|
|
|
☒
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
☐
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
Delaware
|
|
72-1375844
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification Number)
|
|
Large accelerated filer
☐
|
|
Accelerated filer
☒
|
|
|
|
Non-accelerated filer
☐
(Do not check if a smaller reporting company)
|
|
Smaller reporting company
☐
|
|
|
|
|
|
Emerging growth company
☐
|
Class
|
|
Trading Symbol
|
|
Name of exchange on which registered
|
|
Outstanding at April 30, 2019
|
Common Stock, $0.01 par value
|
|
HOS
|
|
New York Stock Exchange
|
|
37,874,611
|
|
|
|
|
|
|
|
|
March 31,
2019 |
|
December 31,
2018 |
||||
|
(Unaudited)
|
||||||
ASSETS
|
|
||||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
174,554
|
|
|
$
|
224,936
|
|
Accounts receivable, net of allowance for doubtful accounts of $919 and $1,123, respectively
|
59,283
|
|
|
54,924
|
|
||
Other current assets
|
21,249
|
|
|
19,768
|
|
||
Total current assets
|
255,086
|
|
|
299,628
|
|
||
Property, plant and equipment, net
|
2,410,116
|
|
|
2,434,829
|
|
||
Deferred charges, net
|
29,173
|
|
|
22,525
|
|
||
Right of use assets
|
24,285
|
|
|
—
|
|
||
Other assets
|
4,687
|
|
|
7,655
|
|
||
Total assets
|
$
|
2,723,347
|
|
|
$
|
2,764,637
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Accounts payable
|
$
|
31,117
|
|
|
$
|
26,826
|
|
Accrued interest
|
13,218
|
|
|
15,910
|
|
||
Accrued payroll and benefits
|
10,976
|
|
|
12,445
|
|
||
Current portion of long-term debt, net of original issue discount of $443 and $2,725 and deferred financing costs of $149 and $611, respectively
|
25,174
|
|
|
96,311
|
|
||
Lease liabilities
|
3,104
|
|
|
—
|
|
||
Other accrued liabilities
|
8,808
|
|
|
9,750
|
|
||
Total current liabilities
|
92,397
|
|
|
161,242
|
|
||
Long-term debt, including deferred net gain of $36,608 and $15,845, and net of original issue discount of $3,762 and $3,013 and deferred financing costs of $6,835 and $6,149, respectively
|
1,171,559
|
|
|
1,123,625
|
|
||
Deferred tax liabilities, net
|
160,449
|
|
|
169,122
|
|
||
Lease liabilities
|
24,483
|
|
|
—
|
|
||
Other liabilities
|
2,710
|
|
|
2,722
|
|
||
Total liabilities
|
1,451,598
|
|
|
1,456,711
|
|
||
Stockholders’ equity:
|
|
|
|
||||
Preferred stock: $0.01 par value; 5,000 shares authorized; no shares issued and outstanding
|
—
|
|
|
—
|
|
||
Common stock: $0.01 par value; 100,000 shares authorized; 37,875 and 37,701 shares issued and outstanding, respectively
|
379
|
|
|
377
|
|
||
Additional paid-in-capital
|
761,988
|
|
|
761,834
|
|
||
Retained earnings
|
510,983
|
|
|
549,475
|
|
||
Accumulated other comprehensive loss
|
(1,601
|
)
|
|
(3,760
|
)
|
||
Total stockholders’ equity
|
1,271,749
|
|
|
1,307,926
|
|
||
Total liabilities and stockholders’ equity
|
$
|
2,723,347
|
|
|
$
|
2,764,637
|
|
The accompanying notes are an integral part of these consolidated statements.
|
|
Three Months Ended
March 31, |
||||||
|
2019
|
|
2018
|
||||
|
(Unaudited)
|
||||||
Revenues:
|
|
|
|
||||
Vessel revenues
|
$
|
45,252
|
|
|
$
|
33,134
|
|
Non-vessel revenues
|
8,784
|
|
|
8,453
|
|
||
|
54,036
|
|
|
41,587
|
|
||
Costs and expenses:
|
|
|
|
||||
Operating expenses
|
40,394
|
|
|
35,969
|
|
||
Depreciation
|
24,771
|
|
|
24,648
|
|
||
Amortization
|
3,611
|
|
|
1,992
|
|
||
General and administrative expenses
|
11,967
|
|
|
12,875
|
|
||
|
80,743
|
|
|
75,484
|
|
||
Gain on sale of assets
|
26
|
|
|
43
|
|
||
Operating loss
|
(26,681
|
)
|
|
(33,854
|
)
|
||
Other income (expense):
|
|
|
|
||||
Loss on early extinguishment of debt, net
|
(71
|
)
|
|
—
|
|
||
Interest income
|
1,114
|
|
|
644
|
|
||
Interest expense
|
(19,726
|
)
|
|
(13,945
|
)
|
||
Other income (expense), net
|
(87
|
)
|
|
9
|
|
||
|
(18,770
|
)
|
|
(13,292
|
)
|
||
Loss before income taxes
|
(45,451
|
)
|
|
(47,146
|
)
|
||
Income tax benefit
|
(8,831
|
)
|
|
(8,491
|
)
|
||
Net loss
|
$
|
(36,620
|
)
|
|
$
|
(38,655
|
)
|
Loss per share:
|
|
|
|
||||
Basic loss per common share
|
$
|
(0.97
|
)
|
|
$
|
(1.04
|
)
|
Diluted loss per common share
|
$
|
(0.97
|
)
|
|
$
|
(1.04
|
)
|
Weighted average basic shares outstanding
|
37,788
|
|
|
37,339
|
|
||
Weighted average diluted shares outstanding
|
37,788
|
|
|
37,339
|
|
The accompanying notes are an integral part of these consolidated statements.
|
|
Three Months Ended
March 31, |
||||||
|
2019
|
|
2018
|
||||
|
(Unaudited)
|
||||||
Net loss
|
$
|
(36,620
|
)
|
|
$
|
(38,655
|
)
|
Other comprehensive income (loss):
|
|
|
|
||||
Foreign currency translation income (loss)
|
287
|
|
|
(300
|
)
|
||
Total comprehensive loss
|
$
|
(36,333
|
)
|
|
$
|
(38,955
|
)
|
The accompanying notes are an integral part of these consolidated statements.
|
|
Three Months Ended March 31, 2019
|
|||||||||||||||||||||
|
Common Stock
|
|
Additional
Paid-In
Capital
|
|
Retained
Earnings
|
|
Accumulated
Other
Comprehensive
Income (loss)
|
|
Total
Stockholders
Equity
|
|||||||||||||
|
Shares
|
|
Amount
|
|
||||||||||||||||||
Balance at January 1, 2019
|
37,700
|
|
|
$
|
377
|
|
|
$
|
761,834
|
|
|
$
|
549,475
|
|
|
$
|
(3,760
|
)
|
|
$
|
1,307,926
|
|
Shares issued under employee benefit programs
|
175
|
|
|
2
|
|
|
(124
|
)
|
|
—
|
|
|
—
|
|
|
(122
|
)
|
|||||
Adoption of ASU 2018-02
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,872
|
)
|
|
1,872
|
|
|
—
|
|
|||||
Stock-based compensation expense
|
—
|
|
|
—
|
|
|
278
|
|
|
—
|
|
|
—
|
|
|
278
|
|
|||||
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(36,620
|
)
|
|
—
|
|
|
(36,620
|
)
|
|||||
Foreign currency translation income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
287
|
|
|
287
|
|
|||||
Balance at March 31, 2019
|
37,875
|
|
|
$
|
379
|
|
|
$
|
761,988
|
|
|
$
|
510,983
|
|
|
$
|
(1,601
|
)
|
|
$
|
1,271,749
|
|
|
Three Months Ended March 31, 2018
|
|||||||||||||||||||||
|
Common Stock
|
|
Additional
Paid-In
Capital
|
|
Retained
Earnings
|
|
Accumulated
Other
Comprehensive
Income (loss)
|
|
Total
Stockholders
Equity
|
|||||||||||||
|
Shares
|
|
Amount
|
|
||||||||||||||||||
Balance at January 1, 2018
|
37,144
|
|
|
$
|
371
|
|
|
$
|
760,278
|
|
|
$
|
668,598
|
|
|
$
|
8,677
|
|
|
$
|
1,437,924
|
|
Shares issued under employee benefit programs
|
348
|
|
|
4
|
|
|
(536
|
)
|
|
—
|
|
|
—
|
|
|
(532
|
)
|
|||||
Stock-based compensation expense
|
—
|
|
|
—
|
|
|
610
|
|
|
—
|
|
|
—
|
|
|
610
|
|
|||||
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(38,655
|
)
|
|
—
|
|
|
(38,655
|
)
|
|||||
Foreign currency translation loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(300
|
)
|
|
(300
|
)
|
|||||
Balance at March 31, 2018
|
37,492
|
|
|
$
|
375
|
|
|
$
|
760,352
|
|
|
$
|
629,943
|
|
|
$
|
8,377
|
|
|
$
|
1,399,047
|
|
The accompanying notes are an integral part of these consolidated statements.
|
|
Three Months Ended
March 31, |
||||||
|
2019
|
|
2018
|
||||
|
(Unaudited)
|
||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
||||
Net loss
|
$
|
(36,620
|
)
|
|
$
|
(38,655
|
)
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
|
|
|
||||
Depreciation
|
24,771
|
|
|
24,648
|
|
||
Amortization
|
3,611
|
|
|
1,992
|
|
||
Stock-based compensation expense
|
975
|
|
|
2,868
|
|
||
Loss on early extinguishment of debt, net
|
71
|
|
|
—
|
|
||
Provision for bad debts
|
204
|
|
|
223
|
|
||
Deferred tax benefit
|
(8,749
|
)
|
|
(8,556
|
)
|
||
Amortization of deferred financing costs
|
481
|
|
|
1,139
|
|
||
Gain on sale of assets
|
(26
|
)
|
|
(43
|
)
|
||
Changes in operating assets and liabilities:
|
|
|
|
||||
Accounts receivable
|
(4,690
|
)
|
|
(3,802
|
)
|
||
Other current and long-term assets
|
(1,501
|
)
|
|
2,282
|
|
||
Deferred drydocking charges
|
(9,300
|
)
|
|
(1,970
|
)
|
||
Accounts payable
|
4,476
|
|
|
8,919
|
|
||
Accrued liabilities and other liabilities
|
2,845
|
|
|
2,164
|
|
||
Accrued interest
|
(2,691
|
)
|
|
(83
|
)
|
||
Net cash used in operating activities
|
(26,143
|
)
|
|
(8,874
|
)
|
||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
||||
Costs incurred for OSV newbuild program
|
(3
|
)
|
|
(2,690
|
)
|
||
Net proceeds from sale of assets
|
26
|
|
|
43
|
|
||
Vessel capital expenditures
|
(522
|
)
|
|
(3,906
|
)
|
||
Non-vessel capital expenditures
|
(71
|
)
|
|
(7
|
)
|
||
Net cash used in investing activities
|
(570
|
)
|
|
(6,560
|
)
|
||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
||||
Proceeds from first-lien term loans
|
29,159
|
|
|
—
|
|
||
Repurchase of convertible notes
|
(47,310
|
)
|
|
—
|
|
||
Payment of deferred financing costs
|
(5,524
|
)
|
|
—
|
|
||
Shares withheld for payment of employee withholding taxes
|
—
|
|
|
(536
|
)
|
||
Net cash used in financing activities
|
(23,675
|
)
|
|
(536
|
)
|
||
Effects of exchange rate changes on cash
|
6
|
|
|
(43
|
)
|
||
Net decrease in cash and cash equivalents
|
(50,382
|
)
|
|
(16,013
|
)
|
||
Cash and cash equivalents at beginning of period
|
224,936
|
|
|
186,849
|
|
||
Cash and cash equivalents at end of period
|
$
|
174,554
|
|
|
$
|
170,836
|
|
SUPPLEMENTAL DISCLOSURES OF CASH FLOW ACTIVITIES:
|
|
|
|
||||
Cash paid for interest
|
$
|
19,507
|
|
|
$
|
15,131
|
|
Cash paid for (refunds of) income taxes
|
$
|
(1,338
|
)
|
|
$
|
449
|
|
SUPPLEMENTAL DISCLOSURES OF NON-CASH FINANCING ACTIVITIES:
|
|
|
|
||||
Exchange of convertible notes for first-lien term loans
|
$
|
20,951
|
|
|
$
|
—
|
|
Exchange of senior notes for second-lien term loans
|
$
|
142,629
|
|
|
$
|
—
|
|
The accompanying notes are an integral part of these consolidated statements.
|
Standard
|
|
Description
|
|
Required Date of Adoption
|
|
Effect on the financial statements and other significant matters
|
Standards that have been adopted
|
|
|
||||
ASU No. 2016-02, "Leases" (Topic 842)
|
|
This standard requires lessees to recognize a lease liability and a right-of-use asset for all leases (with the exception of short-term leases) at the commencement date. ASU 2016-02 requires a modified retrospective application. Early adoption is permitted.
|
|
January 1, 2019
|
|
The Company adopted this ASU effective January 1, 2019. See further discussion below and in footnote 12.
|
|
|
|
|
|
|
|
ASU No. 2018-02, "Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income"
|
|
This standard allows companies to reclassify items in accumulated other comprehensive income to retained earnings for stranded tax effects resulting from The Tax Cuts and Jobs Act.
|
|
January 1, 2019
|
|
The Company adopted ASU No. 2018-02 on January 1, 2019. This adoption had no material impact on its consolidated financial statements.
|
|
|
|
|
|
|
|
ASU No. 2018-09, "Codification Improvements"
|
|
This standard provides clarification, corrects errors in and makes minor improvements to various ASC topics. Many of the amendments in this update have transition guidance with effective dates for annual periods beginning after December 15, 2018, and some amendments do not require transition guidance and are effective upon issuance of this update.
|
|
January 1, 2019
|
|
The Company adopted ASU No. 2019-09 on January 1, 2019. This adoption had no material impact on its consolidated financial statements.
|
|
|
|
|
|
|
|
ASU No. 2018-11, "Leases" (Topic 842): Targeted Improvements
|
|
This standard provides for the election of transition methods between the modified retrospective method and the optional transition relief method. The modified retrospective method is applied to all prior reporting periods presented with a cumulative-effect adjustment recorded in the earliest comparative period while the optional transition relief method is applied beginning in the period of adoption with a cumulative-effect adjustment recorded in such period. Also, this standard allows lessors to elect to not separate non-lease components from the associated lease components if certain criteria are met.
|
|
January 1, 2019
|
|
The Company adopted ASU No. 2018-11 on January 1, 2019. See further discussion below.
|
|
Three months ended March 31,
|
||||||
|
2019
|
|
2018
|
||||
Vessel revenues
|
$
|
45,252
|
|
|
$
|
33,134
|
|
Vessel management revenues
|
8,475
|
|
|
7,759
|
|
||
Shore-based facility revenues
|
309
|
|
|
694
|
|
||
|
$
|
54,036
|
|
|
$
|
41,587
|
|
|
Three Months Ended
March 31, |
||||||
|
2019
|
|
2018
|
||||
Net loss
|
$
|
(36,620
|
)
|
|
$
|
(38,655
|
)
|
Weighted average number of shares of common stock outstanding
|
37,788
|
|
|
37,339
|
|
||
Add: Net effect of dilutive stock options and unvested restricted stock (1)(2)(3)
|
—
|
|
|
—
|
|
||
Weighted average number of dilutive shares of common stock outstanding
|
37,788
|
|
|
37,339
|
|
||
Loss per common share:
|
|
|
|
||||
Basic loss per common share
|
$
|
(0.97
|
)
|
|
$
|
(1.04
|
)
|
Diluted loss per common share
|
$
|
(0.97
|
)
|
|
$
|
(1.04
|
)
|
|
(1)
|
Due to a net loss, the Company excluded from the calculation of loss per share the effect of equity awards representing the rights to acquire
404
shares of common stock for the
three months ended March 31, 2019
and
750
shares of common stock for the
three months ended March 31, 2018
, respectively.
|
(2)
|
For the
three months ended March 31, 2019
and
2018
, the 2019 convertible senior notes were not dilutive, as the average price of the Company’s stock was less than the effective conversion price of such notes. It is the Company's stated intention to redeem the principal amount of its 2019 convertible senior notes in cash and the Company has used the treasury method for determining potential dilution in the diluted earnings per share computation.
|
(3)
|
Dilutive unvested restricted stock units are expected to fluctuate from quarter to quarter depending on the Company’s performance compared to a predetermined set of performance criteria. See Note 9 to these financial statements for further information regarding certain of the Company’s restricted stock grants.
|
|
March 31,
2019 |
|
December 31,
2018 |
||||
5.875% senior notes due 2020, net of deferred financing costs of $937 and $1,162
|
$
|
223,376
|
|
|
$
|
365,780
|
|
5.000% senior notes due 2021, net of deferred financing costs of $1,930 and $2,173
|
448,070
|
|
|
447,827
|
|
||
1.500% convertible senior notes due 2019, net of original issue discount of $443 and $2,725 and deferred financing costs of $149 and $611
|
25,174
|
|
|
96,311
|
|
||
First-lien term loans due 2023, including deferred gain of $15,628 and $15,845, and net of original issue discount of $3,762 and $3,013, and deferred financing costs of $3,968 and $2,814
|
357,898
|
|
|
310,018
|
|
||
Second-lien term loans due 2025, including deferred gain of $20,980
|
142,215
|
|
|
—
|
|
||
|
1,196,733
|
|
|
1,219,936
|
|
||
Less current maturities
|
(25,174
|
)
|
|
(96,311
|
)
|
||
|
$
|
1,171,559
|
|
|
$
|
1,123,625
|
|
|
Cash Interest Payments
|
|
Payment Dates
|
||
5.875% senior notes due 2020
|
$
|
6,589
|
|
|
April 1 and October 1
|
5.000% senior notes due 2021
|
11,250
|
|
|
March 1 and September 1
|
|
1.500% convertible senior notes due 2019
|
193
|
|
|
Final payment on September 1, 2019
|
|
First-lien term loans due 2023
|
2,800
|
|
|
Variable (1)
|
|
Second-lien term loans due 2025
|
2,879
|
|
|
January 31, April 30, July 31, and October 31
|
|
(1)
|
The interest rate on the first-lien term loans is variable based on the Company's election. The amount reflected in this table is the monthly amount payable based on the 30-day LIBOR interest rate that was elected and in effect on
March 31, 2019
. Please see further discussion of the variable interest rate below.
|
|
March 31, 2019
|
|
December 31, 2018
|
||||||||||||||||||||
|
Face Value
|
|
Carrying Value
|
|
Fair Value
|
|
Face Value
|
|
Carrying Value
|
|
Fair Value
|
||||||||||||
5.875% senior notes due 2020
|
$
|
224,313
|
|
|
$
|
223,376
|
|
|
$
|
141,878
|
|
|
$
|
366,942
|
|
|
$
|
365,780
|
|
|
$
|
191,727
|
|
5.000% senior notes due 2021
|
450,000
|
|
|
448,070
|
|
|
251,438
|
|
|
450,000
|
|
|
447,827
|
|
|
220,500
|
|
||||||
1.500% convertible senior notes due 2019
|
25,766
|
|
|
25,174
|
|
|
22,803
|
|
|
99,647
|
|
|
96,311
|
|
|
88,125
|
|
||||||
First-lien term loans due 2023 (1)
|
350,000
|
|
|
357,898
|
|
|
350,455
|
|
|
300,000
|
|
|
310,018
|
|
|
295,875
|
|
||||||
Second-lien term loans due 2025 (2)
|
121,235
|
|
|
142,215
|
|
|
96,685
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
$
|
1,171,314
|
|
|
$
|
1,196,733
|
|
|
$
|
863,259
|
|
|
$
|
1,216,589
|
|
|
$
|
1,219,936
|
|
|
$
|
796,227
|
|
|
(1)
|
The carrying value of the first-lien term loans due 2023 includes a deferred gain of
$15,628
less original issue discount and deferred financing costs of
$7,730
.
|
(2)
|
The carrying value of the second-lien term loans due 2025 includes a deferred gain of
$20,980
.
|
|
Three Months Ended
March 31, |
||||||
|
2019
|
|
2018
|
||||
Loss before income taxes
|
$
|
975
|
|
|
$
|
2,868
|
|
Net loss
|
$
|
786
|
|
|
$
|
2,351
|
|
Earnings per common share:
|
|
|
|
||||
Basic earnings per common share
|
$
|
0.02
|
|
|
$
|
0.06
|
|
Diluted earnings per common share
|
$
|
0.02
|
|
|
$
|
0.06
|
|
|
Three Months Ended March 31, 2019
|
||
Remainder of 2019
|
$
|
2,294
|
|
2020
|
3,114
|
|
|
2021
|
3,017
|
|
|
2022
|
3,065
|
|
|
2023
|
3,122
|
|
|
Thereafter
|
43,873
|
|
|
Total lease payments
|
58,485
|
|
|
Less: imputed interest
|
30,898
|
|
|
Total operating lease liabilities
|
$
|
27,587
|
|
|
|
||
Weighted-average remaining lease term
|
17.8
|
|
|
Weighted-average discount rate
|
9.0
|
%
|
|
As of March 31, 2019
|
||||||||||||||||||
|
Parent
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor Subsidiaries
|
|
Consolidating
|
|
Consolidated
|
||||||||||
ASSETS
|
|
|
|
|
|
|
|
|
|
||||||||||
Current assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents
|
$
|
9
|
|
|
$
|
166,404
|
|
|
$
|
8,141
|
|
|
$
|
—
|
|
|
$
|
174,554
|
|
Accounts receivable, net of allowance for doubtful accounts of $919
|
—
|
|
|
40,039
|
|
|
19,272
|
|
|
(28
|
)
|
|
59,283
|
|
|||||
Other current assets
|
65
|
|
|
18,584
|
|
|
2,600
|
|
|
—
|
|
|
21,249
|
|
|||||
Total current assets
|
74
|
|
|
225,027
|
|
|
30,013
|
|
|
(28
|
)
|
|
255,086
|
|
|||||
Property, plant and equipment, net
|
—
|
|
|
2,069,820
|
|
|
340,296
|
|
|
—
|
|
|
2,410,116
|
|
|||||
Deferred charges, net
|
—
|
|
|
25,404
|
|
|
3,769
|
|
|
—
|
|
|
29,173
|
|
|||||
Intercompany receivable
|
1,894,953
|
|
|
1,042,857
|
|
|
511,453
|
|
|
(3,449,263
|
)
|
|
—
|
|
|||||
Investment in subsidiaries
|
660,838
|
|
|
—
|
|
|
—
|
|
|
(660,838
|
)
|
|
—
|
|
|||||
Right of use assets
|
—
|
|
|
23,932
|
|
|
353
|
|
|
—
|
|
|
24,285
|
|
|||||
Other assets
|
—
|
|
|
4,147
|
|
|
540
|
|
|
—
|
|
|
4,687
|
|
|||||
Total assets
|
$
|
2,555,865
|
|
|
$
|
3,391,187
|
|
|
$
|
886,424
|
|
|
$
|
(4,110,129
|
)
|
|
$
|
2,723,347
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
||||||||||
Current liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||||
Accounts payable
|
$
|
180
|
|
|
$
|
28,628
|
|
|
$
|
2,309
|
|
|
$
|
—
|
|
|
$
|
31,117
|
|
Accrued interest
|
13,218
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13,218
|
|
|||||
Accrued payroll and benefits
|
—
|
|
|
9,465
|
|
|
1,511
|
|
|
—
|
|
|
10,976
|
|
|||||
Current portion of long-term debt, net of original issue discount of $443 and deferred financing costs of $149
|
25,174
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
25,174
|
|
|||||
Lease liabilities
|
—
|
|
|
2,860
|
|
|
244
|
|
|
—
|
|
|
3,104
|
|
|||||
Other liabilities
|
—
|
|
|
5,431
|
|
|
3,405
|
|
|
(28
|
)
|
|
8,808
|
|
|||||
Total current liabilities
|
38,572
|
|
|
46,384
|
|
|
7,469
|
|
|
(28
|
)
|
|
92,397
|
|
|||||
Long-term debt, including deferred net gain of $36,608, and net of original issue discount of $3,762 and deferred financing costs of $6,835
|
1,171,559
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,171,559
|
|
|||||
Deferred tax liabilities, net
|
—
|
|
|
159,006
|
|
|
1,443
|
|
|
—
|
|
|
160,449
|
|
|||||
Intercompany payables
|
73,985
|
|
|
2,443,193
|
|
|
932,085
|
|
|
(3,449,263
|
)
|
|
—
|
|
|||||
Lease liabilities
|
—
|
|
|
24,374
|
|
|
109
|
|
|
—
|
|
|
24,483
|
|
|||||
Other liabilities
|
—
|
|
|
2,710
|
|
|
—
|
|
|
—
|
|
|
2,710
|
|
|||||
Total liabilities
|
1,284,116
|
|
|
2,675,667
|
|
|
941,106
|
|
|
(3,449,291
|
)
|
|
1,451,598
|
|
|||||
Stockholders’ equity:
|
|
|
|
|
|
|
|
|
|
||||||||||
Preferred stock: $0.01 par value; 5,000 shares authorized; no shares issued and outstanding
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Common stock: $0.01 par value; 100,000 shares authorized; 37,875 shares issued and outstanding
|
379
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
379
|
|
|||||
Additional paid-in capital
|
761,988
|
|
|
37,979
|
|
|
8,602
|
|
|
(46,581
|
)
|
|
761,988
|
|
|||||
Retained earnings
|
510,983
|
|
|
677,541
|
|
|
(63,284
|
)
|
|
(614,257
|
)
|
|
510,983
|
|
|||||
Accumulated other comprehensive loss
|
(1,601
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,601
|
)
|
|||||
Total stockholders’ equity
|
1,271,749
|
|
|
715,520
|
|
|
(54,682
|
)
|
|
(660,838
|
)
|
|
1,271,749
|
|
|||||
Total liabilities and stockholders’ equity
|
$
|
2,555,865
|
|
|
$
|
3,391,187
|
|
|
$
|
886,424
|
|
|
$
|
(4,110,129
|
)
|
|
$
|
2,723,347
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2018
|
||||||||||||||||||
|
Parent
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor Subsidiaries
|
|
Consolidating
|
|
Consolidated
|
||||||||||
ASSETS
|
|
|
|
|
|
|
|
|
|
||||||||||
Current assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents
|
$
|
1
|
|
|
$
|
219,217
|
|
|
$
|
5,718
|
|
|
$
|
—
|
|
|
$
|
224,936
|
|
Accounts receivable, net of allowance for doubtful accounts of $1,123
|
—
|
|
|
42,136
|
|
|
12,788
|
|
|
—
|
|
|
54,924
|
|
|||||
Other current assets
|
30
|
|
|
18,740
|
|
|
998
|
|
|
—
|
|
|
19,768
|
|
|||||
Total current assets
|
31
|
|
|
280,093
|
|
|
19,504
|
|
|
—
|
|
|
299,628
|
|
|||||
Property, plant and equipment, net
|
—
|
|
|
2,193,797
|
|
|
241,032
|
|
|
—
|
|
|
2,434,829
|
|
|||||
Deferred charges, net
|
—
|
|
|
19,721
|
|
|
2,804
|
|
|
—
|
|
|
22,525
|
|
|||||
Intercompany receivable
|
1,920,557
|
|
|
914,060
|
|
|
483,128
|
|
|
(3,317,745
|
)
|
|
—
|
|
|||||
Investment in subsidiaries
|
699,325
|
|
|
—
|
|
|
—
|
|
|
(699,325
|
)
|
|
—
|
|
|||||
Other assets
|
—
|
|
|
7,118
|
|
|
537
|
|
|
—
|
|
|
7,655
|
|
|||||
Total assets
|
$
|
2,619,913
|
|
|
$
|
3,414,789
|
|
|
$
|
747,005
|
|
|
$
|
(4,017,070
|
)
|
|
$
|
2,764,637
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
||||||||||
Current liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||||
Accounts payable
|
$
|
—
|
|
|
$
|
25,345
|
|
|
$
|
1,481
|
|
|
$
|
—
|
|
|
$
|
26,826
|
|
Accrued interest
|
15,910
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15,910
|
|
|||||
Accrued payroll and benefits
|
—
|
|
|
11,520
|
|
|
925
|
|
|
—
|
|
|
12,445
|
|
|||||
Deferred revenue
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Current portion of long-term debt, net of original issue discount of $2,725 and deferred financing costs of $611
|
96,311
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
96,311
|
|
|||||
Other accrued liabilities
|
—
|
|
|
7,491
|
|
|
2,259
|
|
|
—
|
|
|
9,750
|
|
|||||
Total current liabilities
|
112,221
|
|
|
44,356
|
|
|
4,665
|
|
|
—
|
|
|
161,242
|
|
|||||
Long-term debt, including deferred net gain of $15,845, and net of original issue discount of $3,013 and deferred financing costs of $6,149
|
1,123,625
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,123,625
|
|
|||||
Deferred tax liabilities, net
|
—
|
|
|
167,756
|
|
|
1,366
|
|
|
—
|
|
|
169,122
|
|
|||||
Intercompany payables
|
76,141
|
|
|
2,452,258
|
|
|
789,342
|
|
|
(3,317,741
|
)
|
|
—
|
|
|||||
Other liabilities
|
—
|
|
|
2,720
|
|
|
2
|
|
|
—
|
|
|
2,722
|
|
|||||
Total liabilities
|
1,311,987
|
|
|
2,667,090
|
|
|
795,375
|
|
|
(3,317,741
|
)
|
|
1,456,711
|
|
|||||
Stockholders’ equity:
|
|
|
|
|
|
|
|
|
|
||||||||||
Preferred stock: $0.01 par value; 5,000 shares authorized; no shares issued and outstanding
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Common stock: $0.01 par value; 100,000 shares authorized; 37,701 shares issued and outstanding
|
377
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
377
|
|
|||||
Additional paid-in capital
|
761,834
|
|
|
37,978
|
|
|
8,602
|
|
|
(46,580
|
)
|
|
761,834
|
|
|||||
Retained earnings
|
549,475
|
|
|
709,721
|
|
|
(56,972
|
)
|
|
(652,749
|
)
|
|
549,475
|
|
|||||
Accumulated other comprehensive loss
|
(3,760
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,760
|
)
|
|||||
Total stockholders’ equity
|
1,307,926
|
|
|
747,699
|
|
|
(48,370
|
)
|
|
(699,329
|
)
|
|
1,307,926
|
|
|||||
Total liabilities and stockholders’ equity
|
$
|
2,619,913
|
|
|
$
|
3,414,789
|
|
|
$
|
747,005
|
|
|
$
|
(4,017,070
|
)
|
|
$
|
2,764,637
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2019
|
||||||||||||||||||
|
Parent
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor Subsidiaries
|
|
Consolidating
|
|
Consolidated
|
||||||||||
Revenues
|
$
|
—
|
|
|
$
|
46,256
|
|
|
$
|
8,289
|
|
|
$
|
(509
|
)
|
|
$
|
54,036
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating expenses
|
—
|
|
|
31,546
|
|
|
9,333
|
|
|
(485
|
)
|
|
40,394
|
|
|||||
Depreciation
|
—
|
|
|
21,055
|
|
|
3,716
|
|
|
—
|
|
|
24,771
|
|
|||||
Amortization
|
—
|
|
|
2,726
|
|
|
885
|
|
|
—
|
|
|
3,611
|
|
|||||
General and administrative expenses
|
40
|
|
|
11,078
|
|
|
873
|
|
|
(24
|
)
|
|
11,967
|
|
|||||
|
40
|
|
|
66,405
|
|
|
14,807
|
|
|
(509
|
)
|
|
80,743
|
|
|||||
Gain on sale of assets
|
—
|
|
|
26
|
|
|
—
|
|
|
—
|
|
|
26
|
|
|||||
Operating loss
|
(40
|
)
|
|
(20,123
|
)
|
|
(6,518
|
)
|
|
—
|
|
|
(26,681
|
)
|
|||||
Other income (expense):
|
|
|
|
|
|
|
|
|
|
||||||||||
Loss on early extinguishment of debt, net
|
(71
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(71
|
)
|
|||||
Interest income
|
—
|
|
|
1,037
|
|
|
77
|
|
|
—
|
|
|
1,114
|
|
|||||
Interest expense
|
(19,726
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(19,726
|
)
|
|||||
Equity in earnings (losses) of consolidated subsidiaries
|
(16,783
|
)
|
|
—
|
|
|
—
|
|
|
16,783
|
|
|
—
|
|
|||||
Other income (expense), net
|
—
|
|
|
362
|
|
|
(449
|
)
|
|
—
|
|
|
(87
|
)
|
|||||
|
(36,580
|
)
|
|
1,399
|
|
|
(372
|
)
|
|
16,783
|
|
|
(18,770
|
)
|
|||||
Loss before income taxes
|
(36,620
|
)
|
|
(18,724
|
)
|
|
(6,890
|
)
|
|
16,783
|
|
|
(45,451
|
)
|
|||||
Income tax benefit
|
—
|
|
|
(8,723
|
)
|
|
(108
|
)
|
|
—
|
|
|
(8,831
|
)
|
|||||
Net loss
|
$
|
(36,620
|
)
|
|
$
|
(10,001
|
)
|
|
$
|
(6,782
|
)
|
|
$
|
16,783
|
|
|
$
|
(36,620
|
)
|
|
Three Months Ended March 31, 2019
|
||||||||||||||||||
|
Parent
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor Subsidiaries
|
|
Consolidating
|
|
Consolidated
|
||||||||||
Net income (loss)
|
$
|
(36,620
|
)
|
|
$
|
(10,001
|
)
|
|
$
|
(6,782
|
)
|
|
$
|
16,783
|
|
|
$
|
(36,620
|
)
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
|
||||||||||
Foreign currency translation gain
|
287
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
287
|
|
|||||
Total comprehensive income (loss)
|
$
|
(36,333
|
)
|
|
$
|
(10,001
|
)
|
|
$
|
(6,782
|
)
|
|
$
|
16,783
|
|
|
$
|
(36,333
|
)
|
|
Three Months Ended March 31, 2018
|
||||||||||||||||||
|
Parent
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor Subsidiaries
|
|
Consolidating
|
|
Consolidated
|
||||||||||
Revenues
|
$
|
—
|
|
|
$
|
40,315
|
|
|
$
|
1,329
|
|
|
$
|
(57
|
)
|
|
$
|
41,587
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating expenses
|
—
|
|
|
33,985
|
|
|
2,038
|
|
|
(54
|
)
|
|
35,969
|
|
|||||
Depreciation
|
—
|
|
|
23,306
|
|
|
1,342
|
|
|
—
|
|
|
24,648
|
|
|||||
Amortization
|
—
|
|
|
1,799
|
|
|
193
|
|
|
—
|
|
|
1,992
|
|
|||||
General and administrative expenses
|
56
|
|
|
12,369
|
|
|
453
|
|
|
(3
|
)
|
|
12,875
|
|
|||||
|
56
|
|
|
71,459
|
|
|
4,026
|
|
|
(57
|
)
|
|
75,484
|
|
|||||
Gain on sale of assets
|
—
|
|
|
43
|
|
|
—
|
|
|
—
|
|
|
43
|
|
|||||
Operating loss
|
(56
|
)
|
|
(31,101
|
)
|
|
(2,697
|
)
|
|
—
|
|
|
(33,854
|
)
|
|||||
Other income (expense):
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest income
|
—
|
|
|
569
|
|
|
75
|
|
|
—
|
|
|
644
|
|
|||||
Interest expense
|
(13,945
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13,945
|
)
|
|||||
Equity in earnings (losses) of consolidated subsidiaries
|
(24,654
|
)
|
|
—
|
|
|
—
|
|
|
24,654
|
|
|
—
|
|
|||||
Other income (expense), net
|
—
|
|
|
2,016
|
|
|
(2,007
|
)
|
|
—
|
|
|
9
|
|
|||||
|
(38,599
|
)
|
|
2,585
|
|
|
(1,932
|
)
|
|
24,654
|
|
|
(13,292
|
)
|
|||||
Income (loss) before income taxes
|
(38,655
|
)
|
|
(28,516
|
)
|
|
(4,629
|
)
|
|
24,654
|
|
|
(47,146
|
)
|
|||||
Income tax benefit
|
—
|
|
|
(8,299
|
)
|
|
(192
|
)
|
|
—
|
|
|
(8,491
|
)
|
|||||
Net income (loss)
|
$
|
(38,655
|
)
|
|
$
|
(20,217
|
)
|
|
$
|
(4,437
|
)
|
|
$
|
24,654
|
|
|
$
|
(38,655
|
)
|
|
Three Months Ended March 31, 2018
|
||||||||||||||||||
|
Parent
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor Subsidiaries
|
|
Consolidating
|
|
Consolidated
|
||||||||||
Net income (loss)
|
$
|
(38,655
|
)
|
|
$
|
(20,217
|
)
|
|
$
|
(4,437
|
)
|
|
$
|
24,654
|
|
|
$
|
(38,655
|
)
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
|
||||||||||
Foreign currency translation loss
|
(300
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(300
|
)
|
|||||
Total comprehensive income (loss)
|
$
|
(38,955
|
)
|
|
$
|
(20,217
|
)
|
|
$
|
(4,437
|
)
|
|
$
|
24,654
|
|
|
$
|
(38,955
|
)
|
|
Three Months Ended March 31, 2018
|
||||||||||||||||||
|
Parent
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor Subsidiaries
|
|
Consolidating
|
|
Consolidated
|
||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
||||||||||
Net cash provided by (used in) operating activities
|
$
|
553
|
|
|
$
|
(9,055
|
)
|
|
$
|
(372
|
)
|
|
$
|
—
|
|
|
$
|
(8,874
|
)
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
||||||||||
Costs incurred for OSV newbuild program
|
—
|
|
|
(2,690
|
)
|
|
—
|
|
|
—
|
|
|
(2,690
|
)
|
|||||
Net proceeds from sale of assets
|
—
|
|
|
43
|
|
|
—
|
|
|
—
|
|
|
43
|
|
|||||
Vessel capital expenditures
|
—
|
|
|
(2,852
|
)
|
|
(1,054
|
)
|
|
—
|
|
|
(3,906
|
)
|
|||||
Non-vessel capital expenditures
|
—
|
|
|
(23
|
)
|
|
16
|
|
|
—
|
|
|
(7
|
)
|
|||||
Net cash used in investing activities
|
—
|
|
|
(5,522
|
)
|
|
(1,038
|
)
|
|
—
|
|
|
(6,560
|
)
|
|||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
||||||||||
Shares withheld for payment of employee withholding taxes
|
(536
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(536
|
)
|
|||||
Net cash used in financing activities
|
(536
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(536
|
)
|
|||||
Effects of exchange rate changes on cash
|
—
|
|
|
—
|
|
|
(43
|
)
|
|
—
|
|
|
(43
|
)
|
|||||
Net increase (decrease) in cash and cash equivalents
|
17
|
|
|
(14,577
|
)
|
|
(1,453
|
)
|
|
—
|
|
|
(16,013
|
)
|
|||||
Cash and cash equivalents at beginning of period
|
4
|
|
|
178,746
|
|
|
8,099
|
|
|
—
|
|
|
186,849
|
|
|||||
Cash and cash equivalents at end of period
|
$
|
21
|
|
|
$
|
164,169
|
|
|
$
|
6,646
|
|
|
$
|
—
|
|
|
$
|
170,836
|
|
SUPPLEMENTAL DISCLOSURES OF CASH FLOW ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash paid for interest
|
$
|
15,131
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
15,131
|
|
Cash paid for income taxes
|
$
|
—
|
|
|
$
|
278
|
|
|
$
|
171
|
|
|
$
|
—
|
|
|
$
|
449
|
|
Domestic
|
|
|
GoM
|
19
|
|
Other U.S. coastlines (1)
|
8
|
|
|
27
|
|
Foreign
|
|
|
Trinidad
|
3
|
|
Brazil
|
2
|
|
Mexico
|
8
|
|
|
13
|
|
Total Vessels (2)
|
40
|
|
|
(1)
|
Includes four owned vessels and
four
managed vessels supporting the military.
|
(2)
|
Excluded from this table are 36 new generation OSVs and two MPSVs that were stacked as of
March 31, 2019
.
|
|
Three Months Ended
March 31, |
||||||
|
2019
|
|
2018
|
||||
Offshore Supply Vessels:
|
|
|
|
||||
Average number of new generation OSVs (1)
|
66.0
|
|
|
62.0
|
|
||
Average number of active new generation OSVs (2)
|
29.7
|
|
|
18.0
|
|
||
Average new generation OSV fleet capacity (DWT)
|
238,845
|
|
|
220,072
|
|
||
Average new generation OSV capacity (DWT)
|
3,619
|
|
|
3,550
|
|
||
Average new generation OSV utilization rate (3)
|
32.5
|
%
|
|
20.7
|
%
|
||
Effective new generation OSV utilization rate (4)
|
72.1
|
%
|
|
71.3
|
%
|
||
Average new generation OSV dayrate (5)
|
$
|
18,156
|
|
|
$
|
17,985
|
|
Effective dayrate (6)
|
$
|
5,901
|
|
|
$
|
3,723
|
|
|
(1)
|
We owned 66 new generation OSVs as of
March 31, 2019
. Excluded from this data are
eight
MPSVs owned and operated by the Company as well as
four
non-owned vessels managed for the U.S. Navy.
|
(2)
|
In response to weak market conditions, we elected to stack certain new generation OSVs on various dates since
October 1, 2014
. Active new generation OSVs represent vessels that are immediately available for service during each respective period.
|
(3)
|
Utilization rates are average rates based on a 365-day year. Vessels are considered utilized when they are generating revenues.
|
(4)
|
Effective utilization rate is based on a denominator comprised only of vessel-days available for service by the active fleet, which excludes the impact of stacked vessel days.
|
(5)
|
Average new generation OSV dayrates represent average revenue per day, which includes charter hire, crewing services, and net brokerage revenues, based on the number of days during the period that the OSVs generated revenues.
|
(6)
|
Effective dayrate represents the average dayrate multiplied by the average utilization rate.
|
|
Three Months Ended
March 31, |
||||||
|
2019
|
|
2018
|
||||
Components of EBITDA:
|
|
|
|
||||
Net loss
|
$
|
(36,620
|
)
|
|
$
|
(38,655
|
)
|
Interest, net
|
|
|
|
||||
Debt obligations
|
19,726
|
|
|
13,945
|
|
||
Interest income
|
(1,114
|
)
|
|
(644
|
)
|
||
Total interest, net
|
18,612
|
|
|
13,301
|
|
||
Income tax benefit
|
(8,831
|
)
|
|
(8,491
|
)
|
||
Depreciation
|
24,771
|
|
|
24,648
|
|
||
Amortization
|
3,611
|
|
|
1,992
|
|
||
EBITDA
|
$
|
1,543
|
|
|
$
|
(7,205
|
)
|
|
Three Months Ended March 31,
|
||||||
|
2019
|
|
2018
|
||||
EBITDA Reconciliation to GAAP:
|
|
|
|
||||
EBITDA
|
$
|
1,543
|
|
|
$
|
(7,205
|
)
|
Cash paid for deferred drydocking charges
|
(9,300
|
)
|
|
(1,970
|
)
|
||
Cash paid for interest
|
(19,507
|
)
|
|
(15,131
|
)
|
||
Cash (paid for) refunds of taxes
|
1,338
|
|
|
(449
|
)
|
||
Changes in working capital
|
(1,443
|
)
|
|
12,833
|
|
||
Stock-based compensation expense
|
975
|
|
|
2,868
|
|
||
Loss on early extinguishment of debt, net
|
71
|
|
|
—
|
|
||
Gain on sale of assets
|
(26
|
)
|
|
(43
|
)
|
||
Changes in other, net
|
206
|
|
|
223
|
|
||
Net cash flows provided by (used in) operating activities
|
$
|
(26,143
|
)
|
|
$
|
(8,874
|
)
|
|
Three Months Ended
March 31, |
||||||
|
2019
|
|
2018
|
||||
Loss on early extinguishment of debt, net
|
$
|
71
|
|
|
$
|
—
|
|
Stock-based compensation expense
|
975
|
|
|
2,868
|
|
||
Interest income
|
1,114
|
|
|
644
|
|
•
|
EBITDA does not reflect the future capital expenditure requirements that may be necessary to replace our existing vessels as a result of normal wear and tear,
|
•
|
EBITDA does not reflect the interest, future principal payments and other financing-related charges necessary to service the debt that we have incurred in acquiring and constructing our vessels,
|
•
|
EBITDA does not reflect the deferred income taxes that we will eventually have to pay once we are no longer in an overall tax net operating loss carryforward position, as applicable, and
|
•
|
EBITDA does not reflect changes in our net working capital position.
|
|
Total Debt
|
|
Effective Interest Rate
|
|
Cash Interest Payment
|
|
Payment Dates
|
|||||
5.875% senior notes due 2020, net of deferred financing costs of $937 (1)
|
$
|
223,376
|
|
|
6.08
|
%
|
|
$
|
6,589
|
|
|
April 1 and October 1
|
5.000% senior notes due 2021, net of deferred financing costs of $1,930 (1)
|
448,070
|
|
|
5.21
|
%
|
|
11,250
|
|
|
March 1 and September 1
|
||
1.500% convertible senior notes due 2019, net of original issue discount of $443 and deferred financing costs of $149
|
25,174
|
|
|
6.23
|
%
|
|
193
|
|
|
Final payment on September 1, 2019
|
||
First-lien term loans due 2023, plus deferred gain of $15,628, net of original issue discount of $3,762 and deferred financing costs of $3,968 (2)
|
357,898
|
|
|
9.00
|
%
|
|
2,800
|
|
|
Variable
|
||
Second-lien term loans due 2025, including deferred gain of $20,980
|
142,215
|
|
|
9.50
|
%
|
|
2,879
|
|
|
January 31, April 30, July 31, and October 31
|
||
|
$
|
1,196,733
|
|
|
|
|
|
|
|
|
|
(1)
|
The senior notes do not require any payments of principal prior to their stated maturity dates, but pursuant to the indentures under which the 2020 and 2021 senior notes were issued, we would be required to make offers to purchase such senior notes upon the occurrence of specified events, such as certain asset sales or a change in control.
|
(2)
|
The interest rate on the first-lien term loan is variable based on the Company's election. The amount reflected in this table is the monthly amount payable based on the 30-day LIBOR interest rate that was elected and in effect on
March 31, 2019
. Please see Note
8
for further discussion of the variable interest rate applicable to the first-lien term loans
.
|
|
Three Months Ended
March 31, |
|
Year Ended
December 31,
|
||||||||
|
2019
|
|
2018
|
|
2019
|
||||||
|
Actual
|
|
Actual
|
|
Forecast
|
||||||
Maintenance and Other Capital Expenditures:
|
|
|
|
|
|
||||||
Maintenance Capital Expenditures
|
|
|
|
|
|
||||||
Deferred drydocking charges (1)
|
$
|
9.3
|
|
|
$
|
2.0
|
|
|
$
|
31.0
|
|
Other vessel capital improvements (2)
|
0.3
|
|
|
2.6
|
|
|
5.5
|
|
|||
|
9.6
|
|
|
4.6
|
|
|
36.5
|
|
|||
Other Capital Expenditures
|
|
|
|
|
|
||||||
Commercial-related capital expenditures (3)
|
0.2
|
|
|
1.3
|
|
|
0.2
|
|
|||
Non-vessel related capital expenditures (4)
|
0.1
|
|
|
—
|
|
|
0.6
|
|
|||
|
0.3
|
|
|
1.3
|
|
|
0.8
|
|
|||
Total
|
$
|
9.9
|
|
|
$
|
5.9
|
|
|
$
|
37.3
|
|
|
(1)
|
Deferred drydocking charges for
2019
include the projected recertification costs for 15 OSVs and five MPSVs.
|
(2)
|
Other vessel capital improvements include costs for discretionary vessel enhancements, which are typically incurred during a planned drydocking event to meet customer specifications.
|
(3)
|
Commercial-related capital expenditures, including vessel improvements such as the addition of cranes, ROVs, helidecks, living quarters and other specialized vessel equipment, or the modification of vessel capacities or capabilities, such as DP upgrades and mid-body extensions, which costs are typically included in and offset, in whole or in part, by higher dayrates charged to customers; and commercial-related intangibles.
|
(4)
|
Non-vessel related capital expenditures are primarily related to information technology and shoreside support initiatives.
|
Exhibit
Number
|
|
Description of Exhibit
|
|
|
|
|
|
3.1
|
|
—
|
|
|
|
|
|
3.2
|
|
—
|
|
|
|
|
|
3.3
|
|
—
|
|
|
|
|
|
3.4
|
|
—
|
|
|
|
|
|
4.1
|
|
—
|
|
|
|
|
|
4.2
|
|
—
|
|
|
|
|
|
4.3
|
|
—
|
|
|
|
|
|
4.4
|
|
—
|
|
|
|
|
|
4.5
|
|
—
|
|
|
|
|
|
4.6
|
|
—
|
|
|
|
|
|
4.7
|
|
—
|
Exhibit
Number
|
|
Description of Exhibit
|
|
|
|
|
|
4.8
|
|
—
|
|
|
|
|
|
4.9
|
|
—
|
|
|
|
|
|
4.10
|
|
—
|
|
|
|
|
|
4.11
|
|
—
|
|
|
|
|
|
4.12
|
|
—
|
|
|
|
|
|
4.13
|
|
—
|
|
|
|
|
|
4.14
|
|
—
|
|
|
|
|
|
4.15
|
|
—
|
|
|
|
|
|
4.16
|
|
—
|
|
|
|
|
|
4.17
|
|
—
|
|
|
|
|
|
4.18
|
|
—
|
|
|
|
|
|
4.19
|
|
—
|
|
|
|
|
Exhibit
Number
|
|
Description of Exhibit
|
|
|
|
|
|
4.20
|
|
—
|
|
|
|
|
|
4.21
|
|
—
|
|
|
|
|
|
4.22
|
|
—
|
|
|
|
|
|
4.23
|
|
—
|
|
|
|
|
|
4.24
|
|
—
|
|
|
|
|
|
4.25
|
|
—
|
|
|
|
|
|
10.1
|
|
—
|
|
|
|
|
|
10.2
|
|
—
|
|
|
|
|
|
10.3
|
|
—
|
|
|
|
|
|
10.4†
|
|
—
|
|
|
|
|
|
10.5†
|
|
—
|
|
|
|
|
|
10.6†
|
|
—
|
|
|
|
|
|
10.7†
|
|
—
|
|
|
|
|
|
10.8†
|
|
—
|
|
|
|
|
Exhibit
Number
|
|
Description of Exhibit
|
|
|
|
|
|
10.9†
|
|
—
|
|
|
|
|
|
10.10†
|
|
—
|
|
|
|
|
|
10.11†
|
|
—
|
|
|
|
|
|
10.12†
|
|
—
|
|
|
|
|
|
10.13†
|
|
—
|
|
|
|
|
|
10.14†
|
|
—
|
|
|
|
|
|
10.15†
|
|
—
|
|
|
|
|
|
10.16†
|
|
—
|
|
10.17†
|
|
—
|
|
|
|
|
|
10.18†
|
|
—
|
|
|
|
|
|
10.19†
|
|
—
|
|
|
|
|
|
10.20†
|
|
—
|
|
|
|
|
|
10.21†
|
|
—
|
|
|
|
|
|
10.22†
|
|
—
|
|
|
|
|
|
10.23
|
|
—
|
|
|
|
|
Exhibit
Number
|
|
Description of Exhibit
|
|
|
|
|
|
10.24†
|
|
—
|
|
|
|
|
|
10.25†
|
|
—
|
|
|
|
|
|
10.26†
|
|
—
|
|
10.27†
|
|
—
|
|
|
|
|
|
10.28†
|
|
—
|
|
|
|
|
|
10.29†
|
|
—
|
|
|
|
|
|
10.30
|
|
—
|
|
|
|
|
|
10.31
|
|
—
|
|
|
|
|
|
10.32
|
|
—
|
|
|
|
|
|
10.33
|
|
—
|
|
|
|
|
|
10.34
|
|
—
|
|
|
|
|
|
10.35
|
|
—
|
|
|
|
|
|
10.36†
|
|
—
|
|
|
|
|
|
10.37†
|
|
—
|
|
|
|
|
Exhibit
Number
|
|
Description of Exhibit
|
|
|
|
|
|
10.38†
|
|
—
|
|
|
|
|
|
10.39
|
|
—
|
|
|
|
|
|
*10.40†
|
|
—
|
|
|
|
|
|
10.41
|
|
—
|
|
|
|
|
|
10.42
|
|
—
|
|
|
|
|
|
10.43
|
|
—
|
|
|
|
|
|
10.44
|
|
—
|
|
|
|
|
|
10.45
|
|
—
|
|
|
|
|
|
10.46
|
|
—
|
|
|
|
|
|
10.47†
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hornbeck Offshore Services, Inc.
|
|
|
|
Date: May 10, 2019
|
|
/s/ JAMES O. HARP, JR.
|
|
|
James O. Harp, Jr.
|
|
|
Executive Vice President and Chief Financial Officer
|
(i)
|
Second Quarter
. To the extent the Company’s Cumulative Performance Measurement for the year-to-date period ending on the last day of the second quarterly Measurement Period, June 30, 2019, equals or exceeds the Cumulative Target Performance Goals for such year-to-date period, an additional Quarterly Bonus will be paid in an amount by which the cumulative aggregate amount payable for such year-to-date period exceeds the aggregate Quarterly Bonus amounts previously paid during such year-to-date period plus the amount payable to Employee under Section 2(a), above, for the second quarterly Measurement Period.
|
(ii)
|
Third Quarter
. To the extent the Company’s Cumulative Performance Measurement for the year-to-date period ending on the last day of the third quarterly Measurement Period, September 30, 2019, equals or exceeds the Cumulative Target Performance Goals for such year-to-date period, an additional Quarterly Bonus will be paid in an amount by which the cumulative aggregate amount payable for such year-to-date period exceeds the aggregate Quarterly Bonus amounts previously paid during such year-to-date period plus the amount payable to Employee under Section 2(a), above, for the third quarterly Measurement Period.
|
(iii)
|
Fourth Quarter
. To the extent the Company’s Cumulative Performance Measurement for the year-to-date period ending on the last day of the fourth quarterly Measurement Period, December 31, 2019, equals or exceeds the Cumulative Target Performance Goals for such year-to-date period, an additional Quarterly Bonus will be paid in an amount by which the cumulative aggregate amount payable for such year-to-date period exceeds the aggregate Quarterly Bonus amounts previously paid during such year-to-date period plus the amount payable to Employee under Section 2(a), above, for the fourth quarterly Measurement Period.
|
(iv)
|
Annual
. To the extent the Company’s Cumulative Performance Measurement for the annual Measurement Period ending December 31, 2019 equals or exceeds the Cumulative Maximum Annual Performance Goals for the full year, an Annual Bonus will be paid in an amount by which the cumulative aggregate amount payable for such annual Measurement Period exceeds the aggregate Quarterly Bonus amounts previously paid under Sections 2(a) and 2(b) during the year and the amounts payable to Employee under Sections 2(a) and 2(b)(iii), above, for the fourth quarterly Measurement Period.
|
Payable if Quarterly Threshold Performance Metric Achieved:
|
0% of the Applicable Portion of Employee’s Target Bonus
|
Payable if Quarterly Target Performance Metric Achieved:
|
100% of the Applicable Portion of Employee’s Target Bonus
|
Payable if Cumulative Quarterly Target Performance Metric Achieved Year-to-Date Through End of Applicable Quarterly Measurement Period:*
|
100% of Applicable Portion of Employee’s aggregate Target Bonuses through the end of the applicable quarterly Measurement Period
|
Payable if Threshold Annual Performance Metric Achieved:
|
0% of the Applicable Portion of Employee’s aggregate Target Bonuses through the end of the annual Measurement Period
|
Payable if Target Annual Performance Metric Achieved:*
|
100% of the Applicable Portion of Employee’s aggregate Target Bonuses through the end of the annual Measurement Period
|
Payable if Maximum Annual Performance Metric Achieved:*
|
200% of the Applicable Portion of Employee’s aggregate Target Bonuses through the end of the annual Measurement Period
|
Applicable Portion Payable if Achievement is Between Performance Metrics:*
|
Calculated on the basis of straight-line interpolation
|
*
|
Reduced by amounts previously paid or payable for current and previous Measurement Periods. See Section 2(b) for description of cumulative calculations.
|
Performance Criteria
|
Threshold Performance
Metric (0%)
|
Target Performance
Metric (100%)
|
Maximum Performance Metric (200%)
|
|
|
|
|
|
|
||
Safety (50% of Target Bonus) ….
|
TRIR less than the best average annual TRIR of all four annual safety benchmarks for any year falling within the most recent three years compiled by IADC, OMSA, ISOA and IMCA
|
TRIR less than the best individual annual TRIR of any one of the four annual safety benchmarks for any year falling within the most recent three years compiled by IADC, OMSA, ISOA or IMCA
|
TRIR at least 10% better than the average of the Parent's three best annual TRIRs achieved in the last ten years
|
|
|
Revenue (50% of Target Bonus)…
|
Revenue equal to the greater of 80% of First Call’s consensus analyst (i) quarterly and (ii) cumulative year-to-date revenue estimates for fiscal 2019 as of February 22, 2019.
|
Revenue equal to the greater of 100% of First Call’s consensus analyst (i) quarterly and (ii) cumulative year-to-date revenue estimates for fiscal 2019 as of February 22, 2019.
|
Revenue equal to the greater of 100% of the Company’s (i) quarterly and (ii) cumulative year-to-date revenue budget for fiscal 2019 (rounded up to cover maximum payout potential) as of February 11, 2019.
|
|
ACKNOWLEDGED AND AGREED TO:
|
|
|
|
EMPLOYER
|
|
HORNBECK OFFSHORE OPERATORS, LLC
|
|
|
|
By:
|
|
|
|
Name:
|
|
|
|
EMPLOYEE
|
|
|
|
By:
|
|
|
|
Name:
|
|
HORNBECK OFFSHORE SERVICES, INC.
|
|
|
|
By:
|
|
|
|
Name:
|
|
|
|
Title:
|
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q of Hornbeck Offshore Services, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation;
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent functions):
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
|
|
|
Date: May 10, 2019
|
|
/s/ Todd M. Hornbeck
|
|
|
Todd M. Hornbeck
|
|
|
Chief Executive Officer
|
|
|
(Principal Executive Officer)
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q of Hornbeck Offshore Services, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation;
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent functions):
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date: May 10, 2019
|
|
/s/ James O. Harp, Jr
|
|
|
James O. Harp, Jr.
|
|
|
Executive Vice President and
|
|
|
Chief Financial Officer
(Principal Financial Officer)
|
1.
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
2.
|
Information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
|
|
Date: May 10, 2019
|
/s/ Todd M. Hornbeck
|
|
Todd M. Hornbeck
|
|
Chairman, President and Chief Executive Officer
|
1.
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
2.
|
Information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
|
|
Date: May 10, 2019
|
/s/ James O. Harp, Jr.
|
|
James O. Harp, Jr.
|
|
Executive Vice President and Chief Financial Officer
|