary materially from those reflected in our forward-looking statements. Forward-looking and other statements in this presentation regarding our environmental, social and other sustainability plans, goals or activities are not an indication that these statements are necessarily material to investors or required to be disclosed in our filings with the SEC. In addition, historical, current, and forward-looking environmental, social and sustainability-related statements may be based on standards still developing, internal controls and processes that we continue to evolve, and assumptions subject to change in the future. Statements in this release are made as of the date hereof, and the Company disclaims any intention or obligation to update publicly or revise such statements, whether as a result of new information, future events or otherwise.

Financial information is displayed beginning on the next page.

The financial statements and supplementary information presented in this press release were not audited. This press release presents extracts from the Consolidated Balance Sheets at December 31, 2023 and 2022; the Consolidated Statements of Operations and Consolidated Statements of Equity for the three and twelve months ended December 31, 2023 and 2022; and the Consolidated Statements of Cash Flows for the three and twelve months ended December 31, 2023 and 2022. Extracts are drawn from the December 31, 2023 and 2022 audited annual financial statements of Tidewater Inc. All per-share amounts are stated on a diluted basis.

TIDEWATER INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In Thousands, except per share data)

Three Months Ended

Twelve Months Ended

December 31,
2023

December 31,
2022

December 31,
2023

December 31,
2022

Revenues:

Vessel revenues

$

300,515

$

185,106

$

998,993

$

641,404

Other operating revenues

2,143

1,640

10,992

6,280

Total revenues

302,658

186,746

1,009,985

647,684

Costs and expenses:

Vessel operating costs

158,553

115,496

556,515

397,301

Costs of other operating revenues

1,337

694

4,342

2,130

General and administrative

24,724

28,633

95,283

101,921

Depreciation and amortization

59,167

29,881

180,331

119,160

Long-lived asset impairment and other

714

Gain on asset dispositions, net

(4,218

)

(1,076

)

(8,701

)

(250

)

Total costs and expenses

239,563

173,628

827,770

620,976

Operating income

63,095

13,118

182,215

26,708

Other income (expense):

Foreign exchange gain (loss)

2,250

2,105

(1,370

)

(2,827

)

Equity in net earnings (losses) of unconsolidated companies

10

14

39

(221

)

Interest income and other, net

3,029

981

6,517

5,397

Loss on warrants

(14,175

)

Interest and other debt costs, net

(20,263

)

(4,339

)

(48,472

)

(17,189

)

Total other expense

(14,974

)

(1,239

)

(43,286

)

(29,015

)

Income (loss) before income taxes

48,121

11,879

138,929

(2,307

)

Income tax expense

10,793

1,697

43,308

19,886

Net income (loss)

37,328

10,182

95,621

(22,193

)

Less: Net loss attributable to noncontrolling interests

(336

)

(438

)

(1,564

)

(444

)

Net income (loss) attributable to Tidewater Inc.

$

37,664

$

10,620

$

97,185

$

(21,749

)

Basic income (loss) per common share

$

0.72

$

0.22

$

1.88

$

(0.49

)

Diluted income (loss) per common share

$

0.70

$

0.20

$

1.84

$

(0.49

)

Weighted average common shares outstanding

52,648

48,766

51,591

44,132

Dilutive effect of warrants, restricted stock units and stock options

1,351

3,069

1,346

Adjusted weighted average common shares

53,999

51,835

52,937

44,132

TIDEWATER INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In Thousands, except share and par value data)

December 31, 2023

December 31, 2022

ASSETS

Current assets:

Cash and cash equivalents

$

274,437

$

164,192

Restricted cash

1,241

1,241

Trade and other receivables, less allowance for credit losses of $15,914 and $14,060 as of December 31, 2023 and 2022, respectively

268,352

156,465

Marine operating supplies

31,933

30,830

Assets held for sale

4,195

Prepaid expenses and other current assets

15,172

20,985

Total current assets

591,135

377,908

Net properties and equipment

1,315,122

796,655

Deferred drydocking and survey costs

106,698

61,080

Indemnification assets

17,370

28,369

Other assets

32,449

33,644

Total assets

$

2,062,774

$

1,297,656

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:

Accounts payable

$

44,931

$

38,946

Accrued expenses

125,590

105,518

Current portion of long-term debt

103,077

Other current liabilities

55,133

50,323

Total current liabilities

328,731

194,787

Long-term debt

631,361

169,036

Other liabilities

64,985

67,843

Commitments and contingencies

Equity:

Common stock of $0.001 par value, 125,000,000 shares authorized. 52,259,303 and 50,554,179 shares issued and outstanding at December 31, 2023 and 2022, respectively

52

51

Additional paid-in-capital

1,671,759

1,556,990

Accumulated deficit

(637,838

)

(699,649

)

Accumulated other comprehensive loss

5,266

8,576

Total stockholders' equity

1,039,239

865,968

Noncontrolling interests

(1,542

)

22

Total equity

1,037,697

865,990

Total liabilities and equity

$

2,062,774

$

1,297,656

TIDEWATER INC.

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(In Thousands)

Three Months Ended

Twelve Months Ended

December 31,
2023

December 31,
2022

December 31,
2023

December 31,
2022

Net income (loss)

$

37,328

$

10,182

$

95,621

$

(22,193

)

Other comprehensive income (loss):

Unrealized gain (loss) on note receivable

682

779

213

(496

)

Change in supplemental executive retirement plan pension liability

(525

)

4,561

(525

)

4,561

Change in liability of pension plans

696

1,762

(2,998

)

1,843

Total comprehensive income (loss)

$

38,181

$

17,284

$

92,311

$

(16,285

)

TIDEWATER INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In Thousands)

Twelve Months

Twelve Months

Ended

Ended

December 31, 2023

December 31, 2022

Operating activities:

Net income (loss)

$

95,621

$

(22,193

)

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

Depreciation

128,777

83,522

Amortization of deferred drydocking and survey costs

51,554

35,638

Amortization of debt premiums and discounts

4,619

1,679

Amortization of below market contracts

(3,800

)

Provision for deferred income taxes

92

36

Gain on asset dispositions, net

(8,701

)

(250

)

Gain on pension settlement

(2,313

)

Gain on bargain purchase

(1,300

)

Long-lived asset impairment and other

714

Loss on warrants

14,175

Stock-based compensation expense

10,755

7,372

Changes in assets and liabilities, net of effects of business acquisition:

Trade and other receivables

(109,756

)

(4,129

)

Changes in due to/from affiliate, net

(20

)

Accounts payable

5,985

16,481

Accrued expenses

20,072

(1,340

)

Deferred drydocking and survey costs

(97,378

)

(56,000

)

Other, net

9,178

(34,159

)

Net cash provided by operating activities

104,705

40,226

Cash flows from investing activities:

Proceeds from asset dispositions

15,506

13,568

Acquisitions, net of cash acquired

(594,191

)

(20,740

)

Additions to properties and equipment

(31,588

)

(16,637

)

Net cash used in investing activities

(610,273

)

(23,809

)

Cash flows from financing activities:

Exercise of warrants

111,483

Proceeds from issuance of shares

187,832

Repurchase of SPO acquisition warrants

(187,832

)

Issuance of long-term debt

575,000

Principal payments on long-term debt

(13,677

)

Purchase of common stock

(35,025

)

Acquisition of non-controlling interest in a majority owned subsidiary

(1,427

)

Debt issuance costs

(14,758

)

(393

)

Tax on share-based awards

(6,040

)

(2,323

)

Net cash provided by (used in) financing activities

615,556

(2,716

)

Net change in cash, cash equivalents and restricted cash

109,988

13,701

Cash, cash equivalents and restricted cash at beginning of period

167,977

154,276

Cash, cash equivalents and restricted cash at end of period

$

277,965

$

167,977

Supplemental disclosure of cash flow information:

Cash paid during the year for:

Interest, net of amounts capitalized

$

26,638

$

15,554

Income taxes

$

43,880

$

22,275

Supplemental disclosure of noncash investing activities:

Acquisition of SPO

$

$

162,648

Purchase of three vessels

$

14,265

$

Supplemental disclosure of noncash financing activities:

Warrants issued for SPO acquisition

$

$

162,648

Repurchase of SPO acquisition warrants

$

$

1,365

Debt incurred for the purchase of three vessels

$

15,235

$

Note: Cash, cash equivalents and restricted cash at December 31, 2023 includes $2.3 million in long-term restricted cash, which is included in other assets in our consolidated balance sheet.

TIDEWATER INC.

CONDENSED CONSOLIDATED STATEMENTS OF EQUITY

(In Thousands)

Three Months Ended

Accumulated

Additional

other

Non

Common

paid-in

Accumulated

comprehensive

controlling

stock

capital

deficit

income

interest

Total

Balance at September 30, 2023

$

53

$

1,668,392

$

(640,128

)

$

4,413

$

(1,206

)

$

1,031,524

Total comprehensive income (loss)

37,664

853

(336

)

38,181

Exercise of warrants into common stock

Repurchase and retirement of common stock

(1

)

(35,374

)

(35,375

)

Amortization of share-based awards

3,367

3,367

Balance at December 31, 2023

$

52

$

1,671,759

$

(637,838

)

$

5,266

$

(1,542

)

$

1,037,697

Balance at September 30, 2022

$

46

$

1,555,388

$

(710,269

)

$

1,474

$

460

$

847,099

Total comprehensive income (loss)

10,620

7,102

(438

)

17,284

Issuance of common stock

5

120,629

120,634

Repurchase of SPO acquisition warrants

(121,007

)

(121,007

)

Amortization of share-based awards

1,980

1,980

Balance at December 31, 2022

$

51

$

1,556,990

$

(699,649

)

$

8,576

$

22

$

865,990

Twelve Months Ended

Accumulated

Additional

other

Non

Common

paid-in

Accumulated

comprehensive

controlling

stock

capital

deficit

income (loss)

interest

Total

Balance at December 31, 2022

$

51

$

1,556,990

$

(699,649

)

$

8,576

$

22

$

865,990

Total comprehensive income (loss)

97,185

(3,310

)

(1,564

)

92,311

Exercise of warrants into common stock

2

111,481

111,483

Repurchase and retirement of common stock

(1

)

(35,374

)

(35,375

)

Acquisition of non-controlling interest in a majority owned subsidiary

(1,427

)

(1,427

)

Amortization of share-based awards

4,715

4,715

Balance at December 31, 2023

$

52

$

1,671,759

$

(637,838

)

$

5,266

$

(1,542

)

$

1,037,697

Balance at December 31, 2021

$

41

$

1,376,494

$

(677,900

)

$

2,668

$

466

$

701,769

Total comprehensive income (loss)

(21,749

)

5,908

(444

)

(16,285

)

Issuance of common stock

10

192,881

192,891

SPO acquisition warrants

176,823

176,823

Repurchase of SPO acquisition warrants

(194,256

)

(194,256

)

Amortization of share-based awards

5,048

5,048

Balance at December 31, 2022

$

51

$

1,556,990

$

(699,649

)

$

8,576

$

22

$

865,990

The company’s vessel revenues and vessel operating costs and the related percentage of total vessel revenues, were as follows:

(In Thousands)

Three Months Ended

Twelve Months Ended

December 31, 2023

December 31, 2022

December 31, 2023

December 31, 2022

Vessel revenues:

Americas

$

68,425

23

%

$

41,785

23

%

$

237,205

24

%

$

146,871

23

%

Asia Pacific

38,632

13

%

19,070

10

%

122,235

12

%

64,231

10

%

Middle East

38,072

12

%

30,575

16

%

135,375

14

%

110,375

17

%

Europe/Mediterranean

80,743

27

%

33,482

18

%

230,217

23

%

129,578

20

%

West Africa

74,643

25

%

60,194

33

%

273,961

27

%

190,349

30

%

Total vessel revenues

$

300,515

100

%

$

185,106

100

%

$

998,993

100

%

$

641,404

100

%

Vessel operating costs:

Crew costs

$

97,537

33

%

$

69,699

37

%

$

329,473

33

%

$

242,364

38

%

Repair and maintenance

21,635

7

%

14,774

8

%

78,716

8

%

51,256

8

%

Insurance

2,765

1

%

2,027

1

%

9,297

1

%

6,765

1

%

Fuel, lube and supplies

15,265

5

%

12,841

7

%

60,548

6

%

43,729

7

%

Other

21,351

7

%

16,155

9

%

78,481

8

%

53,187

8

%

Total vessel operating costs

158,553

53

%

115,496

62

%

556,515

56

%

397,301

62

%

Vessel operating margin (A)

$

141,962

47

%

$

69,610

38

%

$

442,478

44

%

$

244,103

38

%

Note (A): Vessel operating margin equals vessel revenues less vessel operating costs.

The company’s operating loss and other components of loss before income taxes and its related percentage of total revenues, were as follows:

(In Thousands)

Three Months Ended

Twelve Months Ended

December 31, 2023

December 31, 2022

December 31, 2023

December 31, 2022

Vessel operating profit (loss):

Americas

$

16,171

5

%

$

3,216

2

%

$

42,964

4

%

$

12,016

2

%

Asia Pacific

11,322

4

%

(808

)

(0

)%

38,471

4

%

3,726

0

%

Middle East

2,093

1

%

492

0

%

(1,051

)

(0

)%

(1,093

)

(0

)%

Europe/Mediterranean

13,768

5

%

3,874

2

%

33,687

3

%

18,844

3

%

West Africa

27,360

9

%

18,305

10

%

98,447

10

%

43,112

7

%

Other operating profit

806

0

%

946

0

%

6,650

1

%

4,150

1

%

71,520

24

%

26,025

14

%

219,168

22

%

80,755

13

%

Corporate expenses (A)

(12,643

)

(4

)%

(13,983

)

(7

)%

(45,654

)

(5

)%

(53,583

)

(9

)%

Gain on asset dispositions, net

4,218

1

%

1,076

1

%

8,701

1

%

250

0

%

Long-lived asset impairment and other

0

%

0

%

0

%

(714

)

(0

)%

Operating income

$

63,095

21

%

$

13,118

7

%

$

182,215

18

%

$

26,708

4

%

Note (A): General and administrative expenses for the three months and twelve months ended December 31, 2023 include stock-based compensation of $3.5 million and $10.8 million, respectively. General and administrative expenses for the three and twelve months ended December 31, 2022 include stock-based compensation of $2.1 million and $7.4 million, respectively. In addition, vessel operating and general and administrative costs for the three months and twelve months ended December 31, 2023, include $2.2 million and $10.9 million in acquisition, restructuring and integration related costs, respectively. Vessel operating and general and administrative costs for the three and twelve months ended December 31, 2022, include $5.1 million and $19.1 million in acquisition, restructuring and integration related costs, respectively.

TIDEWATER INC.

CONSOLIDATED STATEMENTS OF EARNINGS (LOSS) – QUARTERLY DATA

(In Thousands, except per share data)

Three Months Ended

December 31,

September 30,

June 30,

March 31,

December 31,

2023

2023

2023

2023

2022

Revenues:

Vessel revenues

$

300,515

$

296,975

$

210,323

$

191,180

$

185,106

Other operating revenues

2,143

2,287

4,638

1,924

1,640

Total revenues

302,658

299,262

214,961

193,104

186,746

Costs and expenses:

Vessel operating costs (A)

158,553

164,239

118,264

115,459

115,496

Costs of other operating revenue

1,337

1,481

373

1,151

694

General and administrative (A)

24,724

21,001

26,013

23,545

28,633

Depreciation and amortization

59,167

57,730

32,768

30,666

29,881

Gain on asset dispositions, net

(4,218

)

(863

)

(1,404

)

(2,216

)

(1,076

)

Total operating costs and expenses

239,563

243,588

176,014

168,605

173,628

Operating income

63,095

55,674

38,947

24,499

13,118

Other income (expense):

Foreign exchange gain (loss)

2,250

(2,149

)

(3,819

)

2,348

2,105

Equity in net earnings of unconsolidated companies

10

4

25

14

Interest income and other, net

3,029

568

2,790

130

981

Interest and other debt costs, net

(20,263

)

(19,288

)

(4,731

)

(4,190

)

(4,339

)

Total other expense

(14,974

)

(20,865

)

(5,735

)

(1,712

)

(1,239

)

Income before income taxes

48,121

34,809

33,212

22,787

11,879

Income tax expense

10,793

9,260

11,284

11,971

1,697

Net income

37,328

25,549

21,928

10,816

10,182

Net income (loss) attributable to noncontrolling interests

(336

)

(650

)

(656

)

78

(438

)

Net income attributable to Tidewater Inc.

$

37,664

$

26,199

$

22,584

$

10,738

$

10,620

Basic income per common share

$

0.72

$

0.50

$

0.44

$

0.21

$

0.22

Diluted income per common share

$

0.70

$

0.49

$

0.43

$

0.21

$

0.20

Weighted average common shares outstanding

52,648

52,230

50,857

50,604

48,766

Dilutive effect of warrants, restricted stock units and stock options

1,351

1,380

1,148

1,368

3,069

Adjusted weighted average common shares

53,999

53,610

52,005

51,972

51,835

Vessel operating margin

$

141,962

$

132,736

$

92,059

$

75,721

$

69,610

Note (A): Acquisition, restructuring and integration related costs

$

2,177

$

6,079

$

1,242

$

1,426

$

5,150

TIDEWATER INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In Thousands)

December 31,

September 30,

June 30,

March 31,

December 31,

2023

2023

2023

2023

2022

ASSETS

Current assets:

Cash and cash equivalents

$

274,437

$

275,070

$

171,261

$

165,145

$

164,192

Restricted cash

1,241

4,973

1,242

4,972

1,241

Trade and other receivables, net

268,352

250,671

195,906

182,198

156,465

Marine operating supplies

31,933

27,489

22,495

24,448

30,830

Assets held for sale

565

630

695

4,195

Prepaid expenses and other current assets

15,172

16,598

18,958

18,978

20,985

Total current assets

591,135

575,366

410,492

396,436

377,908

Net properties and equipment

1,315,122

1,348,001

784,873

786,168

796,655

Deferred drydocking and survey costs

106,698

99,215

92,481

82,787

61,080

Indemnification assets

17,370

18,648

22,678

27,698

28,369

Other assets

32,449

30,325

33,640

34,058

33,644

Total assets

$

2,062,774

$

2,071,555

$

1,344,164

$

1,327,147

$

1,297,656

LIABILITIES AND EQUITY

Current liabilities:

Accounts payable

$

44,931

$

57,183

$

69,822

$

64,775

$

38,946

Accrued expenses

125,590

119,631

91,875

107,348

105,518

Current portion of long-term debt

103,077

102,369

2,441

Other current liabilities

55,133

53,301

42,305

43,220

50,323

Total current liabilities

328,731

332,484

206,443

215,343

194,787

Long-term debt

631,361

641,301

179,573

169,423

169,036

Other liabilities

64,985

66,246

65,621

68,968

67,843

Equity:

Common stock

52

53

51

51

51

Additional paid-in-capital

1,671,759

1,668,392

1,554,793

1,553,919

1,556,990

Accumulated deficit

(637,838

)

(640,128

)

(666,327

)

(688,911

)

(699,649

)

Accumulated other comprehensive income

5,266

4,413

4,566

8,254

8,576

Total stockholders' equity

1,039,239

1,032,730

893,083

873,313

865,968

Noncontrolling interests

(1,542

)

(1,206

)

(556

)

100

22

Total equity

1,037,697

1,031,524

892,527

873,413

865,990

Total liabilities and equity

$

2,062,774

$

2,071,555

$

1,344,164

$

1,327,147

$

1,297,656

TIDEWATER INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS – QUARTERLY DATA

(In Thousands)

Three Months Ended

December 31,

September 30,

June 30,

March 31,

December 31,

2023

2023

2023

2023

2022

Operating activities:

Net income

$

37,328

$

25,549

$

21,928

$

10,816

$

10,182

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation

42,788

43,845

21,096

21,048

20,983

Amortization of deferred drydocking and survey costs

16,379

13,885

11,672

9,618

8,898

Amortization of debt premiums and discounts

1,975

1,802

422

420

522

Amortization of below market contracts

(1,894

)

(1,906

)

(Provision) benefit for deferred income taxes

23

35

(1

)

35

(98

)

Gain on asset dispositions, net

(4,218

)

(863

)

(1,404

)

(2,216

)

(1,076

)

Gain on pension settlement

(506

)

(1,807

)

Stock-based compensation expense

3,508

2,496

2,648

2,103

2,028

Changes in assets and liabilities, net of effects of business acquisition:

Trade and other receivables

(17,072

)

(54,765

)

(12,186

)

(25,733

)

26,172

Accounts payable

(12,252

)

(12,639

)

5,047

25,829

7,117

Accrued expenses

5,841

27,775

(15,374

)

1,830

(427

)

Deferred drydocking and survey costs

(24,069

)

(20,618

)

(21,366

)

(31,325

)

(12,117

)

Other, net

(600

)

10,343

(934

)

369

(16,844

)

Net cash provided by operating activities

47,231

34,939

9,741

12,794

45,340

Cash flows from investing activities:

Proceeds from asset dispositions

5,902

945

2,943

5,716

5,093

Acquisitions, net of cash acquired

(594,191

)

Additions to properties and equipment

(8,386

)

(5,702

)

(8,849

)

(8,651

)

(4,929

)

Net cash provided by (used in) investing activities

(2,484

)

(598,948

)

(5,906

)

(2,935

)

164

Cash flows from financing activities:

Exercise of warrants

111,483

Proceeds from issuance of shares

117,202

Repurchase of SPO acquisition warrants

(117,202

)

Issuance of long-term debt

575,000

Principal payments on long-term debt

(13,677

)

Purchase of common stock

(35,025

)

Acquisition of non-controlling interest in a majority owned subsidiary

(1,427

)

Debt issuance costs

(14,758

)

Tax on share-based awards

(141

)

(378

)

(1,774

)

(3,747

)

(47

)

Net cash provided by (used in) financing activities

(48,843

)

671,347

(1,774

)

(5,174

)

(47

)

Net change in cash, cash equivalents and restricted cash

(4,096

)

107,338

2,061

4,685

45,457

Cash, cash equivalents and restricted cash at beginning of period

282,061

174,723

172,662

167,977

122,520

Cash, cash equivalents and restricted cash at end of period

$

277,965

$

282,061

$

174,723

$

172,662

$

167,977

Supplemental disclosure of cash flow information:

Cash paid during the year for:

Interest, net of amounts capitalized

$

18,186

$

606

$

7,748

$

98

$

7,575

Income taxes

$

7,295

$

9,384

$

10,144

$

17,057

$

6,132

Supplemental disclosure of noncash investing activities:

Purchase of three vessels

$

2,067

$

27

$

12,171

$

$

Supplemental disclosure of noncash financing activities:

Repurchase of SPO acquisition warrants

$

$

$

$

$

373

Debt incurred for purchase of three vessels

$

3,037

$

27

$

12,171

$

$

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

(In Thousands)

Three Months Ended

December 31,

September 30,

June 30,

March 31,

December 31,

2023

2023

2023

2023

2022

VESSEL REVENUE BY VESSEL CLASS

Americas fleet:

PSV > 900

$

28,714

$

29,270

$

20,316

$

20,556

$

17,814

PSV < 900

28,143

28,886

19,134

17,390

16,486

AHTS > 16K

4,034

3,584

3,425

3,395

2,873

AHTS 8 - 16K

2,316

2,064

2,807

2,807

1,899

AHTS 4 - 8K

1,428

1,570

1,480

1,521

1,553

Other

3,790

5,343

3,214

2,018

1,160

Total

68,425

70,717

50,376

47,687

41,785

Asia Pacific fleet:

PSV > 900

19,485

20,159

9,648

9,101

6,692

PSV < 900

8,679

8,292

5,811

5,133

3,120

AHTS > 16K

3,759

3,271

2,065

1,342

3,260

AHTS 8 - 16K

4,706

5,287

5,001

5,397

4,364

AHTS 4 - 8K

1,601

1,582

8

998

1,584

Other

402

403

52

53

50

Total

38,632

38,994

22,585

22,024

19,070

Middle East fleet:

PSV > 900

1,378

1,088

1,211

1,192

1,218

PSV < 900

19,215

17,790

16,812

14,965

15,517

AHTS > 16K

1,178

1,196

1,217

2,316

2,351

AHTS 8 - 16K

3,094

3,420

4,276

4,593

4,146

AHTS 4 - 8K

13,207

11,191

8,340

7,696

7,343

Total

38,072

34,685

31,856

30,762

30,575

Europe/Mediterranean fleet:

PSV > 900

61,559

59,872

27,602

21,858

23,640

PSV < 900

15,356

14,039

9,195

6,663

9,017

AHTS > 16K

2,437

3,617

2,228

2,511

643

Other

1,391

1,401

270

218

182

Total

80,743

78,929

39,295

31,250

33,482

West Africa fleet:

PSV > 900

15,478

17,566

11,550

9,900

10,534

PSV < 900

31,893

26,396

25,419

24,835

20,494

AHTS > 16K

6,994

7,138

9,129

6,237

5,385

AHTS 8 - 16K

11,219

11,917

9,870

9,827

11,810

AHTS 4 - 8K

2,126

2,745

3,496

2,360

5,780

Other

6,933

7,888

6,747

6,298

6,191

Total

74,643

73,650

66,211

59,457

60,194

Worldwide fleet:

PSV > 900

126,614

127,955

70,327

62,607

59,898

PSV < 900

103,286

95,403

76,371

68,986

64,634

AHTS > 16K

18,402

18,806

18,064

15,801

14,512

AHTS 8 - 16K

21,335

22,688

21,954

22,624

22,219

AHTS 4 - 8K

18,362

17,088

13,324

12,575

16,260

Other

12,516

15,035

10,283

8,587

7,583

Total

$

300,515

$

296,975

$

210,323

$

191,180

$

185,106

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

Three Months Ended

December 31,

September 30,

June 30,

March 31,

December 31,

2023

2023

2023

2023

2022

AVERAGE NUMBER OF VESSELS:

Americas fleet:

PSV > 900

12

12

10

10

10

PSV < 900

18

18

15

15

16

AHTS > 16K

2

2

2

2

2

AHTS 8 - 16K

2

2

2

2

2

AHTS 4 - 8K

2

2

2

2

2

Other

2

2

2

1

1

Total

38

38

33

32

33

Stacked vessels

(1

)

(1

)

(1

)

(1

)

(2

)

Active vessels

37

37

32

31

31

Asia Pacific fleet:

PSV > 900

8

8

6

5

5

PSV < 900

5

4

2

2

2

AHTS > 16K

2

2

2

1

2

AHTS 8 - 16K

3

3

3

3

3

AHTS 4 - 8K

1

1

1

2

3

Other

1

1

Total

19

18

14

14

16

Stacked vessels

(1

)

(2

)

Active vessels

19

18

14

13

14

Middle East fleet:

PSV > 900

1

1

1

1

2

PSV < 900

20

20

20

21

20

AHTS > 16K

1

1

1

2

2

AHTS 8 - 16K

5

5

5

5

5

AHTS 4 - 8K

18

18

17

14

14

Total

45

45

44

43

43

Stacked vessels

Active vessels

45

45

44

43

43

Europe/Mediterranean fleet:

PSV > 900

39

38

18

19

19

PSV < 900

10

10

7

7

7

AHTS > 16K

2

2

1

1

1

Total

51

50

26

27

27

Stacked vessels

Active vessels

51

50

26

27

27

West Africa fleet:

PSV > 900

9

9

7

7

6

PSV < 900

19

19

18

18

18

AHTS > 16K

4

4

5

5

4

AHTS 8 - 16K

11

11

11

11

11

AHTS 4 - 8K

4

5

6

8

8

Other

21

24

23

25

28

Total

68

72

70

74

75

Stacked vessels

(1

)

(3

)

(5

)

(8

)

(10

)

Active vessels

67

69

65

66

65

Worldwide fleet:

PSV > 900

69

68

42

42

42

PSV < 900

72

71

62

63

63

AHTS > 16K

11

11

11

11

11

AHTS 8 - 16K

21

21

21

21

21

AHTS 4 - 8K

25

26

26

26

27

Other

23

26

25

27

30

Total

221

223

187

190

194

Stacked vessels

(2

)

(4

)

(6

)

(10

)

(14

)

Active vessels

219

219

181

180

180

Total active

219

219

181

180

180

Total stacked

2

4

6

10

14

Total joint venture

1

Total

221

223

187

190

195

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

Three Months Ended

December 31,

September 30,

June 30,

March 31,

December 31,

2023

2023

2023

2023

2022

AVAILABLE DAYS - TOTAL FLEET:

Americas fleet:

PSV > 900

1,104

1,095

910

907

922

PSV < 900

1,675

1,730

1,365

1,359

1,499

AHTS > 16K

184

184

182

180

184

AHTS 8 - 16K

184

184

182

180

184

AHTS 4 - 8K

184

184

182

180

184

Other

184

184

182

121

92

Total

3,515

3,561

3,003

2,927

3,065

Asia Pacific fleet:

PSV > 900

736

726

559

481

460

PSV < 900

454

358

182

180

184

AHTS > 16K

184

184

182

90

184

AHTS 8 - 16K

276

276

273

270

276

AHTS 4 - 8K

92

92

91

180

292

Other

48

92

Total

1,742

1,636

1,287

1,249

1,488

Middle East fleet:

PSV > 900

92

92

91

90

92

PSV < 900

1,840

1,840

1,820

1,842

1,840

AHTS > 16K

92

92

91

180

184

AHTS 8 - 16K

460

460

455

450

460

AHTS 4 - 8K

1,615

1,640

1,556

1,291

1,288

Total

4,099

4,124

4,013

3,853

3,864

Europe/Mediterranean fleet:

PSV > 900

3,588

3,492

1,638

1,672

1,746

PSV < 900

920

907

637

630

644

AHTS > 16K

184

184

139

90

92

Total

4,692

4,583

2,414

2,392

2,482

West Africa fleet:

PSV > 900

828

819

637

630

644

PSV < 900

1,735

1,744

1,638

1,620

1,656

AHTS > 16K

368

368

407

450

368

AHTS 8 - 16K

1,012

1,012

1,001

990

1,012

AHTS 4 - 8K

385

476

546

720

736

Other

1,899

2,184

2,099

2,256

2,545

Total

6,227

6,603

6,328

6,666

6,961

Worldwide fleet:

PSV > 900

6,348

6,224

3,835

3,780

3,864

PSV < 900

6,624

6,579

5,642

5,631

5,823

AHTS > 16K

1,012

1,012

1,001

990

1,012

AHTS 8 - 16K

1,932

1,932

1,911

1,890

1,932

AHTS 4 - 8K

2,276

2,392

2,375

2,371

2,500

Other

2,083

2,368

2,281

2,425

2,729

Total

20,275

20,507

17,045

17,087

17,860

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

Three Months Ended

December 31,

September 30,

June 30,

March 31,

December 31,

2023

2023

2023

2023

2022

OUT-OF-SERVICE - STACKED DAYS:

Americas fleet:

PSV < 900

92

92

91

99

211

Total

92

92

91

99

211

Asia Pacific fleet:

AHTS 4 - 8K

54

Other

48

92

Total

48

146

West Africa fleet:

AHTS 4 - 8K

109

184

182

180

158

Other

16

103

265

540

797

Total

125

287

447

720

955

Worldwide fleet:

PSV < 900

92

92

91

99

211

AHTS 4 - 8K

109

184

182

180

212

Other

16

103

265

588

889

Total

217

379

538

867

1,312

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

Three Months Ended

December 31,

September 30,

June 30,

March 31,

December 31,

2023

2023

2023

2023

2022

AVAILABLE DAYS - ACTIVE FLEET:

Americas fleet:

PSV > 900

1,104

1,095

910

907

922

PSV < 900

1,583

1,638

1,274

1,260

1,288

AHTS > 16K

184

184

182

180

184

AHTS 8 - 16K

184

184

182

180

184

AHTS 4 - 8K

184

184

182

180

184

Other

184

184

182

121

92

Total

3,423

3,469

2,912

2,828

2,854

Asia Pacific fleet:

PSV > 900

736

726

559

481

460

PSV < 900

454

358

182

180

184

AHTS > 16K

184

184

182

90

184

AHTS 8 - 16K

276

276

273

270

276

AHTS 4 - 8K

92

92

91

180

238

Total

1,742

1,636

1,287

1,201

1,342

Middle East fleet:

PSV > 900

92

92

91

90

92

PSV < 900

1,840

1,840

1,820

1,842

1,840

AHTS > 16K

92

92

91

180

184

AHTS 8 - 16K

460

460

455

450

460

AHTS 4 - 8K

1,615

1,640

1,556

1,291

1,288

Total

4,099

4,124

4,013

3,853

3,864

Europe/Mediterranean fleet:

PSV > 900

3,588

3,492

1,638

1,672

1,746

PSV < 900

920

907

637

630

644

AHTS > 16K

184

184

139

90

92

Total

4,692

4,583

2,414

2,392

2,482

West Africa fleet:

PSV > 900

828

819

637

630

644

PSV < 900

1,735

1,744

1,638

1,620

1,656

AHTS > 16K

368

368

407

450

368

AHTS 8 - 16K

1,012

1,012

1,001

990

1,012

AHTS 4 - 8K

276

292

364

540

578

Other

1,883

2,081

1,834

1,716

1,748

Total

6,102

6,316

5,881

5,946

6,006

Worldwide fleet:

PSV > 900

6,348

6,224

3,835

3,780

3,864

PSV < 900

6,532

6,487

5,551

5,532

5,612

AHTS > 16K

1,012

1,012

1,001

990

1,012

AHTS 8 - 16K

1,932

1,932

1,911

1,890

1,932

AHTS 4 - 8K

2,167

2,208

2,193

2,191

2,288

Other

2,067

2,265

2,016

1,837

1,840

Total

20,058

20,128

16,507

16,220

16,548

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

Three Months Ended

December 31,

September 30,

June 30,

March 31,

December 31,

2023

2023

2023

2023

2022

UTILIZATION - TOTAL FLEET:

Americas fleet:

PSV > 900

77.2

%

84.5

%

78.5

%

84.2

%

82.6

%

PSV < 900

78.9

85.7

83.9

79.8

68.1

AHTS > 16K

59.0

54.7

50.0

50.0

48.2

AHTS 8 - 16K

74.0

65.4

100.0

100.0

76.8

AHTS 4 - 8K

93.7

97.8

93.7

96.4

99.2

Other

100.0

100.0

100.0

97.5

100.0

Total

78.9

%

84.1

%

82.8

%

82.3

%

74.6

%

Asia Pacific fleet:

PSV > 900

93.4

%

97.3

%

71.1

%

70.8

%

62.6

%

PSV < 900

92.3

99.0

100.0

90.6

78.4

AHTS > 16K

72.7

66.7

60.7

78.1

90.8

AHTS 8 - 16K

63.9

78.9

85.0

79.8

85.4

AHTS 4 - 8K

100.0

100.0

10.4

80.3

79.5

Total

86.6

%

91.3

%

72.4

%

74.8

%

71.7

%

Middle East fleet:

PSV > 900

100.0

%

90.2

%

100.0

%

100.0

%

100.0

%

PSV < 900

88.6

82.8

81.6

74.4

78.3

AHTS > 16K

100.0

100.0

100.0

100.0

100.0

AHTS 8 - 16K

60.4

69.0

87.0

96.0

84.8

AHTS 4 - 8K

87.6

77.7

63.4

85.7

86.3

Total

85.6

%

79.8

%

76.0

%

82.5

%

83.3

%

Europe/Mediterranean fleet:

PSV > 900

91.4

%

90.8

%

91.0

%

82.7

%

88.5

%

PSV < 900

86.8

86.4

81.3

85.0

89.2

AHTS > 16K

53.2

63.3

43.4

84.1

65.5

Total

89.0

%

88.8

%

85.7

%

83.4

%

87.8

%

West Africa fleet:

PSV > 900

64.9

%

88.5

%

83.1

%

83.0

%

85.7

%

PSV < 900

95.4

85.1

91.1

95.3

89.9

AHTS > 16K

91.1

77.0

92.9

73.5

89.4

AHTS 8 - 16K

72.4

79.5

79.6

79.8

91.1

AHTS 4 - 8K

57.6

58.5

62.9

32.4

62.1

Other

56.9

50.0

49.4

50.3

45.4

Total

73.3

%

70.7

%

72.3

%

68.4

%

70.5

%

Worldwide fleet:

PSV > 900

85.8

%

90.1

%

84.0

%

82.0

%

83.8

%

PSV < 900

87.9

85.6

85.5

83.4

80.2

AHTS > 16K

75.8

70.7

73.0

75.4

81.9

AHTS 8 - 16K

68.5

75.6

84.1

85.6

87.4

AHTS 4 - 8K

83.5

76.3

63.5

69.9

79.4

Other

60.7

53.9

53.4

51.7

45.7

Total

81.5

%

80.5

%

76.9

%

76.5

%

76.5

%

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

Three Months Ended

December 31,

September 30,

June 30,

March 31,

December 31,

2023

2023

2023

2023

2022

UTILIZATION - ACTIVE FLEET:

Americas fleet:

PSV > 900

77.2

%

84.5

%

78.5

%

84.2

%

82.6

%

PSV < 900

83.4

90.5

89.9

86.1

79.3

AHTS > 16K

59.0

54.7

50.0

50.0

48.2

AHTS 8 - 16K

74.0

65.4

100.0

100.0

76.8

AHTS 4 - 8K

93.7

97.8

93.7

96.4

99.2

Other

100.0

100.0

100.0

97.5

100.0

Total

81.0

%

86.3

%

85.4

%

85.2

%

80.1

%

Asia Pacific fleet:

PSV > 900

93.4

%

97.3

%

71.1

%

70.8

%

62.6

%

PSV < 900

92.3

99.0

100.0

90.6

78.4

AHTS > 16K

72.7

66.7

60.7

78.1

90.8

AHTS 8 - 16K

63.9

78.9

85.0

79.8

85.4

AHTS 4 - 8K

100.0

100.0

10.4

80.3

97.4

Total

86.6

%

91.3

%

72.4

%

77.8

%

79.5

%

Middle East fleet:

PSV > 900

100.0

%

90.2

%

100.0

%

100.0

%

100.0

%

PSV < 900

88.6

82.8

81.6

74.4

78.3

AHTS > 16K

100.0

100.0

100.0

100.0

100.0

AHTS 8 - 16K

60.4

69.0

87.0

96.0

84.8

AHTS 4 - 8K

87.6

77.7

63.4

85.7

86.3

Total

85.6

%

79.8

%

76.0

%

82.5

%

83.3

%

Europe/Mediterranean fleet:

PSV > 900

91.4

%

90.8

%

91.0

%

82.7

%

88.5

%

PSV < 900

86.8

86.4

81.3

85.0

89.2

AHTS > 16K

53.2

63.3

43.4

84.1

65.5

Total

89.0

%

88.8

%

85.7

%

83.4

%

87.8

%

West Africa fleet:

PSV > 900

64.9

%

88.5

%

83.1

%

83.0

%

85.7

%

PSV < 900

95.4

85.1

91.1

95.3

89.9

AHTS > 16K

91.1

77.0

92.9

73.5

89.4

AHTS 8 - 16K

72.4

79.5

79.6

79.8

91.1

AHTS 4 - 8K

80.4

95.4

94.3

43.2

79.1

Other

57.4

52.5

56.5

66.2

66.1

Total

74.8

%

73.9

%

77.8

%

76.6

%

81.7

%

Worldwide fleet:

PSV > 900

85.8

%

90.1

%

84.0

%

82.0

%

83.8

%

PSV < 900

89.2

86.8

86.9

84.9

83.2

AHTS > 16K

75.8

70.7

73.0

75.4

81.9

AHTS 8 - 16K

68.5

75.6

84.1

85.6

87.4

AHTS 4 - 8K

87.7

82.6

68.8

75.7

86.7

Other

61.2

56.4

60.4

68.2

67.8

Total

82.4

%

82.1

%

79.4

%

80.6

%

82.5

%

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

Three Months Ended

December 31,

September 30,

June 30,

March 31,

December 31,

2023

2023

2023

2023

2022

AVERAGE VESSEL DAY RATES: (A)

Americas fleet:

PSV > 900

$

33,707

$

31,648

$

28,446

$

26,930

$

23,401

PSV < 900

21,306

19,479

16,702

16,037

16,146

AHTS > 16K

37,174

35,598

37,640

37,720

32,368

AHTS 8 - 16K

16,997

17,157

15,421

15,593

13,431

AHTS 4 - 8K

8,285

8,717

8,678

8,764

8,511

Other

18,427

26,857

17,658

17,110

12,611

Total

24,524

23,495

20,269

19,794

18,271

Asia Pacific fleet:

PSV > 900

28,351

28,525

24,276

26,723

23,237

PSV < 900

20,703

23,380

31,927

31,488

21,627

AHTS > 16K

28,120

26,649

18,690

19,095

19,519

AHTS 8 - 16K

26,680

24,275

21,561

25,049

18,509

AHTS 4 - 8K

17,404

17,197

946

6,903

6,822

Total

25,378

25,867

24,250

23,582

17,868

Middle East fleet:

PSV > 900

14,972

13,112

13,304

13,251

13,234

PSV < 900

11,785

11,677

11,320

10,926

10,768

AHTS > 16K

12,801

13,004

13,378

12,868

12,777

AHTS 8 - 16K

11,140

10,771

10,804

10,632

10,627

AHTS 4 - 8K

9,334

8,787

8,460

6,953

6,604

Total

10,855

10,544

10,449

9,679

9,498

Europe/Mediterranean fleet:

PSV > 900

18,771

18,879

18,512

15,798

15,306

PSV < 900

19,227

17,926

17,756

12,451

15,696

AHTS > 16K

24,899

31,048

36,913

33,164

10,682

Total

19,061

19,105

18,990

15,669

15,364

West Africa fleet:

PSV > 900

28,797

24,220

21,815

18,931

19,096

PSV < 900

19,271

17,781

17,040

16,080

13,758

AHTS > 16K

20,869

25,192

24,154

18,863

16,367

AHTS 8 - 16K

15,302

14,804

12,382

12,433

12,809

AHTS 4 - 8K

9,583

9,858

10,178

10,113

12,637

Other

6,415

7,217

6,511

5,548

5,359

Total

16,356

15,772

14,469

13,047

12,272

Worldwide fleet:

PSV > 900

23,240

22,804

21,820

20,193

18,502

PSV < 900

17,734

16,949

15,837

14,688

13,839

AHTS > 16K

23,985

26,293

24,719

21,163

17,505

AHTS 8 - 16K

16,120

15,533

13,662

13,984

13,153

AHTS 4 - 8K

9,658

9,368

8,828

7,583

8,196

Other

8,397

10,281

8,441

6,852

6,080

Total

$

18,066

$

17,865

$

16,042

$

14,624

$

13,554

Note (A): Average Vessel Day Rates equals Vessel Revenue / Days Worked.

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

(In Thousands)

Three Months Ended

December 31,

September 30,

June 30,

March 31,

December 31,

2023

2023

2023

2023

2022

Americas

Vessel revenues

$

68,425

$

70,717

$

50,376

$

47,687

$

41,785

Vessel operating costs:

Crew costs

24,045

26,848

18,033

17,402

16,486

Repair and maintenance

3,846

5,588

3,973

3,888

3,619

Insurance

526

476

479

410

410

Fuel, lube and supplies

3,241

4,386

2,549

2,999

2,387

Other

5,172

5,924

4,564

3,572

5,102

Total vessel operating costs

36,830

43,222

29,598

28,271

28,004

Vessel operating margin ($)

31,595

27,495

20,778

19,416

13,781

Vessel operating margin (%)

46.2

%

38.9

%

41.2

%

40.7

%

33.0

%

Americas - Select operating statistics

Average vessels - Total fleet

38

38

33

32

33

Utilization - Total fleet

78.9

%

84.1

%

82.8

%

82.3

%

74.6

%

Average vessels - Active fleet

37

37

32

31

31

Utilization - Active fleet

81.0

%

86.3

%

85.4

%

85.2

%

80.1

%

Average day rates

$

24,524

$

23,495

$

20,269

$

19,794

$

18,271

Vessels commencing drydocks

3

3

4

2

2

Deferred drydocking and survey costs - beginning balance

$

29,684

$

29,769

$

27,832

$

21,720

$

21,772

Cash paid for deferred drydocking and survey costs

5,025

4,658

5,867

8,218

4,389

Amortization of deferred drydocking and survey costs

(5,353

)

(3,727

)

(2,626

)

(3,417

)

(3,025

)

Disposals, intersegment transfers and other

(668

)

(1,016

)

(1,304

)

1,311

(1,416

)

Deferred drydocking and survey costs - ending balance

$

28,688

$

29,684

$

29,769

$

27,832

$

21,720

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

(In Thousands)

Three Months Ended

December 31,

September 30,

June 30,

March 31,

December 31,

2023

2023

2023

2023

2022

Asia Pacific

Vessel revenues

$

38,632

$

38,994

$

22,585

$

22,024

$

19,070

Vessel operating costs:

Crew costs

15,177

12,390

7,062

7,311

9,876

Repair and maintenance

2,977

2,969

1,517

1,749

901

Insurance

269

183

219

123

183

Fuel, lube and supplies

1,191

909

1,521

1,630

1,299

Other

2,045

2,380

1,648

1,678

1,574

Total vessel operating costs

21,659

18,831

11,967

12,491

13,833

Vessel operating margin ($)

16,973

20,163

10,618

9,533

5,237

Vessel operating margin (%)

43.9

%

51.7

%

47.0

%

43.3

%

27.5

%

Asia Pacific - Select operating statistics

Average vessels - Total fleet

19

18

14

14

16

Utilization - Total fleet

86.6

%

91.3

%

72.4

%

74.8

%

71.7

%

Average vessels - Active fleet

19

18

14

13

14

Utilization - Active fleet

86.6

%

91.3

%

72.4

%

77.8

%

79.5

%

Average day rates

$

25,378

$

25,867

$

24,250

$

23,582

$

17,868

Vessels commencing drydocks

1

2

Deferred drydocking and survey costs - beginning balance

$

3,595

$

2,128

$

2,525

$

553

$

979

Cash paid for deferred drydocking and survey costs

(18

)

84

(4

)

2,368

156

Amortization of deferred drydocking and survey costs

(720

)

(637

)

(393

)

(282

)

(117

)

Disposals, intersegment transfers and other

912

2,020

(114

)

(465

)

Deferred drydocking and survey costs - ending balance

$

3,769

$

3,595

$

2,128

$

2,525

$

553

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

(In Thousands)

Three Months Ended

December 31,

September 30,

June 30,

March 31,

December 31,

2023

2023

2023

2023

2022

Middle East

Vessel revenues

$

38,072

$

34,685

$

31,856

$

30,762

$

30,575

Vessel operating costs:

Crew costs

13,716

13,914

13,170

12,616

12,472

Repair and maintenance

4,105

4,828

3,779

3,475

3,216

Insurance

501

385

465

433

384

Fuel, lube and supplies

2,610

3,142

3,470

2,870

2,991

Other

4,906

4,796

3,756

3,669

2,505

Total vessel operating costs

25,838

27,065

24,640

23,063

21,568

Vessel operating margin ($)

12,234

7,620

7,216

7,699

9,007

Vessel operating margin (%)

32.1

%

22.0

%

22.7

%

25.0

%

29.5

%

Middle East - Select operating statistics

Average vessels - Total fleet

45

45

44

43

43

Utilization - Total fleet

85.6

%

79.8

%

76.0

%

82.5

%

83.3

%

Average vessels - Active fleet

45

45

44

43

43

Utilization - Active fleet

85.6

%

79.8

%

76.0

%

82.5

%

83.3

%

Average day rates

$

10,855

$

10,544

$

10,449

$

9,679

$

9,498

Vessels commencing drydocks

3

4

7

5

5

Deferred drydocking and survey costs - beginning balance

$

21,153

$

22,717

$

20,677

$

15,062

$

14,993

Cash paid for deferred drydocking and survey costs

1,360

3,234

4,262

7,787

1,930

Amortization of deferred drydocking and survey costs

(3,182

)

(2,776

)

(3,778

)

(1,913

)

(2,323

)

Disposals, intersegment transfers and other

(2,022

)

1,556

(259

)

462

Deferred drydocking and survey costs - ending balance

$

19,331

$

21,153

$

22,717

$

20,677

$

15,062

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

(In Thousands)

Three Months Ended

December 31,

September 30,

June 30,

March 31,

December 31,

2023

2023

2023

2023

2022

Europe/Mediterranean

Vessel revenues

$

80,743

$

78,929

$

39,295

$

31,250

$

33,482

Vessel operating costs:

Crew costs

25,848

26,632

13,406

12,727

13,010

Repair and maintenance

6,081

5,342

2,900

2,706

3,067

Insurance

791

689

354

384

386

Fuel, lube and supplies

3,717

4,033

2,363

1,584

2,051

Other

3,719

5,376

2,292

2,371

1,762

Total vessel operating costs

40,156

42,072

21,315

19,772

20,276

Vessel operating margin ($)

40,587

36,857

17,980

11,478

13,206

Vessel operating margin (%)

50.3

%

46.7

%

45.8

%

36.7

%

39.4

%

Europe/Mediterranean - Select operating statistics

Average vessels - Total fleet

51

50

26

27

27

Utilization - Total fleet

89.0

%

88.8

%

85.7

%

83.4

%

87.8

%

Average vessels - Active fleet

51

50

26

27

27

Utilization - Active fleet

89.0

%

88.8

%

85.7

%

83.4

%

87.8

%

Average day rates

$

19,061

$

19,105

$

18,990

$

15,669

$

15,364

Vessels commencing drydocks

5

5

4

4

3

Deferred drydocking and survey costs - beginning balance

$

16,256

$

11,705

$

11,363

$

9,566

$

8,588

Cash paid for deferred drydocking and survey costs

7,580

6,733

2,217

5,128

1,175

Amortization of deferred drydocking and survey costs

(2,758

)

(3,201

)

(1,875

)

(1,739

)

(1,523

)

Disposals, intersegment transfers and other

1,019

(1,592

)

1,326

Deferred drydocking and survey costs - ending balance

$

21,078

$

16,256

$

11,705

$

11,363

$

9,566

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

(In Thousands)

Three Months Ended

December 31,

September 30,

June 30,

March 31,

December 31,

2023

2023

2023

2023

2022

West Africa

Vessel revenues

$

74,643

$

73,650

$

66,211

$

59,457

$

60,194

Vessel operating costs:

Crew costs

18,751

17,502

16,336

16,587

17,855

Repair and maintenance

4,626

4,868

4,665

4,834

3,971

Insurance

678

626

651

655

664

Fuel, lube and supplies

4,506

5,300

4,055

4,472

4,113

Other

5,509

4,753

5,037

5,314

5,212

Total vessel operating costs

34,070

33,049

30,744

31,862

31,815

Vessel operating margin ($)

40,573

40,601

35,467

27,595

28,379

Vessel operating margin (%)

54.4

%

55.1

%

53.6

%

46.4

%

47.1

%

West Africa - Select operating statistics

Average vessels - Total fleet

68

72

70

74

75

Utilization - Total fleet

73.3

%

70.7

%

72.3

%

68.4

%

70.5

%

Average vessels - Active fleet

67

69

65

66

65

Utilization - Active fleet

74.8

%

73.9

%

77.8

%

76.6

%

81.7

%

Average day rates

$

16,356

$

15,772

$

14,469

$

13,047

$

12,272

Vessels commencing drydocks

7

7

4

6

2

Deferred drydocking and survey costs - beginning balance

$

28,527

$

26,162

$

20,390

$

14,179

$

11,545

Cash paid for deferred drydocking and survey costs

10,121

5,909

9,024

7,824

4,467

Amortization of deferred drydocking and survey costs

(4,367

)

(3,544

)

(3,000

)

(2,267

)

(1,909

)

Disposals, intersegment transfers and other

(449

)

(252

)

654

76

Deferred drydocking and survey costs - ending balance

$

33,832

$

28,527

$

26,162

$

20,390

$

14,179

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

(In Thousands)

Three Months Ended

December 31,

September 30,

June 30,

March 31,

December 31,

2023

2023

2023

2023

2022

Worldwide

Vessel revenues

$

300,515

$

296,975

$

210,323

$

191,180

$

185,106

Vessel operating costs:

Crew costs

97,537

97,286

68,007

66,643

69,699

Repair and maintenance

21,635

23,595

16,834

16,652

14,774

Insurance

2,765

2,359

2,168

2,005

2,027

Fuel, lube and supplies

15,265

17,770

13,958

13,555

12,841

Other

21,351

23,229

17,297

16,604

16,155

Total vessel operating costs

158,553

164,239

118,264

115,459

115,496

Vessel operating margin ($)

141,962

132,736

92,059

75,721

69,610

Vessel operating margin (%)

47.2

%

44.7

%

43.8

%

39.6

%

37.6

%

Worldwide - Select operating statistics

Average vessels - Total fleet

221

223

187

190

194

Utilization - Total fleet

81.5

%

80.5

%

76.9

%

76.5

%

76.5

%

Average vessels - Active fleet

219

219

181

180

180

Utilization - Active fleet

82.4

%

82.1

%

79.4

%

80.6

%

82.5

%

Average day rates

$

18,066

$

17,865

$

16,042

$

14,624

$

13,554

Vessels commencing drydocks

18

19

19

18

14

Deferred drydocking and survey costs - beginning balance

$

99,215

$

92,481

$

82,787

$

61,080

$

57,877

Cash paid for deferred drydocking and survey costs

24,068

20,618

21,366

31,325

12,117

Amortization of deferred drydocking and survey costs

(16,380

)

(13,885

)

(11,672

)

(9,618

)

(8,897

)

Disposals, intersegment transfers and other

(205

)

1

(17

)

Deferred drydocking and survey costs - ending balance

$

106,698

$

99,215

$

92,481

$

82,787

$

61,080

TIDEWATER INC.

UNAUDITED OTHER FLEET AND FINANCIAL DATA

(In Thousands)

Three Months Ended

December 31,

September 30,

June 30,

March 31,

December 31,

2023

2023

2023

2023

2022

Net income

$

37,328

$

25,549

$

21,928

$

10,816

$

10,182

Interest and other debt costs

20,263

19,288

4,731

4,190

4,339

Income tax expense

10,793

9,260

11,284

11,971

1,697

Depreciation

42,788

43,845

21,096

21,048

20,983

Amortization of deferred drydock and survey costs

16,379

13,885

11,672

9,618

8,898

Amortization of below market contracts

(1,894

)

(1,906

)

EBITDA (A), (B), (C)

125,657

109,921

70,711

57,643

46,099

Non-cash indemnification assets charge

(70

)

1,184

Non-cash stock compensation expense

3,508

2,496

2,648

2,103

2,028

Acquisition, restructuring and integration related costs

2,177

6,079

1,242

1,426

5,150

Adjusted EBITDA (A), (B), (C)

$

131,272

$

119,680

$

74,601

$

61,172

$

53,277

Note (A): EBITDA excludes interest and other debt costs, income tax expense, depreciation and amortization of deferred drydock and below market contracts. Additionally, Adjusted EBITDA excludes non-cash indemnification assets charge included in interest income and other; non-cash stock-based compensation expense; and acquisition, restructuring and integration related costs.

Note (B): EBITDA for the three months ended December 31, 2023, and for each of the prior four quarters includes non-cash stock-based compensation expense of $3,508, $2,496, $2,648, $2,103 and $2,028 respectively.

Note (C): EBITDA and Adjusted EBITDA for the three months ended December 31, 2023, and for each of the prior four quarters includes foreign exchange gain (losses) of $2,250, $(2,149), $(3,819), $2,348 and $2,105 respectively.

Non-GAAP Financial Measures

We disclose and discuss EBITDA and Adjusted EBITDA as non-GAAP financial measures in our public releases, including quarterly earnings releases, investor conference calls and other filings with the Securities and Exchange Commission. We define EBITDA as earnings (net income or loss) before interest and other debt costs, income tax expense, depreciation and amortization. Additionally, Adjusted EBITDA excludes impairment charges, non-cash indemnification asset charge, non-cash stock-based compensation expense and merger and integration related costs. Our measures of EBITDA and Adjusted EBITDA may not be comparable to similarly titled measures presented by other companies. Other companies may calculate EBITDA and Adjusted EBITDA differently than we do, which may limit its usefulness as a comparative measure.

Because EBITDA and Adjusted EBITDA are not measures of financial performance calculated in accordance with GAAP, they should not be considered in isolation or as a substitute for operating income, net income or loss, cash provided (used) in operating activities, investing and financing activities, or other income or cash flow statement data prepared in accordance with GAAP.

EBITDA and Adjusted EBITDA are widely used by investors and other users of our financial statements as a supplemental financial measure that, when viewed with our GAAP results and the accompanying reconciliations, we believe provide additional information that is useful to gain an understanding of the factors and trends affecting our ability to service debt, pay taxes and fund drydocking and survey costs and capital expenditures. We also believe the disclosure of EBITDA and Adjusted EBITDA helps investors meaningfully evaluate and compare our cash flow generating capacity from quarter-to-quarter and year-to-year.

EBITDA and Adjusted EBITDA are also financial metrics used by management (i) as a supplemental internal measure for planning and forecasting overall expectations and for evaluating actual results against such expectations; (ii) to compare to the EBITDA and Adjusted EBITDA of other companies when evaluating potential acquisitions; and (iii) to assess our ability to service existing fixed charges and incur additional indebtedness.

TIDEWATER INC.

UNAUDITED OTHER FLEET AND FINANCIAL DATA

(In Thousands)

Three Months Ended

December 31,

September 30,

June 30,

March 31,

December 31,

2023

2023

2023

2023

2022

Net cash provided by operating activities (A)

$

47,231

$

34,939

$

9,741

$

12,794

$

45,340

Cash interest expense

18,186

606

7,748

98

7,575

Interest income and other

(3,029

)

(568

)

(2,790

)

(130

)

(981

)

Indemnification assets charge

70

(1,184

)

Additions to property and equipment

(8,386

)

(5,702

)

(8,849

)

(8,651

)

(4,929

)

Acquisitions

(594,191

)

Expansion capital

1,034

594,252

2,493

109

1,240

55,106

28,152

8,343

4,220

48,245

Proceeds from asset sales

5,902

945

2,943

5,716

5,093

Free cash flow

$

61,008

$

29,097

$

11,286

$

9,936

$

53,338

Free cash flow is a non-GAAP investment performance indicator which we believe provides useful information regarding the net cash generated by the Company before any payments to capital providers. Free cash flow is determined from net cash provided by (used in) operating activities adjusted for capital expenditures, excluding expansion capital, proceeds from asset sales, cash interest expense and interest income. Free cash flow excludes indemnification assets charge included in interest income and other. Free cash flow is not defined by U.S. GAAP and is not a substitute for net cash provided by operating activities.

Note (A): Net cash provided by (used in) operating activities is affected by changes in our assets and liabilities and the amounts we pay in cash for our drydocks and vessel surveys as illustrated in the following table:

Three Months Ended

December 31,

September 30,

June 30,

March 31,

December 31,

2023

2023

2023

2023

2022

Cash provided by (used in) changes in assets and liabilities, excluding drydock payments

$

(24,083

)

$

(29,286

)

$

(23,447

)

$

2,295

$

16,018

Cash paid for deferred drydock and survey costs

(24,069

)

(20,618

)

(21,366

)

(31,325

)

(12,117

)

Total sources (uses) of cash for changes in assets and liabilities

$

(48,152

)

$

(49,904

)

$

(44,813

)

$

(29,030

)

$

3,901



Get the latest news and updates from Stockhouse on social media

Follow STOCKHOUSE Today