Forum generated cash flow from operating activities of
Special items in the second quarter 2016 included pre-tax charges of
Segment Results
Drilling & Subsea segment revenue was
The Completions segment revenue was
Production & Infrastructure segment revenue was
New orders received by Forum in the second quarter were
Review and Outlook
"Our financial strength is a differentiator, allowing us to invest in operational excellence initiatives, new product development and acquisition opportunities.
“Forum is well positioned for the recovery in drilling and completions
activity. We have a significant majority of our revenue coming from
Recent Events
Forum received an order from New Orient Marine, to supply three remotely
operated vehicles (ROVs) for its multi-purpose ice-class vessel. The
order includes two Perry™ XLX 200 HP work class ROV systems and one
Sub-Atlantic™
Forum has aligned with
Conference Call Information
Forum's conference call is scheduled for
Forum Energy Technologies is a global oilfield products company, serving the subsea, drilling, completion, production and infrastructure sectors of the oil and natural gas industry. The Company’s products include highly engineered capital equipment as well as products that are consumed in the drilling, well construction, production and transportation of oil and natural gas. Forum is headquartered in Houston, TX with manufacturing and distribution facilities strategically located around the globe. For more information, please visit www.f-e-t.com.
Forward Looking Statements and Other Legal Disclosure
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. All statements, other than statements of historical facts, included in this press release that address activities, events or developments that the company expects, believes or anticipates will or may occur in the future are forward-looking statements. Without limiting the generality of the foregoing, forward-looking statements contained in this press release specifically include the expectations of plans, strategies, objectives and anticipated financial and operating results of the company, including any statement about the company's future financial position, liquidity and capital resources, operations, performance, acquisitions, returns, capital expenditure budgets, new product development activities, costs and other guidance included in this press release.
These statements are based on certain assumptions made by the company
based on management's experience and perception of historical trends,
current conditions, anticipated future developments and other factors
believed to be appropriate. Such statements are subject to a number of
assumptions, risks and uncertainties, many of which are beyond the
control of the company, which may cause actual results to differ
materially from those implied or expressed by the forward-looking
statements. Among other things, these include the volatility of oil and
natural gas prices, oilfield development activity levels, the
availability of raw materials and specialized equipment, the company's
ability to deliver backlog in a timely fashion, the availability of
skilled and qualified labor, competition in the oil and gas industry,
governmental regulation and taxation of the oil and natural gas
industry, the company's ability to implement new technologies and
services, the availability and terms of capital, and uncertainties
regarding environmental regulations or litigation and other legal or
regulatory developments affecting the company's business, and other
important factors that could cause actual results to differ materially
from those projected as described in the company's filings with the
Any forward-looking statement speaks only as of the date on which such statement is made and the company undertakes no obligation to correct or update any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by applicable law.
Forum Energy Technologies, Inc. | ||||||||||||
Condensed consolidated statements of income (loss) | ||||||||||||
(Unaudited) | ||||||||||||
Three months ended | ||||||||||||
June 30, | March 31, | |||||||||||
(in millions, except per share information) | 2016 | 2015 | 2016 | |||||||||
Revenue | $ | 142.8 | $ | 284.4 | $ | 159.4 | ||||||
Total operating expenses | 195.9 | 265.8 | 185.0 | |||||||||
Earnings from equity investment | 0.2 | 3.8 | 0.6 | |||||||||
Operating income (loss) | (52.9 | ) | 22.4 | (25.0 | ) | |||||||
Other expense (income) | ||||||||||||
Interest expense | 6.8 | 7.6 | 7.1 | |||||||||
Deferred loan costs written off | — | — | 2.6 | |||||||||
Loss (gain) on foreign exchange and other, net | (10.0 | ) | 4.0 | (1.4 | ) | |||||||
Profit (loss) before income taxes | (49.7 | ) | 10.8 | (33.3 | ) | |||||||
Provision (benefit) for income tax expense | (21.1 | ) | 1.9 | (10.4 | ) | |||||||
Net income (loss) | (28.6 | ) | 8.9 | (22.9 | ) | |||||||
Less: Net income (loss) attributable to noncontrolling interest | — | — | — | |||||||||
Net income (loss) attributable to common stockholders (1) | $ | (28.6 | ) | $ | 8.9 | $ | (22.9 | ) | ||||
Weighted average shares outstanding | ||||||||||||
Basic | 90.7 | 89.8 | 90.5 | |||||||||
Diluted | 90.7 | 91.9 | 90.5 | |||||||||
Earnings (losses) per share | ||||||||||||
Basic | $ | (0.31 | ) | $ | 0.10 | $ | (0.25 | ) | ||||
Diluted | $ | (0.31 | ) | $ | 0.10 | $ | (0.25 | ) | ||||
(1) Refer to Table 1 for schedule of adjusting items. |
Forum Energy Technologies, Inc. | ||||||||
Condensed consolidated statements of income (loss) | ||||||||
(Unaudited) | ||||||||
Six months ended | ||||||||
June 30, | ||||||||
(in millions, except per share information) | 2016 | 2015 | ||||||
Revenue | $ | 302.2 | $ | 632.5 | ||||
Total operating expenses | 380.9 | 578.3 | ||||||
Earnings from equity investment | 0.8 | 8.4 | ||||||
Operating income (loss) | (77.9 | ) | 62.6 | |||||
Other expense (income) | ||||||||
Interest expense | 13.9 | 15.2 | ||||||
Deferred loan costs written off | 2.6 | — | ||||||
Loss (gain) on foreign exchange and other, net | (11.4 | ) | (2.7 | ) | ||||
Profit (loss) before income taxes | (83.0 | ) | 50.1 | |||||
Provision (benefit) for income tax expense | (31.5 | ) | 12.5 | |||||
Net income (loss) | (51.5 | ) | 37.6 | |||||
Less: Net income (loss) attributable to noncontrolling interest | — | — | ||||||
Net income (loss) attributable to common stockholders (1) | $ | (51.5 | ) | $ | 37.6 | |||
Weighted average shares outstanding | ||||||||
Basic | 90.6 | 89.6 | ||||||
Diluted | 90.6 | 91.6 | ||||||
Earnings (losses) per share | ||||||||
Basic | $ | (0.57 | ) | $ | 0.42 | |||
Diluted | $ | (0.57 | ) | $ | 0.41 | |||
(1) Refer to Table 2 for schedule of adjusting items. |
Forum Energy Technologies, Inc. | |||||||
Condensed consolidated balance sheets | |||||||
(Unaudited) | |||||||
(in millions of dollars) |
June 30, |
December 31, |
|||||
Assets | |||||||
Current assets | |||||||
Cash and cash equivalents | $ | 137.2 | $ | 109.2 | |||
Accounts receivable—trade, net | 94.4 | 138.6 | |||||
Inventories, net | 375.0 | 424.1 | |||||
Other current assets | 33.9 | 45.9 | |||||
Total current assets | 640.5 | 717.8 | |||||
Property and equipment, net of accumulated depreciation | 173.6 | 186.7 | |||||
Goodwill and other intangibles, net | 895.4 | 915.7 | |||||
Investment in unconsolidated subsidiary | 58.1 | 57.7 | |||||
Other long-term assets | 5.6 | 8.1 | |||||
Total assets | $ | 1,773.2 | $ | 1,886.0 | |||
Liabilities and Equity | |||||||
Current liabilities | |||||||
Current portion of long-term debt | $ | — |
$ |
0.3 | |||
Other current liabilities | 131.7 | 151.2 | |||||
Total current liabilities | 131.7 | 151.5 | |||||
Long-term debt, net of current portion | 396.3 | 396.0 | |||||
Other long-term liabilities | 49.6 | 81.1 | |||||
Total liabilities | 577.6 | 628.6 | |||||
Total stockholders’ equity | 1,195.1 | 1,257.0 | |||||
Noncontrolling interest in subsidiary | 0.5 | 0.4 | |||||
Total equity | 1,195.6 | 1,257.4 | |||||
Total liabilities and equity | $ | 1,773.2 | $ | 1,886.0 |
Forum Energy Technologies, Inc. | ||||||||
Condensed consolidated cash flow information | ||||||||
(Unaudited) | ||||||||
Six months ended June 30, | ||||||||
(in millions of dollars) | 2016 | 2015 | ||||||
Cash flows from operating activities | ||||||||
Net income (loss) | $ | (51.5 | ) | $ | 37.6 | |||
Depreciation and amortization | 31.6 | 32.7 | ||||||
Other, primarily changes in working capital | 64.8 | (15.2 | ) | |||||
Net cash provided by operating activities | $ | 44.9 | $ | 55.1 | ||||
Cash flows from investing activities | ||||||||
Capital expenditures for property and equipment | $ | (10.0 | ) | $ | (18.9 | ) | ||
Proceeds from sale of business, property and equipment and other | 3.7 | 1.4 | ||||||
Acquisition of businesses, net of cash acquired | (2.7 | ) | (60.8 | ) | ||||
Net cash used in investing activities | $ | (9.0 | ) | $ | (78.3 | ) | ||
Cash flows from financing activities | ||||||||
Borrowings of long-term debt, including borrowings due to acquisitions | $ | — | $ | 79.9 | ||||
Repayment of long-term debt | (0.2 | ) | (70.6 | ) | ||||
Other | (0.5 | ) | (3.8 | ) | ||||
Net cash provided by (used in) financing activities | $ | (0.7 | ) | $ | 5.5 | |||
Effect of exchange rate changes on cash | (7.2 | ) | (1.1 | ) | ||||
Net increase (decrease) in cash and cash equivalents | $ | 28.0 | $ | (18.8 | ) |
Forum Energy Technologies, Inc. | ||||||||||||||||||||||||
Supplemental schedule - Segment information | ||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||
As Reported | As Adjusted (6) | |||||||||||||||||||||||
Three months ended | Three months ended | |||||||||||||||||||||||
(in millions of dollars) |
June 30, |
June 30, |
March 31, |
June 30, |
June 30, |
March 31, |
||||||||||||||||||
Revenue | ||||||||||||||||||||||||
Drilling & Subsea | $ | 56.8 | $ | 129.8 | $ | 65.3 | $ | 56.8 | $ | 129.8 | $ | 65.3 | ||||||||||||
Completions | 24.5 | 72.3 | 34.3 | 24.5 | 72.3 | 34.3 | ||||||||||||||||||
Production & Infrastructure | 61.8 | 82.5 | 60.5 | 61.8 | 82.5 | 60.5 | ||||||||||||||||||
Eliminations | (0.3 | ) | (0.2 | ) | (0.7 | ) | (0.3 | ) | (0.2 | ) | (0.7 | ) | ||||||||||||
Total revenue | $ | 142.8 | $ | 284.4 | $ | 159.4 | $ | 142.8 | $ | 284.4 | $ | 159.4 | ||||||||||||
Operating income (loss) | ||||||||||||||||||||||||
Drilling & Subsea | $ | (20.5 | ) | $ | 10.3 | $ | (9.8 | ) | $ | (11.9 | ) | $ | 12.5 | $ | (9.3 | ) | ||||||||
Operating income margin % | (36.1 | )% | 7.9 | % | (15.0 | )% | (21.0 | )% | 9.6 | % | (14.2 | )% | ||||||||||||
Completions (1) | (28.0 | ) | 10.9 | (6.5 | ) | (8.4 | ) | 11.4 | (5.7 | ) | ||||||||||||||
Operating income margin % | (114.3 | )% | 15.1 | % | (19.0 | )% | (34.3 | )% | 15.8 | % | (16.6 | )% | ||||||||||||
Production & Infrastructure | 2.6 | 9.4 | (1.4 | ) | 3.6 | 8.4 | 0.8 | |||||||||||||||||
Operating income margin % | 4.2 | % | 11.4 | % | (2.3 | )% | 5.8 | % | 10.2 | % | 1.3 | % | ||||||||||||
Corporate | (6.9 | ) | (8.1 | ) | (7.2 | ) | (6.7 | ) | (7.8 | ) | (6.9 | ) | ||||||||||||
Total Segment operating income (loss) | (52.8 | ) | 22.5 | (24.9 | ) | (23.4 | ) | 24.5 | (21.1 | ) | ||||||||||||||
Other items not in segment operating income (loss) (2) | (0.1 | ) | (0.1 | ) | (0.1 | ) | 0.2 | — | 0.1 | |||||||||||||||
Total operating income (loss) | $ | (52.9 | ) | $ | 22.4 | $ | (25.0 | ) | $ | (23.2 | ) | $ | 24.5 | $ | (21.0 | ) | ||||||||
Operating income margin % | (37.0 | )% | 7.9 | % | (15.7 | )% | (16.2 | )% | 8.6 | % | (13.2 | )% | ||||||||||||
EBITDA (3) (4) | ||||||||||||||||||||||||
Drilling & Subsea | $ | (1.0 | ) | $ | 14.5 | $ | (0.4 | ) | $ | (3.8 | ) | $ | 21.0 | $ | (1.4 | ) | ||||||||
EBITDA Margin % | (1.8 | )% | 11.2 | % | (0.6 | )% | (6.7 | )% | 16.2 | % | (2.1 | )% | ||||||||||||
Completions | (21.9 | ) | 17.1 | (0.3 | ) | (2.3 | ) | 17.7 | 0.5 | |||||||||||||||
EBITDA Margin % | (89.4 | )% | 23.7 | % | (0.9 | )% | (9.4 | )% | 24.5 | % | 1.5 | % | ||||||||||||
Production & Infrastructure | 2.3 | 11.2 | 0.3 | 5.2 | 10.2 | 2.5 | ||||||||||||||||||
EBITDA Margin % | 3.7 | % | 13.6 | % | 0.5 | % | 8.4 | % | 12.4 | % | 4.1 | % | ||||||||||||
Corporate | (6.6 | ) | (8.0 | ) | (9.7 | ) | (6.5 | ) | (7.8 | ) | (6.7 | ) | ||||||||||||
Other items (5) | — | — | (0.2 | ) | — | — | — | |||||||||||||||||
Total EBITDA | $ | (27.2 | ) | $ | 34.8 | $ | (10.3 | ) | $ | (7.4 | ) | $ | 41.1 | $ | (5.1 | ) | ||||||||
EBITDA Margin % | (19.0 | )% | 12.2 | % | (6.5 | )% | (5.2 | )% | 14.5 | % | (3.2 | )% | ||||||||||||
(1) | Includes earnings from equity investment. | |
(2) | Includes transaction expenses and gain/(loss) on sale of assets. | |
(3) | The Company believes that the presentation of EBITDA is useful to the Company's investors because EBITDA is an appropriate measure of evaluating the company's operating performance and liquidity that reflects the resources available for strategic opportunities including, among others, investing in the business, strengthening the balance sheet, repurchasing the Company's securities and making strategic acquisitions. In addition, EBITDA is a widely used benchmark in the investment community. See the attached separate schedule for the reconciliation of GAAP to non-GAAP financial information. | |
(4) | Depreciation and amortization expense has been reclassified among corporate and the operating segments. Prior period EBITDA financial information has been revised to conform with current period presentation with no impact to operating income. | |
(5) | Includes transaction expenses. | |
(6) | Refer to Table 1 for schedule of adjusting items. |
Forum Energy Technologies, Inc. | ||||||||||||||||
Supplemental schedule - Segment information | ||||||||||||||||
(Unaudited) | ||||||||||||||||
As Reported | As Adjusted (6) | |||||||||||||||
Six months ended | Six months ended | |||||||||||||||
(in millions of dollars) |
June 30, |
June 30, |
June 30, |
June 30, |
||||||||||||
Revenue | ||||||||||||||||
Drilling & Subsea | $ | 122.1 | $ | 293.4 | $ | 122.1 | $ | 293.4 | ||||||||
Completions | 58.8 | 166.8 | 58.8 | $ | 166.8 | |||||||||||
Production & Infrastructure | 122.3 | 173.0 | 122.3 | $ | 173.0 | |||||||||||
Eliminations | (1.0 | ) | (0.7 | ) | (1.0 | ) | $ | (0.7 | ) | |||||||
Total revenue | $ | 302.2 | $ | 632.5 | $ | 302.2 | $ | 632.5 | ||||||||
Operating income (loss) | ||||||||||||||||
Drilling & Subsea | $ | (30.3 | ) | $ | 30.1 | $ | (21.2 | ) | $ | 36.0 | ||||||
Operating income margin % | (24.8 | )% | 10.3 | % | (17.4 | )% | 12.3 | % | ||||||||
Completions (1) | (34.5 | ) | 31.5 | (14.1 | ) | 33.2 | ||||||||||
Operating income margin % | (58.7 | )% | 18.9 | % | (24.0 | )% | 19.9 | % | ||||||||
Production & Infrastructure | 1.2 | 17.4 | 4.4 | 16.4 | ||||||||||||
Operating income margin % | 1.0 | % | 10.1 | % | 3.6 | % | 9.5 | % | ||||||||
Corporate | (14.1 | ) | (16.4 | ) | (13.6 | ) | (16.1 | ) | ||||||||
Total Segment operating income (loss) | (77.7 | ) | 62.6 | (44.5 | ) | 69.5 | ||||||||||
Other items not in segment operating income (loss) (2) | (0.2 | ) | — | 0.3 | 0.3 | |||||||||||
Total operating income (loss) | $ | (77.9 | ) | $ | 62.6 | $ | (44.2 | ) | $ | 69.8 | ||||||
Operating income margin % | (25.8 | )% | 9.9 | % | (14.6 | )% | 11.0 | % | ||||||||
EBITDA (3) (4) | ||||||||||||||||
Drilling & Subsea | $ | (1.4 | ) | $ | 50.4 | $ | (5.2 | ) | $ | 53.2 | ||||||
EBITDA Margin % | (1.1 | )% | 17.2 | % | (4.3 | )% | 18.1 | % | ||||||||
Completions | (22.2 | ) | 43.7 | (1.8 | ) | 45.2 | ||||||||||
EBITDA Margin % | (37.8 | )% | 26.2 | % | (3.1 | )% | 27.1 | % | ||||||||
Production & Infrastructure | 2.6 | 20.2 | 7.7 | 20.2 | ||||||||||||
EBITDA Margin % | 2.1 | % | 11.7 | % | 6.3 | % | 11.7 | % | ||||||||
Corporate | (16.3 | ) | (16.1 | ) | (13.2 | ) | (15.8 | ) | ||||||||
Other items (5) | (0.2 | ) | (0.2 | ) | — | — | ||||||||||
Total EBITDA | $ | (37.5 | ) | $ | 98.0 | $ | (12.5 | ) | $ | 102.8 | ||||||
EBITDA Margin % | (12.4 | )% | 15.5 | % | (4.1 | )% | 16.3 | % | ||||||||
(1) | Includes earnings from equity investment. | |
(2) | Includes transaction expenses, loss on sale of business and gain/(loss) on sale of assets. | |
(3) | The Company believes that the presentation of EBITDA is useful to the Company's investors because EBITDA is an appropriate measure of evaluating the company's operating performance and liquidity that reflects the resources available for strategic opportunities including, among others, investing in the business, strengthening the balance sheet, repurchasing the Company's securities and making strategic acquisitions. In addition, EBITDA is a widely used benchmark in the investment community. See the attached separate schedule for the reconciliation of GAAP to non-GAAP financial information. | |
(4) | Depreciation and amortization expense has been reclassified among corporate and the operating segments. Prior period EBITDA financial information has been revised to conform with current period presentation with no impact to operating income. | |
(5) | Includes transaction expenses and loss on sale of business. | |
(6) | Refer to Table 2 for schedule of adjusting items. |
Forum Energy Technologies, Inc. | ||||||||||||||||||||||||||||||||||||
Reconciliation of GAAP to non-GAAP financial information | ||||||||||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||||||||||
Table 1 - Adjusting items | ||||||||||||||||||||||||||||||||||||
Three months ended | ||||||||||||||||||||||||||||||||||||
June 30, 2016 | June 30, 2015 | March 31, 2016 | ||||||||||||||||||||||||||||||||||
(in millions, except per share information) |
Operating |
EBITDA (1) |
Net |
Operating |
EBITDA (1) |
Net |
Operating |
EBITDA (1) |
Net |
|||||||||||||||||||||||||||
As reported | $ | (52.9 | ) | $ | (27.2 | ) | $ | (28.6 | ) | $ | 22.4 | $ | 34.8 | $ | 8.9 | $ | (25.0 | ) | $ | (10.3 | ) | $ | (22.9 | ) | ||||||||||||
% of revenue | (37.0 | )% | (19.0 | )% | 7.9 | % | 12.2 | % | (15.7 | )% | (6.5 | )% | ||||||||||||||||||||||||
Restructuring charges | 3.2 | 3.2 | 3.2 | 2.1 | 2.1 | 2.1 | 3.8 | 3.8 | 3.8 | |||||||||||||||||||||||||||
Transaction expenses | 0.1 | 0.1 | 0.1 | — | — | — | 0.2 | 0.2 | 0.2 | |||||||||||||||||||||||||||
Inventory and other working capital reserve | 26.4 | 26.4 | 26.4 | — | — | — | — | — | — | |||||||||||||||||||||||||||
Goodwill and intangible asset impairment | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||
Deferred loan costs written off | — | — | — | — | — | — | — | 2.6 | 2.6 | |||||||||||||||||||||||||||
Loss (gain) on foreign exchange, net (2) | — | (9.9 | ) | (9.9 | ) | — | 4.2 | 4.2 | — | (1.4 | ) | (1.4 | ) | |||||||||||||||||||||||
Income tax expense (benefit) of adjustments | — | — | (8.2 | ) | — | — | (1.0 | ) | — | (2.1 | ) | |||||||||||||||||||||||||
As adjusted (1) | $ | (23.2 | ) | $ | (7.4 | ) | $ | (17.0 | ) | $ | 24.5 | $ | 41.1 | $ | 14.2 | $ | (21.0 | ) | $ | (5.1 | ) | $ | (19.8 | ) | ||||||||||||
% of revenue | (16.2 | )% | (5.2 | )% | 8.6 | % | 14.5 | % | (13.2 | )% | (3.2 | )% | ||||||||||||||||||||||||
Diluted EPS -as reported | $ | (0.31 | ) | $ | 0.10 | $ | (0.25 | ) | ||||||||||||||||||||||||||||
Diluted EPS - as adjusted | $ | (0.19 | ) | $ | 0.16 | $ | (0.22 | ) |
Table 2 - Adjusting items | ||||||||||||||||||||||||
Six months ended | ||||||||||||||||||||||||
June 30, 2016 | June 30, 2015 | |||||||||||||||||||||||
(in millions, except per share information) |
Operating |
EBITDA (1) |
Net income |
Operating |
EBITDA (1) |
Net income |
||||||||||||||||||
As reported | $ | (77.9 | ) | $ | (37.5 | ) | $ | (51.5 | ) | $ | 62.6 | $ | 98.0 | $ | 37.6 | |||||||||
% of revenue | (25.8 | )% | (12.4 | )% | 9.9 | % | 15.5 | % | ||||||||||||||||
Restructuring charges | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | ||||||||||||||||||
Transaction expenses | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | ||||||||||||||||||
Inventory and other working capital reserve | 26.4 | 26.4 | 26.4 | — | — | — | ||||||||||||||||||
Goodwill and intangible asset impairment | — | — | — | — | — | — | ||||||||||||||||||
Deferred loan costs written off | — | 2.6 | 2.6 | — | — | — | ||||||||||||||||||
Gain on foreign exchange, net (2) | — | (11.3 | ) | (11.3 | ) | — | (2.4 | ) | (2.4 | ) | ||||||||||||||
Income tax expense (benefit) of adjustments | — | — | (10.3 | ) | — | — | (0.8 | ) | ||||||||||||||||
As adjusted (1) | $ | (44.2 | ) | $ | (12.5 | ) | $ | (36.8 | ) | $ | 69.8 | $ | 102.8 | $ | 41.6 | |||||||||
% of revenue | (14.6 | )% | (4.1 | )% | 11.0 | % | 16.3 | % | ||||||||||||||||
Diluted EPS - as reported | $ | (0.57 | ) | $ | 0.41 | |||||||||||||||||||
Diluted EPS - as adjusted | $ | (0.41 | ) | $ | 0.45 | |||||||||||||||||||
|
||||||||||||||||||||||||
|
(1) | The Company believes that the presentation of EBITDA, adjusted EBITDA, adjusted operating income and adjusted Diluted EPS is useful to the Company's investors because (i) EBITDA is an appropriate measure of evaluating the Company's operating performance and liquidity that reflects the resources available for strategic opportunities including, among others, investing in the business, strengthening the balance sheet, repurchasing the Company's securities and making strategic acquisitions and (ii) each of adjusted EBITDA, adjusted operating income and adjusted Diluted EPS is useful to investors to assess and understand operating performance, especially when comparing those results with previous and subsequent periods or forecasting performance for future periods, primarily because management views the excluded items to be outside of the Company's normal operating results. In addition, EBITDA is a widely used benchmark in the investment community. See the attached separate schedule for the reconciliation of GAAP to non-GAAP financial information. | |
(2) | Loss (gain) on foreign exchange, net primarily relates to the translation of U.S. dollar denominated receivables for reporting purposes only and has no economic impact in dollar terms. |
Forum Energy Technologies, Inc. | ||||||||||||
Reconciliation of GAAP to non-GAAP financial information | ||||||||||||
(Unaudited) | ||||||||||||
Table 3 - Adjusting Items | ||||||||||||
Three months ended | ||||||||||||
(in millions of dollars) |
June 30, 2016 |
June 30, 2015 |
March 31, 2016 |
|||||||||
EBITDA reconciliation (1) | ||||||||||||
Net income (loss) attributable to common stockholders | $ | (28.6 | ) | $ | 8.9 | $ | (22.9 | ) | ||||
Interest expense | 6.8 | 7.6 | 7.1 | |||||||||
Depreciation and amortization | 15.7 | 16.4 | 15.9 | |||||||||
Income tax expense (benefit) | (21.1 | ) | 1.9 | (10.4 | ) | |||||||
EBITDA | $ | (27.2 | ) | $ | 34.8 | $ | (10.3 | ) |
Table 4 - Adjusting Items | |||||||
Six months ended | |||||||
(in millions of dollars) |
June 30, 2016 |
June 30, 2015 |
|||||
EBITDA reconciliation (1) | |||||||
Net income (loss) attributable to common stockholders | $ | (51.5 | ) | $ | 37.6 | ||
Interest expense | 13.9 | 15.2 | |||||
Depreciation and amortization | 31.6 | 32.7 | |||||
Income tax expense (benefit) | (31.5 | ) | 12.5 | ||||
EBITDA | $ | (37.5 | ) | $ | 98.0 | ||
(1) | The Company believes that the presentation of EBITDA is useful to the Company's investors because EBITDA is an appropriate measure of evaluating the company's operating performance and liquidity that reflects the resources available for strategic opportunities including, among others, investing in the business, strengthening the balance sheet, repurchasing the Company's securities and making strategic acquisitions. In addition, EBITDA is a widely used benchmark in the investment community. |
Table 5 - Adjusting items | ||||||||
Six months ended | ||||||||
(in millions of dollars) |
June 30, 2016 |
June 30, 2015 |
||||||
Free cash flow, before acquisitions, reconciliation (2) | ||||||||
Net cash provided by operating activities | $ | 44.9 | $ | 55.1 | ||||
Capital expenditures for property and equipment | (10.0 | ) | (18.9 | ) | ||||
Proceeds from sale of property and equipment | 3.7 | 1.4 | ||||||
Free cash flow, before acquisitions | $ | 38.6 | $ | 37.6 | ||||
|
(2) | The Company believes free cash flow, before acquisitions is an important measure because it encompasses both profitability and capital management in evaluating results. |
View source version on businesswire.com: http://www.businesswire.com/news/home/20160728006725/en/
Source:
Forum Energy Technologies, Inc.
Investor Contact
Mark
Traylor, 281-368-1108
Vice President, Investor Relations
mark.traylor@f-e-t.com
or
Media
Contact
Donna Smith, 281-949-2514
Director, Marketing &
Communications
donna.smith@f-e-t.com