UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15 (d)
of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): July 31, 2018
McDermott International, Inc.
(Exact name of registrant as specified in its charter)
REPUBLIC OF PANAMA | 001-08430 | 72-0593134 | ||
(State or other jurisdiction | (Commission | (IRS Employer | ||
of incorporation) | File Number) | Identification No.) |
757 N. Eldridge Pkwy. Houston, Texas |
77079 | |||
(Address of principal executive offices) | (Zip Code) |
Registrants Telephone Number, including Area Code: (281) 870-5000
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR 230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR 240.12b-2).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02 | Results of Operations and Financial Condition. |
On July 31, 2018, McDermott International, Inc. (McDermott, we or us) issued a press release and supplemental financial information announcing McDermotts financial results for the quarter ended June 30, 2018. A copy of the press release is furnished as Exhibit 99.1 and the supplemental financial information is furnished as Exhibit 99.2, and the information contained in Exhibits 99.1 and 99.2 is incorporated by reference into this item.
Item 8.01 | Other Events. |
The information contained in Item 2.02 is incorporated by reference into this item.
Item 9.01 | Financial Statements and Exhibits. |
(d) Exhibits
EXHIBIT INDEX
99.1 | Press Release dated July 31, 2018. | |
99.2 | Q2 2018 Supplemental Financial Information. |
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
McDERMOTT INTERNATIONAL, INC. | ||
By: | /s/ Stuart Spence | |
Stuart Spence | ||
Executive Vice President and Chief Financial Officer |
July 31, 2018
Exhibit 99.1
FOR IMMEDIATE RELEASE
McDermott Reports Second Quarter 2018 Financial and Operational Results
Strong quarterly results with GAAP net income of $47 million, $0.33 per diluted share
Guidance for the second half of 2018 underpins strategic rationale for business combination
$398 million of cash flow from operations and $814 million of available cash at close of Q2 2018
Market recovery continues with $78.5 billion revenue pipeline for end markets
Integration progressing well with $163 million of annualized cost synergies actioned
Identified increase in estimated costs on three selected projects
Company to Host Conference Call and Webcast Today at 4:00 p.m., Central Time
HOUSTON July 31, 2018 McDermott International, Inc. (NYSE: MDR) (McDermott or the Company) today reported revenue of $1.7 billion and net income of $47 million, or $0.33 per diluted share, for the second quarter of 2018. Results reflect solid execution and a tax benefit of $117 million related to an internal transfer of certain intellectual property rights, offset by $138 million of transaction costs, costs to achieve our Combination Profitability Initiative (CPI), debt extinguishment costs, and intangibles amortization.
Excluding the tax benefit and charges identified above, McDermotts adjusted net income for the second quarter was $59 million, as detailed in an accompanying table. Adjusted diluted earnings per share were $0.29, which includes the amortization related to acquired intangible assets.
Financial Highlights Table
Three Months Ended | Six Months Ended | |||||||||||||||
Jun 30, 2018 | Jun 30, 2017 | Jun 30, 2018 | Jun 30, 2017 | |||||||||||||
(In millions, except per share amounts) | ||||||||||||||||
Revenues |
$ | 1,735 | $ | 789 | $ | 2,343 | $ | 1,308 | ||||||||
Operating Income |
49 | 85 | 113 | 137 | ||||||||||||
Operating Margin |
2.8 | % | 10.8 | % | 4.8 | % | 10.5 | % | ||||||||
Net Income |
47 | 36 | 82 | 58 | ||||||||||||
Diluted EPS1 |
0.33 | 0.38 | 0.68 | 0.62 | ||||||||||||
Total Intangibles Amortization2 |
22 | | 22 | | ||||||||||||
Adjusted Operating Income3 |
172 | 85 | 250 | 137 | ||||||||||||
Adjusted Operating Margin3 |
9.9 | % | 10.8 | % | 10.7 | % | 10.5 | % | ||||||||
Adjusted Net Income3,4 |
59 | 36 | 108 | 58 | ||||||||||||
Adjusted Diluted EPS1,3,4 |
0.29 | 0.38 | 0.76 | 0.62 | ||||||||||||
Adjusted EBITDA3 |
208 | 109 | 311 | 181 | ||||||||||||
Cash Provided by Operating Activities |
398 | 42 | 435 | 91 | ||||||||||||
Capital Expenditures |
24 | 18 | 43 | 81 | ||||||||||||
Free Cash Flow3 |
374 | 24 | 392 | 10 | ||||||||||||
Working Capital5 |
(1,444 | ) | 160 | (1,444 | ) | 160 |
1
Note: Results for the second quarter include McDermott for the full period and CB&I for the period of May 11 to June 30, 2018. 2017 figures are as originally reported by McDermott and do not reflect a historical presentation of combined results.
1 | Diluted EPS and Adjusted Diluted EPS were calculated using weighted average diluted shares of 94 million and 144 million for the three months ended June 30, 2017 and 2018, respectively, and weighted average diluted shares of 94 million and 120 million for the six months ended June 30, 2017 and 2018, respectively. |
2 | Total Intangibles Amortization includes the sum of project-related intangibles amortization and other intangibles amortization, both of which are associated with the intangible assets and liabilities acquired in our combination with CB&I. |
3 | Adjusted Operating Income, Adjusted Operating Margin, Adjusted Net Income, Adjusted Diluted Net Income Per Share (Adjusted EPS) and Adjusted EBITDA reflect adjustments to Operating Income computed in accordance with U.S. generally accepted accounting principles (GAAP) to add back approximately $37 million of transaction costs, $63 million of costs to achieve CPI, and $22 million of intangible amortization. Additionally, adjustments to Net Income computed in accordance with U.S. GAAP include $14 million of debt extinguishment costs and a $117 million tax benefit from the internal transfer of certain intellectual property rights. Free Cash Flow is equal to Cash Provided by Operating Activities less Capital Expenditures |
The reconciliations of Adjusted Operating Income, Adjusted Operating Margin, Adjusted Net Income, Adjusted EPS, Adjusted EBITDA and Free Cash Flow to the respective most comparable GAAP measures are provided in the appendix entitled Reconciliation of Non-GAAP Financial Measures to GAAP Financial Measures.
4 | The calculations of Adjusted Net Income and Adjusted EPS reflect the tax effects of Non-GAAP adjustments during the period. In jurisdictions in which we currently do not pay taxes, no tax impact is applied to Non-GAAP adjusting items. |
5 | Working capital is defined as current assets, less cash and cash equivalents, restricted cash, and project-related intangibles, minus current liabilities, less current maturities of long-term debt and project related intangible liabilities. |
McDermotts operating performance in the second quarter of 2018 is the first step in our progress toward meeting the Companys extraordinary potential, said David Dickson, President and Chief Executive Officer of McDermott. We believe McDermott is on track to be a market leader in key upstream and downstream markets. We have made enormous progress in integrating the two organizations and our focus is now on positioning and capitalizing on our combined strengths to create long-term value for our investors, customers and employees.
I am pleased to report there were many highlights in the second quarter including solid execution across our portfolio, healthy cash flow from operations of $398 million, a strong available cash position of $814 million, as well as a robust revenue opportunity pipeline of $78.5 billion supported by continued recovery in the markets that we serve. Additionally, our integration is progressing well. Our efforts in this regard are being actively supported by employees, partners and customers, and as of the end of the second quarter of 2018, we have actioned approximately $163 million of our stated $350 million annual run rate synergy target, which we are now referring to as the Combination Profitability Initiative, or CPI.
Update on Estimated Costs on Selected Projects
In accounting for the acquisition of CB&I on May 10, 2018, McDermott recorded the fair value of the CB&I balance sheet, including identified intangible assets and updated cost estimates on the acquired backlog. The vast majority of the acquired portfolio did not require material changes to cost estimates. However, McDermott did record changes in estimated costs on three projects, including $165 million on the Cameron LNG project, $23 million on the Calpine project and $33 million on the now-completed IPL gas power project. These changes in cost estimates did not have a direct impact on the Companys net income for the second quarter.
We are clearly disappointed with the increased cost estimates for three of the legacy CB&I projects, said Dickson. The increases are within the bounds of the scenarios we contemplated during our due diligence, and we believe that by applying our disciplined One McDermott Way to these projects, we can bring them to successful completion. We have already made significant changes to personnel, reporting structures, stakeholder relationships and execution plans on Cameron, for example, since the combination closed, and there are encouraging signs that these changes have made a difference. More importantly, we have moved forward to further strengthen our relationships with stakeholders. Going forward, we plan to continue to aggressively apply our McDermott approach to ensure appropriate risk evaluation and mitigation across the combined Companys portfolio from bidding to execution.
2
Solid Outlook
Our healthy revenue opportunity pipeline reflects our competitive differentiation and the breadth of our offering. It is supported by improving outlooks in the offshore, LNG and petrochemical markets where we continue to position ourselves for long-term growth as evidenced by todays announcement of the planned upgrade to the Amazon vessel, enabling us to execute ultra-deepwater projects. We remain confident in the fundamental soundness of the acquired backlog. Our project portfolio as a whole is being executed efficiently and progressing well, specifically through implementation of the One McDermott Way, which has been a proven contributor to our success in recent years. Today we also announced our initial guidance as a combined Company for the second half of 2018, which we believe demonstrates the strategic rationale of the combination, said Dickson.
3
Second Quarter 2018 Operating Results
McDermott reports its financial results in accordance with U.S. generally accepted accounting principles (GAAP). This press release also includes several Non-GAAP financial measures as defined under the SECs Regulation G. The following tables reconcile Non-GAAP financial measures to comparable GAAP financial measures:
Three Months Ended | Six Months Ended | |||||||||||||||
Jun 30, 2018 | Jun 30, 2017 | Jun 30, 2018 | Jun 30, 2017 | |||||||||||||
(In millions, except share and per share amounts) | ||||||||||||||||
GAAP Net Income Attributable to MDR |
$ | 47 | $ | 36 | $ | 82 | $ | 58 | ||||||||
Less: Adjustments |
||||||||||||||||
Transaction costs1 |
37 | | 40 | | ||||||||||||
Costs to achieve CPI2 |
63 | | 75 | | ||||||||||||
Intangible amortization3 |
22 | | 22 | | ||||||||||||
Debt extinguishment costs4 |
14 | | 14 | | ||||||||||||
Tax benefit on intercompany transfer of IP5 |
(117 | ) | | (117 | ) | | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Non-GAAP Adjustments |
21 | | 34 | | ||||||||||||
Tax Effect of Non-GAAP Changes6 |
(8 | ) | | (8 | ) | | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Non-GAAP Adjustments (After Tax) |
12 | | 26 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Non-GAAP Adjusted Net Income Attributable to McDermott |
$ | 59 | $ | 36 | $ | 108 | $ | 58 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
GAAP Operating Income |
$ | 49 | $ | 85 | $ | 113 | $ | 137 | ||||||||
Non-GAAP Adjustments7 |
123 | | 137 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Non-GAAP Adjusted Operating Income |
$ | 172 | $ | 85 | $ | 250 | $ | 137 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Non-GAAP Adjusted Operating Margin |
9.9 | % | 10.8 | % | 10.7 | % | 10.5 | % | ||||||||
GAAP Diluted EPS |
$ | 0.33 | $ | 0.38 | $ | 0.68 | $ | 0.62 | ||||||||
Non-GAAP Adjustments8 |
(0.04 | ) | | 0.08 | | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Non-GAAP Diluted EPS |
$ | 0.29 | $ | 0.38 | $ | 0.76 | $ | 0.62 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Shares used in computation of income per share: |
||||||||||||||||
Basic |
144 | 94 | 120 | 87 | ||||||||||||
Diluted |
144 | 94 | 120 | 94 | ||||||||||||
Net Income Attributable to MDR |
$ | 47 | $ | 36 | $ | 82 | $ | 58 | ||||||||
Depreciation & Amortization |
57 | 28 | 80 | 50 | ||||||||||||
Interest Expense, Net |
72 | 22 | 83 | 39 | ||||||||||||
Provision for Income Taxes |
(84 | ) | 23 | (63 | ) | 34 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
EBITDA9 |
92 | 109 | 182 | 181 | ||||||||||||
Non-GAAP Adjustments |
115 | | 129 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted EBITDA9 |
$ | 208 | $ | 109 | $ | 311 | $ | 181 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Cash flows from operating activities |
$ | 398 | $ | 42 | $ | 435 | $ | 91 | ||||||||
Capital expenditures |
24 | 18 | 43 | 81 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Free cash flow |
$ | 374 | $ | 24 | $ | 392 | $ | 10 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
GAAP Revenue |
$ | 1,735 | $ | 789 | $ | 2,343 | $ | 1,308 |
Note: All amounts have been rounded to the nearest million, except per share amounts. Totals may not foot as a result of rounding.
1 | We recognized $37 million and $3 million of transaction costs associated with our combination with CB&I during the second and first quarters of 2018, respectively. |
2 | Costs to achieve our Combination Profitability Initiatives (CPI) include integration and restructuring costs. We incurred $63 million and $11 million of costs from CPI in the second and first quarters of 2018, respectively. |
3 | Intangible amortization includes the amortization of all acquired intangibles from the combination with CB&I, including project-related intangibles and other intangible assets (including process technologies, trade names, trade markets, and customer relationships). |
4
4 | As part of the financing of the combination with CB&I and establishment of our new capital structure during Q2 2018, we recognized expense associated with the prepayment of our prior credit facility and senior notes of $14 million, which included a make-whole premium and the accelerated write-off of debt issuance costs. |
5 | During Q2 2018, we benefited from the tax benefit of $117 million resulting from the internal transfer of certain intellectual property (IP) rights. |
6 | The adjustments to GAAP Net Income have been income tax effected when included in net income based upon the respective tax jurisdiction the adjustments were incurred in. |
7 | Includes the Non-GAAP adjustments described in footnotes 1, 2 and 3 above. Adjustments to operating income exclude the debt extinguishment costs and tax benefit on the intercompany transfer of IP, as these items are not included in the computation of operating income. |
8 | Adjusted diluted EPS includes the intangible amortization, net of tax, described in footnote 3 above. |
9 | We define EBITDA as net income plus depreciation and amortization, interest expense, net, and provision for income taxes. We define Adjusted EBITDA as EBITDA less the transaction costs, costs to achieve CPI, and debt extinguishment costs detailed in the immediately preceding pages. We have included EBITDA and Adjusted EBITDA disclosures in this supplemental deck because EBITDA is widely used by investors for valuation and comparing our financial performance with the performance of other companies in our industry and because Adjusted EBITDA provides a consistent measure of EBITDA relating to our underlying business. Our management also uses EBITDA and Adjusted EBITDA to monitor and compare the financial performance of our operations. EBITDA and Adjusted EBITDA do not give effect to the cash that we must use to service our debt or pay our income taxes, and thus do not reflect the funds actually available for capital expenditures, dividends or various other purposes. In addition, our presentation of EBITDA and Adjusted EBITDA may not be comparable to similarly titled measures in other companies reports. You should not consider EBITDA or Adjusted EBITDA in isolation from, or as a substitute for, net income or cash flow measures prepared in accordance with U.S. GAAP. |
McDermotts net income of $47 million for the second quarter of 2018 was attributable to solid execution across the portfolio and a tax benefit of $117 million related to an internal transfer of certain intellectual property rights, partially offset by transaction-related expenses, costs to achieve CPI, intangibles amortization and debt extinguishment costs, as outlined in an accompanying table.
McDermotts revenues of $1.7 billion were driven by the Cameron and Freeport LNG projects, LACC an ethylene production facility owned by a joint venture of Axiall Corporation and Lotte Chemical Corporation and the offshore projects Saudi Aramco Safaniya 5 and Woodside Greater Western Flank II.
McDermotts operating income and operating income margin for the second quarter of 2018 were $49 million and 2.8%, reflecting the net impact of transaction-related items. Adjusted operating income for the second quarter of 2018 was $172 million, primarily driven by offshore and downstream projects. The adjusted operating income margin was 9.9%, aided by strong margin performance in the APAC, MENA and Technology segments.
Cash and Liquidity
McDermott generated $398 million in cash from operating activities during the second quarter, compared to $42 million in the second quarter of 2017, with the increase primarily attributable to the combination with CB&I. Total cash availability was $1.7 billion at the end of the period, composed of $814 million of unrestricted cash and $879 million available under the revolver. Additionally, McDermott had $676 million of availability under its letter of credit facility and bilateral lines. The Company is not subject to a financial covenant compliance test until the third quarter of 2018.
Integration and Combination Profitability Initiative
Integration is progressing well and is focused on four elements: culture, work process, IT systems and CPI. A Cultural Integration Team (CIT) composed of employees representing all parts of the organization was formed and is leading the effort toward a common and collaborative culture. In relation to work processes, standards are being defined throughout the organization to follow the One McDermott Way principle, and the organization is rapidly executing a global analysis to provide a blueprint for IT systems alignment.
The Combination Profitability Initiative, previously referred to as synergies, is progressing well. McDermott previously announced identified CPI savings of $350 million. McDermotts operating results for the period ended June 30, 2018, include $16 million of such savings. As of period end, McDermott had actioned $163 million of annualized run rate savings. Of the $210 million of estimated costs to achieve CPI savings, $63 million was recognized in the quarter.
5
Update on Selected Projects
The status of selected projects is summarized below in accordance with U.S. GAAP. For reference, the percentage of completion figures below are cumulative and
include progress achieved prior to the combination. Project status as of the end of the second quarter of 2018 is summarized below.
| Cameron LNG Project At the end of the second quarter of 2018, the project was approximately 88% complete, with substantive progress made during the quarter. As of the end of the second quarter, piping was over 65% complete and electrical was over 50% complete. All process and utility powerhouses were energized and pipe testing is substantially complete for Phase 1. Substantial completion of Phase 1 pre-commissioning related activities is expected during the third quarter, which will position the facility to bring in fuel gas and commence start up activities in the fourth quarter. Prior to the combination, the decision was made to increase the workforce on the project. This resulted in declining productivity and increased costs, and we have therefore implemented a reduction in workforce to improve productivity and maintain schedule. The Company is currently targeting completion dates of Q1 2019 for Phase 1, Q3 2019 for Train 2 and very early Q1 2020 for Train 3 in accordance with customer requirements. Considering that the successful execution of each train is a three-step process involving mechanical completion, commissioning and commencement of operations, McDermott believes that all three trains will be producing gas by the end of 2019. Additionally, as part of the Companys One McDermott Way, we are working to strengthen our stakeholder relationships on Cameron LNG and all of the acquired projects. |
| Freeport LNG Project At the end of the second quarter of 2018, the project was approximately 83% complete. Significant progress has been made on the project operationally. All critical process and utility powerhouses have been energized and pipe testing is progressing rapidly on Train 1, with strong progress achieved on construction activities. Pre-commissioning related activities are anticipated to begin during the third quarter with plans to begin full commissioning activities in the fourth quarter of 2018. McDermott expects Train 1 to be complete in Q3 2019, Train 2 completion in Q1 2020 and Train 3 completion in Q2 2020. A claim to recover associated costs due to Hurricane Harvey has been filed with the customer and substantially all costs related to Hurricane Harvey are expected to be recovered under the contractual provisions, including force majeure. |
| Calpine Gas Turbine Power Project At the end of the second quarter of 2018, the project was approximately 89% complete. Construction work progressed during the second quarter and commissioning activities commenced. First fire is anticipated later in 2018. As of the end of the second quarter of 2018, the Company had targeted substantial completion by the end of the year. |
| IPL Gas Turbine Power Project The project has been completed and is now in the warranty period. |
6
Revenue Pipeline
McDermotts revenue opportunity pipeline consists of Backlog, Bids & Change Orders Outstanding and Target Projects, which are those projects McDermott expects to be awarded in the market in the next five quarters. McDermott defines Backlog as Remaining Performance Obligations (RPOs) as defined by GAAP.
Revenue Pipeline 5 Quarter Look-Back
As of | ||||||||||||||||||||
Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | ||||||||||||||||
(In billions) | ||||||||||||||||||||
Backlog |
$ | 10.2 | $ | 3.4 | $ | 3.9 | $ | 2.4 | $ | 3.3 | ||||||||||
Bids & Change Orders Outstanding1 |
19.0 | 7.5 | 4.4 | 5.4 | 1.4 | |||||||||||||||
Targets2 |
49.3 | 14.1 | 16.2 | 12.6 | 15.4 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
78.5 | 25.0 | 24.5 | 20.4 | 20.1 |
Revenue Pipeline by Segment
As of Jun 30, 2018 | ||||||||||||||||||||||||
NCSA | EARC | MENA | APAC | TECH | Total | |||||||||||||||||||
(In billions) | ||||||||||||||||||||||||
Backlog |
$ | 5.2 | $ | 1.3 | $ | 2.6 | $ | 0.6 | $ | 0.5 | $ | 10.2 | ||||||||||||
Bids & Change Orders Outstanding1 |
9.2 | 4.8 | 1.6 | 3.0 | 0.5 | 19.0 | ||||||||||||||||||
Targets2 |
26.5 | 3.1 | 14.8 | 3.5 | 1.3 | 49.3 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
40.9 | 9.1 | 19.0 | 7.2 | 2.3 | 78.5 |
Note: All amounts have been rounded to the nearest tenth of a billion. Totals may not foot as a result of rounding.
1 | There is no assurance that bids outstanding will be awarded to McDermott or that outstanding change orders ultimately will be approved and paid by the applicable customers in the full amounts requested or at all. |
2 | Target projects are those that McDermott has identified as anticipated to be awarded by customers or prospective customers in the next five quarters through competitive bidding processes and capable of being performed by McDermott. There is no assurance that target projects will be awarded to McDermott. |
At the end of the second quarter of 2018, McDermotts revenue opportunity pipeline was $78.5 billion, primarily driven by NCSA and MENA. The revenue pipeline is comprised of backlog of $10.2 billion, bids and change orders outstanding of $19.0 billion and target projects of $49.3 billion.
7
Reporting Segment Update
Effective with the period ending June 30, 2018, McDermotts segment reporting is presented as North, Central and South America (NCSA); Europe, Africa, Russia and Caspian (EARC); Middle East and North Africa (MENA); Asia Pacific (APAC); and Technology (TECH). The Company also reports results for Corporate. Segment and Corporate results are shown below.
Segment Financial Highlights
Three Months Ended Jun 30, 2018 | ||||||||||||||||||||||||||||
Segment Operating Results | ||||||||||||||||||||||||||||
NCSA | EARC | MENA | APAC | TECH | Corporate | Total | ||||||||||||||||||||||
New Orders |
$ | 462 | $ | (4 | ) | $ | 69 | $ | 245 | $ | 71 | $ | | $ | 842 | |||||||||||||
Backlog1 |
5,182 | 1,250 | 2,630 | 637 | 487 | | 10,186 | |||||||||||||||||||||
Revenue |
995 | 58 | 469 | 108 | 105 | | 1,735 | |||||||||||||||||||||
Operating Income |
49 | (8 | ) | 97 | 43 | 25 | (157 | ) | 49 | |||||||||||||||||||
Operating Margin |
4.9 | % | -13.8 | % | 20.7 | % | 39.8 | % | 23.8 | % | | 2.8 | % | |||||||||||||||
Intangibles Amortization |
7 | 2 | | | 13 | | 22 | |||||||||||||||||||||
Adjusted Operating Income2 |
56 | (6 | ) | 97 | 43 | 38 | (56 | ) | 172 | |||||||||||||||||||
Adjusted Operating Margin2 |
5.6 | % | -9.8 | % | 20.7 | % | 39.8 | % | 36.4 | % | | 9.9 | % | |||||||||||||||
Capex |
| | 4 | 2 | | 18 | 24 |
Product Offering Financial Highlights
Three Months Ended Jun 30, 2018 | ||||||||||||||||||||
Offshore & Subsea |
LNG | Downstream | Power | Total | ||||||||||||||||
(In millions) | ||||||||||||||||||||
New Orders |
$ | 356 | $ | 18 | $ | 458 | $ | 10 | $ | 842 | ||||||||||
Backlog |
3,086 | 1,513 | 4,191 | 1,396 | 10,186 | |||||||||||||||
Revenue |
653 | 382 | 496 | 204 | 1,735 |
Note: All amounts have been rounded to the nearest million. Totals may not foot as a result of rounding.
1 | Our backlog is equal to our remaining performance obligations (RPOs) as defined by U.S. GAAP. |
2 | Adjusted Operating Income and Margin, by segment, are non-GAAP measures. Reconciliations to the most comparable GAAP measures are provided in the appendix entitled Reconciliation of Segment Non-GAAP Financial Measures to GAAP Financial Measures. |
North, Central and South America (NCSA)
Revenues of $995 million in NCSA were primarily driven by LNG projects including our share of the Cameron LNG and Freeport LNG projects. Additional contributors were downstream projects Total Ethane Cracker, LACC and Shintech, an integrated ethylene/polyvinyl chloride (PVC) manufacturing facility in Louisiana, as well as the offshore project Abkatun A-2 and the Entergy power projects. Operating income was $49 million, with a margin of 4.9% during the quarter.
Key operational achievements in the quarter included successful completion of the first offshore campaign on Abkatun A-2, mechanical completion and onshore commissioning on Angelin, completion of key intermediate mechanical milestones on LACC (and the related monoethylene glycol facility), all process and utility powerhouses energized and substantial completion of pipe testing on Cameron LNG and energization of all critical process and utility powerhouses and pipe testing on Train 1 of Freeport LNG.
Europe, Africa, Russia and Caspian (EARC)
Revenues of $58 million in EARC were primarily driven by the offshore Maersk Tyra project and two downstream projects in Russia. Operating loss of $8 million and margin of (13.8%) were due in part to the impact of fixed costs in the segment and partially offset by the Maersk Tyra project.
8
The Maersk Tyra project continues to progress on schedule with preparations underway for the commencement of fabrication. The Amazon vessel was utilized to perform a safe and successful saturation dive campaign on the Sapref project off the coast of Durban, South Africa. FEED work for the Total Tilenga project in Uganda was successfully completed on schedule and the value engineering work continued following the FEED for an Anadarko LNG project in Mozambique.
Middle East and North Africa (MENA)
Revenues of $469 million in MENA were primarily driven by the Saudi Aramco offshore projects Safaniya Phase 5, Header 9, 13 Jackets and the Total pipeline replacement project. Operating income was $97 million and margin of 20.7%.
During the second quarter, work on Saudi Aramco Safaniya Phase 5 progressed with six of the ten platforms now installed and pipeline installation and hook-up complete on two of the ten. Fabrication on Saudi Aramco Safaniya Phase 6 progressed on schedule, with preparations underway for the offshore dredging scope. Mechanical completion was achieved on all Saudi Aramco LTA II Lump Sum offshore facilities and engineering and procurement on Bul Hanine is progressing as planned. A FEED for the Qatar Gas NFPS project was also successfully completed during the quarter.
Asia Pacific (APAC)
Revenues of $108 million in APAC were driven by the offshore project Woodside Greater Western Flank II. Operating income of $43 million and margin of 39.8% were primarily attributable to project closeouts on Inpex Ichthys and Woodside Greater Western Flank II.
Pipelay and Subsea installation work was completed on the Woodside Greater Western Flank II project during the quarter utilizing the DLV 2000 and the LV 108. The DLV 2000 successfully installed corrosion resistant alloy (CRA) pipeline using double joints fabricated at McDermotts Batam facility; optimizing lay speed and minimizing critical path repair rates. Closeout activities on Inpex Ichthys were performed utilizing the LV 108 and the remaining work is expected to be complete in early 2019. The Reliance KG-D6 project remains on track with the first offshore campaign scheduled to commence in late 2018. Also during the quarter, APAC secured an award for phase two of POSCO DAEWOO Corporations Myanmar Shwe gas field development in collaboration with Baker Hughes, a GE company.
Technology (TECH)
Revenue of $105 million and operating income and margin of $25 million and 23.8%, respectively, in the Technology segment for the second quarter of 2018 were driven by balanced activity across the portfolio of refining and petrochemical licensing and heat transfer equipment, aided by several large catalyst shipments.
Corporate
Corporate includes certain corporate and other non-operating activities, including the expense of certain unallocated operating costs. Corporate expense in the second quarter of 2018 was mainly attributable to selling, general and administrative expenses of $34 million, unallocated direct operating expenses of $20 million, transaction-related costs of $37 million and costs to achieve CPI of $63 million. Unallocated direct operating expenses were primarily driven by lower than standard utilization of certain marine assets.
9
Second Half 2018 Guidance
McDermott is introducing guidance for the combined Company for the second half of 2018, which we believe reaffirms the strategic rationale of the combination.
Second Half 2018 Guidance
Second Half 2018 Guidance |
||||
(In millions, except per share amounts or as indicated) |
||||
Revenues |
$ | 4.8B - 5.1B | ||
Operating Income |
$ | 235 - 265 | ||
Operating Margin |
4.9% - 5.2 | % | ||
Net Interest Expense1 |
~$ | 170 | ||
Income Tax Expense |
~$ | 20 | ||
Net Income |
$ | 60 - 70 | ||
Diluted Net Income, Per Share |
$ | 0.33 - 0.39 | ||
Diluted Share Count |
~180 | |||
EBITDA2 |
$ | 350 - 390 | ||
Adjustments |
||||
Costs to Achieve CPI3 |
~$ | 85 | ||
Intangibles Amortization4 |
~$ | 85 | ||
Adjusted Earnings Metrics |
||||
Adjusted Operating Income2 |
$ | 405 - 435 | ||
Adjusted Operating Margin2 |
8.0% - 8.5 | % | ||
Adjusted Net Income2 |
$ | 200 - 210 | ||
Adjusted Diluted Net Income, Per Share2 |
$ | 0.74 - 0.80 | ||
Adjusted EBITDA2 |
$ | 435 - 475 | ||
Cash Flow & Other Metrics |
||||
Cash from Operating Activities |
$ | (350) - (370 | ) | |
Capex |
~$ | 80 | ||
Free Cash Flow2 |
$ | (430) - (450 | ) | |
Cash Interest / DIC Amortization Interest |
~$ | 150 / ~$20 | ||
Cash Taxes |
~$ | 85 | ||
Corporate and Other Operating Income5 |
$ | (200) - (225 | ) | |
Cash, Restricted Cash and Cash Equivalents |
$ | 550 - 600 | ||
Gross Debt6 |
~$ | 3.6B | ||
Net Working Capital |
~$ | (900 | ) |
1 | Net Interest Expense is gross interest expense less capitalized interest and interest income. |
2 | The calculations of EBITDA, Adjusted Operating Income, Adjusted Operating Margin, Adjusted Net Income, Adjusted Diluted Net Income Per Share, Adjusted EBITDA and Free Cash Flow, which are Non-GAAP measures, are shown in the appendix entitled Reconciliation of Forecast Non-GAAP Financial Measures to Forecast GAAP Financial Measures. |
3 | Costs to achieve CPI include restructuring and integration costs. The forecasted tax impact of these costs is approximately $12 million. |
4 | Intangibles amortization represents the amortization of project-related and other intangibles. The forecasted tax impact of the amortization is approximately $18 million. |
5 | Corporate and Other represents the operating income (loss) from corporate and non-operating activities, including corporate expenses, certain centrally managed initiatives, impairments, year-end mark-to-market (MTM) pension actuarial gains and losses, costs not attributable to a particular reporting segment, and unallocated direct operating expenses associated with the underutilization of vessels, fabrication facilities and engineering resources. |
6 | Ending Gross Debt excludes debt issuance costs and capital lease obligations. |
10
Conference Call
McDermott has scheduled a conference call and webcast related to its second quarter 2018 results at 4:00 p.m., U.S. Central Time, today. Interested parties may listen over the Internet through a link posted in the Investor Relations section of McDermotts website www.mcdermott.com. A replay of the webcast will be available on the Companys website for seven days after the call. In addition, a presentation will be available on the Investor Relations section of McDermotts website that contains supplemental information on McDermotts financial results, operations and Second Half 2018 Guidance.
About the Company
McDermott is a premier, fully integrated provider of technology, engineering and construction solutions to the energy industry. For more than a century, customers have trusted McDermott to design and build end-to-end infrastructure and technology solutionsfrom the wellhead to the storage tankto transport and transform oil and gas into the products the world needs today. Our proprietary technologies, integrated expertise and comprehensive solutions deliver certainty, innovation and added value to energy projects around the world. Customers rely on McDermott to deliver certainty to the most complex projects, from concept to commissioning. It is called the One McDermott Way. Operating in over 54 countries, McDermotts locally focused and globally-integrated resources include approximately 40,000 employees and engineers, a diversified fleet of specialty marine construction vessels and fabrication facilities around the world. To learn more, visit www.mcdermott.com.
Non-GAAP Measures
This communication includes several non-GAAP financial measures as defined under Regulation G of the U.S. Securities Exchange Act of 1934, as amended. We report our financial results in accordance with GAAP, but believe that certain non-GAAP financial measures provide useful supplemental information to investors regarding the underlying business trends and performance of our ongoing operations and are useful for period-over-period comparisons of those operations.
Non-GAAP measures include adjusted diluted net income per share, adjusted net income, adjusted operating income, adjusted operating income margin and adjusted EBITDA, in each case excluding the impacts of certain identified items. The excluded items represent items that our management does not consider to be representative of our normal operations. We believe that adjusted diluted net income per share, adjusted net income, adjusted operating income, adjusted operating income margin and adjusted EBITDA are useful measures for investors to review, because they provide a consistent measure of the underlying financial results of our ongoing business and, in our managements view, allow for a supplemental comparison against historical results and expectations for future performance. Furthermore, our management uses each of these measures as measures of the performance of our operations for budgeting and forecasting, as well as employee incentive compensation. However, Non-GAAP measures should not be considered as substitutes for operating income, net income or other data prepared and reported in accordance with GAAP and should be viewed in addition to our reported results prepared in accordance with GAAP.
The forecast non-GAAP measures we have presented in this communication include forecast free cash flow and EBITDA. We believe these forward-looking financial measures are within reasonable measure. We define free cash flow as cash flows from operations less capital expenditures. We believe investors consider free cash flow as an important measure, because it generally represents funds available to pursue opportunities that may enhance stockholder value, such as making acquisitions or other investments. Our management uses free cash flow for that reason. We define EBITDA as net income plus depreciation and amortization, interest expense, net, and provision for income taxes. We have included EBITDA disclosures in this communication because EBITDA is widely used by investors for valuation and comparing our financial performance with the performance of other companies in our industry. Our
11
management also uses EBITDA to monitor and compare the financial performance of our operations. EBITDA does not give effect to the cash that we must use to service our debt or pay our income taxes, and thus does reflect the funds actually available for capital expenditures, dividends or various other purposes. Our presentations of free cash flow and EBITDA may not be comparable to similarly titled measures in other companies reports. You should not consider free cash flow and EBITDA in isolation from, or as a substitute for, net income or cash flow measures prepared in accordance with U.S. GAAP.
Reconciliations of these non-GAAP financial measures and forecast non-GAAP financial measures to the most comparable GAAP measures are provided in the tables set forth at the end of this communication.
Forward-Looking Statements
In accordance with the Safe Harbor provisions of the Private Securities Litigation Reform Act of 1995, McDermott cautions that statements in this communication which are forward-looking, and provide other than historical information, involve risks, contingencies and uncertainties that may impact actual results of operations of McDermott. These forward-looking statements include, among other things, statements about second half 2018 guidance, project milestones and percentage of completion and expected timetables, cost recoveries on projects, expected results from the application of the One McDermott Way to legacy CB&I projects, increased opportunities in the market, backlog, bids and change orders outstanding, target projects and revenue opportunity pipeline, to the extent these may be viewed as indicators of future revenues or profitability, the expected impacts of CPI and progress toward achieving anticipated CPI targets, the Companys potential and our beliefs with respect to the combination with CB&I. Although we believe that the expectations reflected in those forward-looking statements are reasonable, we can give no assurance that those expectations will prove to have been correct. Those statements are made by using various underlying assumptions and are subject to numerous risks, contingencies and uncertainties, including, among others: the possibility that the expected CPI savings from the recently completed combination will not be realized, or will not be realized within the expected time period; difficulties related to the integration of the two companies; disruption from the combination making it more difficult to maintain relationships with customers, employees, regulators or suppliers; the diversion of management time and attention to integration matters; adverse changes in the markets in which McDermott operates or credit markets; the inability of McDermott to execute on contracts in backlog successfully; changes in project design or schedules; the availability of qualified personnel; changes in the terms, scope or timing of contracts; contract cancellations; change orders and other modifications and actions by customers and other business counterparties of McDermott; changes in industry norms; and adverse outcomes in legal or other dispute resolution proceedings. If one or more of these risks materialize, or if underlying assumptions prove incorrect, actual results may vary materially from those expected. You should not place undue reliance on forward-looking statements. For a more complete discussion of these and other risk factors, please see each of McDermotts annual and quarterly filings with the U.S. Securities and Exchange Commission (the SEC), including its annual report on Form 10-K for the year ended December 31, 2017 and subsequent quarterly reports on Form 10-Q. This communication reflects the views of McDermotts management as of the date hereof. Except to the extent required by applicable law, McDermott undertakes no obligation to update or revise any forward-looking statement.
Contact:
Investors & Financial Media
Scott Lamb
Vice President, Investor Relations
832.513.1068
scott.lamb@mcdermott.com
12
McDERMOTT INTERNATIONAL, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
(In millions, except per share amounts) | ||||||||||||||||
Revenues |
$ | 1,735 | $ | 789 | $ | 2,343 | $ | 1,308 | ||||||||
Costs and Expenses: |
||||||||||||||||
Cost of operations |
1,486 | 650 | 1,962 | 1,079 | ||||||||||||
Project related intangibles amortization |
12 | | 12 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total cost of operations |
1,498 | 650 | 1,974 | 1,079 | ||||||||||||
Research and development expenses |
5 | 1 | 5 | 1 | ||||||||||||
Selling, general and administrative expenses |
75 | 50 | 124 | 87 | ||||||||||||
Other intangibles amortization |
10 | | 10 | | ||||||||||||
Transaction costs |
37 | | 40 | | ||||||||||||
Restructuring and integration costs |
63 | | 75 | | ||||||||||||
Other operating expenses (income), net |
1 | | 1 | (2 | ) | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total expenses |
1,689 | 701 | 2,229 | 1,165 | ||||||||||||
Income (loss) from investments in unconsolidated affiliates |
3 | (3 | ) | (1 | ) | (6 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income |
49 | 85 | 113 | 137 | ||||||||||||
Other expense: |
||||||||||||||||
Interest expense, net |
(72 | ) | (22 | ) | (83 | ) | (39 | ) | ||||||||
Other non-operating expense, net |
(16 | ) | (3 | ) | (14 | ) | (2 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total other expense, net |
(88 | ) | (25 | ) | (97 | ) | (41 | ) | ||||||||
(Loss) income before provision for income taxes |
(39 | ) | 60 | 16 | 96 | |||||||||||
Income tax (benefit) expense |
(84 | ) | 23 | (63 | ) | 34 | ||||||||||
Non-operating loss from investments in unconsolidated affiliates |
| (1 | ) | | (2 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
45 | 36 | 79 | 60 | ||||||||||||
Less: Net (loss) income attributable to noncontrolling interests |
(2 | ) | | (3 | ) | 2 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income attributable to McDermott |
$ | 47 | $ | 36 | $ | 82 | $ | 58 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income per share attributable to McDermott |
||||||||||||||||
Basic |
$ | 0.33 | $ | 0.38 | $ | 0.68 | $ | 0.67 | ||||||||
Diluted |
$ | 0.33 | $ | 0.38 | $ | 0.68 | $ | 0.62 | ||||||||
Shares used in the computation of net income per share: |
||||||||||||||||
Basic |
144 | 94 | 120 | 87 | ||||||||||||
Diluted |
144 | 94 | 120 | 94 |
13
McDERMOTT INTERNATIONAL, INC.
EARNINGS PER SHARE COMPUTATION
Three Months Ended Jun 30, | Six Months Ended Jun 30, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
(In thousands, except share and per share amounts) | ||||||||||||||||
Net income attributable to McDermott International, Inc. |
$ | 47 | $ | 36 | $ | 82 | $ | 58 | ||||||||
Weighted average common shares (basic) |
144 | 94 | 120 | 87 | ||||||||||||
Effect of dilutive securities: |
||||||||||||||||
Tangible equity units |
| | | 6 | ||||||||||||
Stock options, restricted stock and restricted stock units |
| | | 1 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted weighted average common shares and assumed exercises of stock options and vesting of stock awards (diluted) |
144 | 94 | 120 | 94 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income attributable to McDermott International, Inc. |
||||||||||||||||
Basic: |
$ | 0.33 | $ | 0.38 | $ | 0.68 | $ | 0.67 | ||||||||
Diluted: |
$ | 0.33 | $ | 0.38 | $ | 0.68 | $ | 0.62 |
SUPPLEMENTARY DATA
Three Months Ended Jun 30, | Six Months Ended Jun 30, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
(In millions) | ||||||||||||||||
Depreciation & amortization |
$ | 57 | $ | 28 | $ | 80 | $ | 50 | ||||||||
Capital expenditures |
24 | 18 | 43 | 81 | ||||||||||||
Backlog |
10,186 | 3,298 | 10,186 | 3,298 |
14
McDERMOTT INTERNATIONAL, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
June 30, 2018 | December 31, 2017 | |||||||
(In millions, except per share amounts) | ||||||||
Assets | (Unaudited) | |||||||
Current assets: |
||||||||
Cash and cash equivalents ($140 and $0 related to variable interest entities (VIEs)) |
$ | 814 | $ | 390 | ||||
Restricted cash and cash equivalents |
324 | 18 | ||||||
Accounts receivabletrade, net ($29 and $0 related to VIEs) |
968 | 328 | ||||||
Accounts receivableother ($52 and $0 related to VIEs) |
130 | 42 | ||||||
Contracts in progress ($213 and $0 related to VIEs) |
918 | 621 | ||||||
Project related intangible assets, net |
129 | | ||||||
Inventory |
48 | | ||||||
Other current assets ($22 and $0 related to VIEs) |
190 | 36 | ||||||
|
|
|
|
|||||
Total current assets |
3,521 | 1,435 | ||||||
|
|
|
|
|||||
Property, plant and equipment, net |
2,090 | 1,666 | ||||||
Accounts receivablelong-term retainages |
61 | 39 | ||||||
Investments in unconsolidated affiliates |
423 | 8 | ||||||
Goodwill |
3,926 | | ||||||
Other intangibles, net |
1,039 | | ||||||
Deferred income taxes |
178 | 18 | ||||||
Other non-current assets |
190 | 57 | ||||||
|
|
|
|
|||||
Total assets |
$ | 11,428 | $ | 3,223 | ||||
|
|
|
|
|||||
Liabilities and Equity |
||||||||
Current liabilities: |
||||||||
Current maturities of long-term debt |
$ | 42 | $ | 24 | ||||
Accounts payable ($354 and $0 related to VIEs) |
906 | 279 | ||||||
Advance billings on contracts ($66 and $0 related to VIEs) |
1,227 | 32 | ||||||
Project related intangible liabilities, net |
29 | | ||||||
Accrued liabilities ($94 and $0 related to VIEs) |
1,442 | 337 | ||||||
Income taxes payable |
123 | 35 | ||||||
|
|
|
|
|||||
Total current liabilities |
3,769 | 707 | ||||||
Long-term debt |
3,418 | 513 | ||||||
Non-current other taxes |
96 | 63 | ||||||
Other non-current liabilities |
579 | 151 | ||||||
|
|
|
|
|||||
Total liabilities |
7,862 | 1,434 | ||||||
|
|
|
|
|||||
Commitments and contingencies |
||||||||
Stockholders equity: |
||||||||
Common stock, par value $1.00 per share, authorized 255 shares; |
||||||||
issued 183 and 98 shares, respectively |
183 | 98 | ||||||
Capital in excess of par value |
3,480 | 1,858 | ||||||
Retained earnings/ (accumulated deficit) |
54 | (48 | ) | |||||
Accumulated other comprehensive loss |
(75 | ) | (51 | ) | ||||
Treasury stock, at cost: 3 and 3 shares, respectively |
(96 | ) | (96 | ) | ||||
|
|
|
|
|||||
Total McDermott Stockholders Equity |
3,546 | 1,761 | ||||||
Noncontrolling interest |
20 | 28 | ||||||
|
|
|
|
|||||
Total stockholders equity |
3,566 | 1,789 | ||||||
|
|
|
|
|||||
Total liabilities and stockholders equity |
$ | 11,428 | $ | 3,223 | ||||
|
|
|
|
15
McDERMOTT INTERNATIONAL, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
Six Months Ended June 30, | ||||||||
2018 | 2017 | |||||||
(In millions) | ||||||||
Cash flows from operating activities: |
||||||||
Net income |
$ | 79 | $ | 60 | ||||
Non-cash items included in net income: |
||||||||
Depreciation and intangible amortization |
80 | 50 | ||||||
Debt issuance cost amortization |
17 | 10 | ||||||
Stock-based compensation charges |
28 | 12 | ||||||
Deferred taxes |
(100 | ) | 4 | |||||
Other non-cash items |
| (2 | ) | |||||
Changes in operating assets and liabilities, net of effects of businesses acquired: |
| |||||||
Accounts receivable |
278 | 37 | ||||||
Contracts in progress, net of Advance billings on contracts |
(141 | ) | (411 | ) | ||||
Inventory |
14 | | ||||||
Accounts payable |
129 | 260 | ||||||
Other current and non-current assets |
(2 | ) | (13 | ) | ||||
Investments in unconsolidated affiliates |
1 | 8 | ||||||
Other current and non-current liabilities |
52 | 76 | ||||||
|
|
|
|
|||||
Total cash provided by operating activities |
435 | 91 | ||||||
|
|
|
|
|||||
Cash flows from investing activities: |
||||||||
CB&I combination consideration, net of cash of $498 acquired |
(2,374 | ) | | |||||
Purchases of property, plant and equipment |
(43 | ) | (81 | ) | ||||
Advances with third party participants of proportionately consolidated consortiums, net |
(45 | ) | | |||||
Proceeds from asset dispositions |
2 | 55 | ||||||
Investments in unconsolidated affiliates |
(3 | ) | (1 | ) | ||||
Other |
2 | | ||||||
|
|
|
|
|||||
Total cash used in investing activities |
(2,461 | ) | (27 | ) | ||||
|
|
|
|
|||||
Cash flows from financing activities: |
||||||||
Proceeds from issuance of long-term debt |
3,560 | | ||||||
Repayment of debt |
(515 | ) | (230 | ) | ||||
Advances with joint ventures, proportionately consolidated consortiums and third party participants |
(42 | ) | | |||||
Debt and letter of credit issuance costs |
(208 | ) | (19 | ) | ||||
Debt extinguishment costs |
(10 | ) | | |||||
Acquisition of NCI |
| (11 | ) | |||||
Repurchase of common stock |
(14 | ) | (7 | ) | ||||
|
|
|
|
|||||
Total cash provided by (used in) financing activities |
2,771 | (267 | ) | |||||
|
|
|
|
|||||
Effects of exchange rate changes on cash, cash equivalents and restricted cash |
(15 | ) | | |||||
Net increase (decrease) in cash, cash equivalents and restricted cash |
730 | (203 | ) | |||||
Cash, cash equivalents and restricted cash at beginning of period |
408 | 612 | ||||||
|
|
|
|
|||||
Cash, cash equivalents and restricted cash at end of period |
$ | 1,138 | $ | 409 | ||||
|
|
|
|
16
McDERMOTT INTERNATIONAL, INC.
2017 SEGMENT REVENUE AND OPERATING INCOME RECAST
(Unaudited)
Three Months Ended | ||||||||||||||||
Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | |||||||||||||
(In thousands) | ||||||||||||||||
Revenues |
||||||||||||||||
NCSA |
$ | 116 | $ | 61 | $ | 42 | $ | 28 | ||||||||
EARC |
1 | | 2 | 16 | ||||||||||||
MENA |
516 | 736 | 557 | 310 | ||||||||||||
APAC |
85 | 161 | 188 | 165 | ||||||||||||
Technology |
| | | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenues |
718 | 959 | 789 | 519 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income |
||||||||||||||||
NCSA |
$ | 5 | $ | (4 | ) | $ | (7 | ) | $ | 2 | ||||||
EARC |
(5 | ) | (5 | ) | (5 | ) | 2 | |||||||||
MENA |
105 | 164 | 118 | 64 | ||||||||||||
APAC |
19 | 21 | 30 | 22 | ||||||||||||
Technology |
| | | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total segment operating income |
123 | 177 | 136 | 91 | ||||||||||||
Corporate |
(77 | ) | (53 | ) | (52 | ) | (38 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total operating income |
46 | 124 | 85 | 53 | ||||||||||||
|
|
|
|
|
|
|
|
17
McDERMOTT INTERNATIONAL, INC.
RECONCILIATION OF SEGMENT NON-GAAP TO GAAP FINANCIAL MEASURES
Three Months Ended Jun 30, 2018 | ||||||||||||||||||||||||||||
Segment Operating Results | ||||||||||||||||||||||||||||
NCSA | EARC | MENA | APAC | TECH | Corporate | Total | ||||||||||||||||||||||
Revenues |
$ | 995 | $ | 58 | $ | 469 | $ | 108 | $ | 105 | $ | | $ | 1,735 | ||||||||||||||
GAAP Operating Income (Loss) |
49 | (8 | ) | 97 | 43 | 25 | (157 | ) | 49 | |||||||||||||||||||
GAAP Operating Margin |
4.9 | % | -13.8 | % | 20.7 | % | 39.8 | % | 23.8 | % | | 2.8 | % | |||||||||||||||
Adjustments |
||||||||||||||||||||||||||||
Transaction Costs1 |
| | | | | 37 | 37 | |||||||||||||||||||||
Costs to Achieve CPI2 |
| | | | | 63 | 63 | |||||||||||||||||||||
Intangibles Amortization3 |
7 | 2 | (0 | ) | 0 | 13 | | 22 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total Non-GAAP Adjustments |
7 | 2 | (0 | ) | 0 | 13 | 101 | 123 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Non-GAAP Operating Income (Loss) |
$ | 56 | $ | (6 | ) | $ | 97 | $ | 43 | $ | 38 | $ | (56 | ) | $ | 172 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Non-GAAP Adjusted Operating Margin |
5.6 | % | -9.8 | % | 20.7 | % | 39.8 | % | 36.4 | % | | 9.9 | % |
1 | We recognized $37 million of transaction costs associated with our combination with CB&I during the second quarter of 2018. |
2 | Costs to achieve our Combination Profitability Initiatives (CPI) include integration and restructuring costs. We incurred $63 million of costs from CPI in the second quarter of 2018. |
3 | Intangibles amortization includes the amortization of all acquired intangibles from the combination with CB&I, including project-related intangibles and other intangible assets (process technologies, trade names, trade markets, and customer relationships). |
18
McDERMOTT INTERNATIONAL, INC.
RECONCILIATION OF FORECAST NON-GAAP FINANCIAL MEASURES TO GAAP FINANCIAL MEASURES
Full Year 2018 Guidance |
||||
(In millions) | ||||
Revenues |
$ | 4.8B - 5.1B | ||
Operating Income |
$ | 235 - 265 | ||
Operating Margin |
4.9% - 5.2 | % | ||
Costs to Achieve CPI |
~85 | |||
Intangibles Amortization |
~85 | |||
Total Adjustments |
~170 | |||
|
|
|||
Adjusted Operating Income |
$ | 405 - 435 | ||
|
|
|||
Adjusted Operating Margin |
8.0% - 8.5 | % | ||
Net Income |
$ | 60 - 70 | ||
Total Adjustments |
~170 | |||
Tax Impact of Adjustments |
~(30 | ) | ||
|
|
|||
Adjusted Net Income |
$ | 200 - 210 | ||
|
|
|||
Less: Intangibles Amortization |
~(85 | ) | ||
Plus: Tax Impact |
~18 | |||
|
|
|||
Subtotal |
$ | 133 - 143 | ||
|
|
|||
Diluted Share Count |
~180 | |||
|
|
|||
Adjusted EPS |
$ | 0.74 - 0.80 | ||
|
|
|||
Cash Flows from Operating Activities |
$ | (350) - (370 | ) | |
Capital Expenditures |
~80 | |||
|
|
|||
Free Cash Flow |
$ | (430) - (450 | ) | |
|
|
|||
GAAP Net Income (Loss) Attributable to McDermott |
$ | 60 - 70 | ||
Add: |
||||
Depreciation and amortization |
100 - 130 | |||
Interest expense, net |
~170 | |||
Provision for taxes |
~20 | |||
|
|
|||
EBITDA |
$ | 350 - 390 | ||
|
|
|||
Costs to Achieve CPI |
~85 | |||
|
|
|||
Adjusted EBITDA |
$ | 435 - 475 | ||
|
|
19
Exhibit 99.2
Q2 2018 SUPPLEMENTAL INFORMATION July 31, 2018
FORWARD LOOKING STATEMENTS In accordance with the Safe Harbor provisions of the Private Securities Litigation Reform Act of 1995, McDermott cautions that statements in this presentation which are forward-looking, and provide other than historical information, involve risks, contingencies and uncertainties that may impact actual results of operations of McDermott. These forward-looking statements include, among other things, statements about 2018 focus areas, second half 2018 guidance, project milestones and percentage of completion and expected timetables, increased opportunities in the market, backlog, bids and change orders outstanding, target projects and revenue opportunity pipeline, to the extent these may be viewed as indicators of future revenues or profitability, anticipated future intangibles amortization, the expected impacts of CPI and progress toward achieving anticipated CPI targets, our expectations regarding working capital balances, expected covenant compliance, our expectations with respect to the Amazon vessel, our beliefs with respect to the combination with CB&I, integration progress and long-term prospects, expectations on future contract structure, our planned reduction in total debt and our plans and expectations with respect to the Ras Al Khair fabrication yard. Although we believe that the expectations reflected in those forward-looking statements are reasonable, we can give no assurance that those expectations will prove to have been correct. Those statements are made by using various underlying assumptions and are subject to numerous risks, contingencies and uncertainties, including, among others: the possibility that the expected CPI savings from the recently completed combination will not be realized, or will not be realized within the expected time period; difficulties related to the integration of the two companies; disruption from the combination making it more difficult to maintain relationships with customers, employees, regulators or suppliers; the diversion of management time and attention to integration matters; adverse changes in the markets in which McDermott operates or credit markets; the inability of McDermott to execute on contracts in backlog successfully; changes in project design or schedules; the availability of qualified personnel; changes in the terms, scope or timing of contracts; contract cancellations; change orders and other modifications and actions by customers and other business counterparties of McDermott; changes in industry norms; and adverse outcomes in legal or other dispute resolution proceedings. If one or more of these risks materialize, or if underlying assumptions prove incorrect, actual results may vary materially from those expected. You should not place undue reliance on forward-looking statements. For a more complete discussion of these and other risk factors, please see each of McDermotts annual and quarterly filings with the U.S. Securities and Exchange Commission, including its annual report on Form 10-K for the year ended December 31, 2017 and subsequent quarterly reports on Form 10-Q. This presentation reflects the views of McDermotts management as of the date hereof. Except to the extent required by applicable law, McDermott undertakes no obligation to update or revise any forward-looking statement. NON-GAAP DISCLOSURES This presentation includes several non-GAAP financial measures as defined under Regulation G of the U.S. Securities Exchange Act of 1934, as amended. McDermott reports its financial results in accordance with U.S. generally accepted accounting principles, but the company believes that certain non-GAAP financial measures provide useful supplemental information to investors regarding the underlying business trends and performance of its ongoing operations and are useful for period-over-period comparisons of those operations. The non-GAAP measures in this presentation include Backlog, Adjusted Operating Income and Margin, Adjusted Net Income, Adjusted Diluted Earnings Per Share (EPS), EBITDA, Adjusted EBITDA, Free Cash Flow, and Adjusted Free Cash Flow. These non-GAAP financial measures should be considered as supplemental to, and not as a substitute for or superior to, the financial measures prepared in accordance with GAAP. Reconciliations of these non-GAAP financial measures to the most comparable GAAP measures are provided on pages 32, 33, 34 and 35 of this presentation. 2
2018 FOCUS AREAS INTEGRATE Complete integration successfully to establish top tier, vertically integrated EPC company, competitively differentiated in technology, customer relationships, culture and geographic footprint DISCIPLINE Exercise disciplined bidding through thorough evaluation and assessment of project risk profiles EXECUTE Deliver excellence in execution through implementation of the One McDermott Way POSITION Develop strategy to position the company for future growth by capitalizing on a robust revenue opportunity pipeline and growing end markets DRIVE Drive savings throughout the organization and embody a best in class cost culture 3
QUARTERLY RESULTS
Q2 2018 FINANCIAL HIGHLIGHTS $ in millions except for per share data Q218 Q118 Q217 Orders $842 $321 $188 Backlog 10,186 3,387 3,298 Revenues 1,735 608 789 Financial Metrics (Adjusted as Indicated)1 Gross Profit and Margin % $237 13.7% $132 21.7% $138 17.5% Operating Income and Margin % $49 2.8% $65 10.7% $85 10.8% Net Income Attributable to McDermott $47 $35 $36 Diluted EPS $0.33 $0.37 $0.38 EBITDA $92 $90 $109 Adjusted Operating Income and Margin % $172 9.9% $79 13.1% $85 10.8% Adjusted Net Income Attributable to McDermott $59 $49 $36 Adjusted Diluted EPS2 $0.29 $0.51 $0.38 Adjusted EBITDA $208 $104 $109 Capex $24 $18 $18 Cash from Operations $398 $37 $42 Free Cash Flow $374 $19 $24 Ending Cash Balance3 $1,138 $419 $409 Working Capital ($1,444) $384 $160 Intangible Amortization $22 $0 $0 Q2 2018 results include McDermott for the full period and CB&I for the period of May 11, 2018 to June 30, 2018 Adjustments for Q2 2018 include transaction-related costs of $37 million, costs to achieve Combination Profitability Initiative (CPI) of $63 million (which consist of integration and restructuring costs), amortization of acquired intangible assets of $22 million, debt extinguishment costs of $14 million and a tax benefit of $117 million from an intercompany transfer of technology IP Revenue for Q2 2018 was driven by the Cameron LNG, Saudi Aramco Safaniya Phase 5, Freeport LNG, LACC and Woodside Greater Western Flank II projects Operating Income was driven by our Offshore & Subsea and Downstream 1) The reconciliations product of EBITDA, offerings each adjusted measure and Free Cash Flow, all of which are Non-GAAP measures, to the most comparable GAAP measures are provided in the pages entitled Additional Disclosures Quarterly Reconciliations and Additional Disclosures EBITDA Reconciliations. 2) Adjusted Diluted EPS has not been adjusted to exclude the amortization of acquired intangible assets, which were included in the calculation of adjusted per share earnings. 3) Includes cash, cash equivalents, and restricted cash. 5
Q2 2018 SEGMENT REPORTING AND PRODUCT OFFERING $ in millions OPERATING SEGMENTS $ in millions NCSA EARC MENA APAC TECH CORP Total Orders $462 ($4) $69 $245 $71 $ - $842 Backlog 5,182 1,250 2,630 637 487 - 10,186 Revenues 995 58 469 108 105 - 1,735 Operating Income and Margin % $49 4.9% $(8) (13.8%) $97 20.7% $43 39.8% $25 23.8% $(157) 0.0% $49 2.8% Adjusted Operating Income and Margin %1 $56 5.6% $(6) (9.8%) $97 20.7% $43 39.8% $38 36.4% $(56) 0.0% $172 9.9% Capex - - 4 2 - 18 24 PRODUCT OFFERING Offshore & $ in millions LNG Dow nstream Pow er Total Subsea Orders $356 $18 $458 $10 $842 Backlog 3,086 1,513 4,191 1,396 10,186 Revenues 653 382 496 204 1,735 Orders were driven by an award from Posco Daewoo in consortium with Baker Hughes, a GE company, and an EPC contract for a mono-ethylene glycol facility Revenues were driven by NCSA and MENA and Operating Income was driven by NCSA, MENA, APAC and TECH Revenues were largely driven by Offshore & Subsea and Downstream projects 1) The reconciliations of Adjusted Operating Income and Adjusted Operation Margin, which are Non-GAAP measures, to the most comparable GAAP measures are provided in the page entitled ?Additional Disclosures ? Segment Reconciliations.? 6
PURCHASE ACCOUNTING AND INTANGIBLE AMORTIZATION $ in millions PURCHASE PRICE ALLOCATION1 Purchase Price Allocation Total equity consideration 1,693 Cash consideration transferred 2,872 Total Combination consideration transferred 4,565 Net tangible assets acquired (including cash) (522) Intangible assets acquired 1,161 Goodwill 3,926 Total purchase price 4,565 INTANGIBLE ASSETS Weighted Acquired Fair Average Useful Intangible Asset Value Life Project related intangible assets 145 3 Project related intangible liabilities (33) 2 Project related intangibles, net 112 - Process technologies 515 27 Trade names 420 12 Customer relationships 87 9 Trade marks 27 10 Total 1,161 7
COMBINATION PROFITABILITY INITIATIVE (?CPI?) Previously announced cost synergies of $350 million, $ in millions CATEGORY SOURCE TOTAL CPI SAVINGS Savings actioned / costs Consolidate buying power to negotiate improved pricing or rebates with suppliers incurred to date SUPPLY CHAIN Improved category management and strategic sourcing 153 $37 $116 Negotiate improved sub-contract pricing with providers based on volume Remaining run- COSTS OF rate savings / OPERATIONS Pooling of operations support resources in high value centers costs to OPERATIONS & Consolidate offices and facilities based on proximity and reduce office footprint 97 $60 $37 achieve PROJECT Increase asset and tool utilization by transferring or reusing on subsequent projects Reduce spend on travel expenses by encouraging video conferencing and adjusting policies Move transactional back-office support to high value centers BACK OFFICE Optimize functional staffing levels to industry or internal best practices 75 $60 $15 SUPPORT Eliminating duplicate services SG&A Eliminate redundant systems SYSTEMS & Reduce applications and associated support 25 $6 $19 APPLICATIONS Consolidate duplicate technology licenses and reduce number of overall user licenses required TOTAL ANTICIPATED CPI SAVINGS 350 $163 $187 ESTIMATED TOTAL COSTS TO ACHIEVE 210 $75 $135 $163 million of total $350 million in anticipated annual run rate CPI savings actioned as of Q2 2018 CPI resulted in $16 million positive impact to Q2 2018 earnings $20 million in cash savings achieved in Q2 2018 Planned headcount reduction of approximately 1,100 with approximately 600 separations to date, which represents approximately 8% of professional staff In addition to the $350 million in initiatives outlined above, we have identified additional one-time cash savings of $74 million for which we are currently taking actions to achieve, including the sale of real property and deferral of capex spend 8
Q2 2018 SUMMARY CASH FLOW $ in millions $419 million cash, cash equivalents & restricted cash as of Mar. 31, 20181 398 (24) (2,433) 2,778 719 CASH FLOWS FROM CASH FLOWS CASH FLOWS USED FOR CASH FLOWS FROM NET INCREASE OPERATING ACTIVITIES FOR CAPEX OTHER INVESTING FINANCING ACTIVITIES IN CASH ACTIVITIES & FX $1,138 million cash, cash equivalents & restricted cash as of June 30, 20181 Capital expenditures primarily driven by $17 million associated with the J-lay upgrade to the Amazon and other maintenance and project capex Cash flows used for investing primarily represents $2.4 billion of consideration for the combination with CB&I, net of acquired cash of $498 million Cash flows from financing activities includes the proceeds from debt issued under our new capital structure of $3.6 billion, offset by repayment of debts of $515 million and debt and letter of credit issuance costs of $208 million Net advances with joint ventures and consortiums (including proportionately consolidated ventures and equity-method investments) of $45 million and $42 million were included in investing and financing cash flows, respectively 1) Includes restricted cash of $6 million as of Mar. 31, 2018 and $324 million as of Jun. 30, 2018. 9
Q2 2018 EBITDA TO FREE CASH FLOW $ in millions $500 $101 $475 $450 $411 $(33) $398 ($24) $400 $374 $350 $300 $250 $200 $150 $100 $92 ($54) $50 ($18) $0 1 Q218 EBITDA Cash Paid for Cash Paid for Changes in Changes in Q218 Cash Capex Q218 Free1 Transaction Q218 Adjusted Interest Taxes Current Assets Long-term Flows from Cash Flow Costs and Free Cash Flow & Liabilities Assets & Operations Costs to Liabilities Achieve CPI Increase Decrease Cash paid for interest includes $21 million for our previously outstanding 8% senior notes under our previous capital structure and $22 million in interest for the Term Loan B under our new credit facility Changes in current assets and liabilities are primarily driven by significant increases in contracts in progress, accounts payable and accrued liabilities, offset by collections on trade receivables Capital expenditures primarily driven by $17 million associated with the J-lay upgrade to the Amazon and other maintenance and project capex 1) The reconciliations of EBITDA and Free Cash Flow, all of which are Non-GAAP measures, to the most comparable GAAP measures are provided in the pages entitled Additional Disclosures Quarterly Reconciliations and Additional Disclosures EBITDA Reconciliations. 10
|
NET WORKING CAPITAL TREND COMPARISON $ in millions Q1 2018 Q2 2018 3,000 2,000 1,000 384 0 (1,000) (1,444) (2,000) (3,000) (4,000) Accounts receivable Contract assets Other assets Accounts payable Contract liabilities Other liabilities Net Working Capital Negative working capital acquired from the combination with CB&I as of May 10, 2018 was negative $1.6 billion; this is driven by significant cash advances and front-end milestones on onshore LNG and Downstream projects in NCSA Key projects driving negative working capital balance include Cameron LNG, LACC Ethylene Production Facility, and Total Ethane Cracker; these working capital balances are expected to unwind significantly during 2018 as the projects progress toward completion No significant change in working capital for our Offshore & Subsea projects, primarily due to back-end loaded milestones and extended payment terms on contracts We continue to exercise judicious working capital management post-combination through alignment of our supply chain, vendor equipment financing and receivable factoring in Mexico 11
PROJECTS > $500M, PERCENT OF COMPLETION (?POC?)1 PROJECT NAME1 PROJECT SIZE2 Saudi Aramco Marjan Power System Substantial Saudi Aramco LTA II Mega Saudi Aramco Safaniya Phase 5 Substantial Shintech Mega Cameron LNG Mega Entergy #1 - St. Charles Substantial LACC Ethylene Production Facility Mega Freeport LNG Mega Entergy - Lake Charles Substantial Saudit Aramco Safaniya Phase 6 Major Total Ethane Cracker Mega Maersk Tyra Substantial ADNOC Takreer Substantial NCSA EARC MENA APAC GAAP POC Cumulative POC In accordance with U.S. GAAP, McDermott was required to reset the POC for all acquired contracts to zero as of the date of the combination; in the table above, the cumulative POC, including progress achieved prior to the combination, is provided for all projects acquired from CB&I in a dotted outline in additional to the reset POC calculated in accordance with U.S. GAAP The Maersk Tyra project is on schedule and preparations are underway for the commencement of fabrication in Batam later in the year Significant progress was achieved on Safaniya Phase 5 during Q2 2018 with six of the ten platforms now installed and hook-up on two complete 1) Projects as of June 30, 2018. The list excludes projects that were substantially complete (>95%) in prior periods. 2) Represents the project size at time of award. Project sizes are as follows: Substantial ($500 million ? $750 million), Major ($750 million - $1 billion), and Mega (>$1 billion). 12
IPL EAGLE & CALPINE POWER PROJECTS IPL EAGLE CALPINE Cumulative POC1 Substantially Complete 89% Gross Profit Loss Loss Final settlement executed w ith customer on June 30. Remaining scope of w ork includes piping and electrical Currently w orking on final punchlist items. installation. Operational Update Completing site restoration and final landscaping. Backlog Roll-off in Not Material $38 million Second Half 2018 Changes in Estimate (Project Charges) None None Recorded in Q2 2018 Change in Estimate of GP at Completion Between Q118 and ($33 million) ($23 million) Date of Combination2 Targeted Completion as of Q2 2018 In Warranty Period Q4 2018 No project charges or changes of costs to complete were recorded in Q2 2018 The IPL Eagle project was substantially complete prior to the combination; subsequent to Q1 2018 and prior to the combination, the project incurred a net decrease in GP of $33 million, consisting of $35 million in liquidated damages incurred by CB&I subsequent to Q1 2018 and an increase in estimated costs to complete of $10 million based upon McDermotts evaluation of the project upon acquisition, offset by a $12 million increase in contract price as a result of our final settlement with the customer Subsequent to Q1 2018 and prior to the combination, a project charge was recorded on the Calpine project of $23 million due to an increase in the estimate of costs to complete due to low labor productivity 1) Represents the cumulative percentage of completion (POC) which includes progress achieved prior to the combination with CB&I. POC calculated in accordance with GAAP, which requires the project progress to be reset to 0% as of the date of the combination for accounting purposes, was 28% for Calpine as of June 30, 2018. 2) Represents the net change in GP as a result of changes in estimates of the revenues and costs between Q1 2018 and the date of the combination. These changes include charges recorded by CB&I prior to the combination and estimates made by McDermott upon acquisition when recording the fair value of acquired contracts. These changes in estimate did not directly impact our Q2 2018 earnings. 13
FREEPORT & CAMERON LNG PROJETS FREEPORT3 CAMERON Cumulative POC1 83% 88% Gross Profit Profitable Loss In Train 1, all critical process and utility pow erhouses are In Phase 1, all process and utility pow erhouses are energized energized and pipe testing is progressing. and pipe testing is substantially complete. Pre-commissioning Train 2 is progressing as expected w ith improved productivity. activities have commenced. Operational Update Train 3 w as more significantly impacted by Hurrican Harvey Train 2 construction is recognizing improved productivity. but is still making progress. We have filed our claim w ith the Train 3 construction is progressing w ell. customer for Hurricane Harvey related charges. Backlog Roll-off in $412 million $331 million Second Half 2018 Changes in Estimate (Project Charges) None None Recorded in Q2 2018 Change in Estimate of GP at Completion Between Q118 and None ($165 million) Date of Combination2 Train 1: Q3 2019 Phase 1: Q1 2019 Targeted Completion Train 2: Q1 2020 Train 2: Q3 2019 Train 3: Q2 2020 Train 3: Q1 2020 No project charges or changes of costs to complete were recorded in Q2 2018 Contract values above represent McDermotts proportionate share of the contract value awarded to the consortium and does not include subcontract work awarded to McDermott from the consortium, which is significant As part of our accounting for the combination, an increase in estimated cost to complete of $165 million was recognized on the Cameron project 1) Represents the cumulative percentage of completion (POC) which includes progress achieved prior to the combination with CB&I. POC calculated in accordance with GAAP, which requires the project progress to be reset to 0% as of the date of the combination for accounting purposes, was 18% and 25% for the Freeport and Cameron projects, respectively, as of June 30, 2018. 2) Represents the net change in GP as a result of changes in estimates of the revenues and costs between Q1 2018 and the date of the combination. These changes include charges recorded by CB&I prior to the combination and estimates made by McDermott upon acquisition when recording the fair value of acquired contracts. These changes in estimate did not directly impact our Q2 2018 earnings. 3) Includes the Freeport Trains 1 & 2 and Freeport Train 3 projects, which are performed by two separate consortiums. 14
ASSET UTILIZATION SUMMARY UNALLOCATED ONSHORE OFFSHORE ONSHORE OFFSHORE/SUBSEA DIRECT OPERATING CONSTRUCTION1 VESSELS FABRICATION1 FABRICATION EXPENSES (Wkhr 000s) (Days) (in millions) (Wkhr 000s) (Wkhr 000s) 47% 73% 128% 81% $37 Actual: 638 Actual: 3,298 Actual: 5,061 Actual: 557 Q1?18 $42 Standard: 1,365 Standard: 4,500 Standard: 3,945 Standard: 688 Lower Onshore fabrication activity in APAC partially offset by NCSA and MENA activity Vessel utilization driven by high utilization of offshore vessels in MENA and NCSA Unallocated DOE is primarily driven by the underutilization of certain marine assets and bid and proposal costs recorded in each segment 1) Actual hours for our onshore business acquired from the combination with CB&I represent activity from May 11, 2018 through June 30, 2018. Standard hours for the onshore business have been adjusted, pro-rata, for this same period. 15
CREDIT FACILITY AND BOND SNAPSHOT Funded Debt $ in millions Size $2.26 billion B Loan Maturity 7 years2 Term Pricing LIBOR + 500bps Security Secured Size $1.3 billion Notes Maturity 6 years Year Six - Coupon 10.625% Security Unsecured Liquidity Facilities Letter of Credit Facility $1.39 billion Revolving Credit Facility $1.0 billion ment Cash Secured Credit Facility $310 million Instru Letter of Credit Maturity 5 years Uncommitted Bilateral $1.61 billion Letters of Credit 1 ?4.25x through Q3 2019; ?4.00x for Q4 2019; Total Leverage ?3.75x through Q4 2020; ?3.50x through Q4 Covenants 2021 and ?3.25x thereafter cial FCCR ?1.50x ?$200MM inclusive of Revolving Finan Minimum Liquidity Commitments available for Borrowing McDermott is not subject to financial covenant compliance tests under the credit agreement until Q3 2018 The Covenant EBITDA numbers for Q4 2017 and Q1 2018 are fixed numbers as outlined in the credit agreement: $258 million and $267 million for Q4 2017 and Q1 2018 respectively McDermott expects to be in compliance with the required covenants 1) Total Leverage Ratio covenant pertains to the Letter of Credit Facility, Revolving Credit Facility and Term Loan B, and FCCR and Minimum Liquidity covenants pertain to the Letter of Credit Facility and Revolving Credit Facility 2) If the required conditions are met 16
Q2 2018 CAPITAL STRUCTURE, REVOLVER AND LC AVAILABILITY $ in millions CAPITALIZATION June 30, 2018 Cash, Cash Equivalents and Restricted Cash $1,138 Senior Secured Term Loan 2,254 10.625% Six-Year Senior Unsecured Notes 1,300 North Ocean 105 Loan 21 Vendor Equipment Financing (?VEF?) 10 Other, Including Capital Lease 22 Gross Debt $3,607 Debt Issuance Costs (146) Total Debt $3,460 Net Debt1 $2,469 REVOLVER LC AVAILABILITY AVAILABILITY $1.4bn $1.6bn $1bn 13 663 Availability Availability 879 Usage 1377 945 Usage 121 LC Facility Uncommitted Revolver Bilaterals No cash draws on revolver; $121 million is being utilized for the issuance of letters of credit No significant debt maturities in the near term Higher debt issuance costs related to transaction related financing 1) Net Debt is defined as Gross Debt net of Cash, Cash Equivalents and Restricted Cash. 17
UPGRADING THE AMAZON VESSEL State-of-the-art Ultra-deepwater J-Lay System Details MDRs Estimated Direct Capex1 ~$58 million Amounts To Be Recorded at Signing ~$56 million property, plant & equipment of Lease Amendment in Q318 ~$56 million capital lease liability ~$333 million property, plant & equipment Total Amounts Recorded at Completion of Upgrades in Mid-2020 ~$272 million capital lease liability Long-term bareboat charter recognized as a Financing Arrangement capital lease 12 years from completion of upgrades, with Bareboat Charter Term early purchase options and an end of term purchase obligation Signed contract with Royal IHC in the Netherlands for upgrade of the Amazon to a state-of-the-art J-lay vessel with a top tension of approximately 1,500 metric tonnes Upgrade expected to be complete by the summer of 2020 Financed through amendments to the existing bareboat charter which extends term to 12 years following the completion of the upgrade with increased rates 1) Represents direct capex to be incurred for the J-lay upgrade to the Amazon. As of June 30, 2018, we have incurred $19 million in direct capex related to the J-lay upgrade to the Amazon. 18
QHSES: DRIVING TOWARD INDUSTRY LEADING PERFORMANCE Total Recordable Incident Rate 1.1 1 0.9 0.8 0.7 0.6 0.5 0.4 0.3 0.2 0.1 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 OGP IMCA Construction Industry Institute McDermott 0.36 International Marine 0.32 Construction 0.29 McDermott 0.21 International Association Contractors Association Industry Institute International, Inc. of Oil & Gas Producers TAKING THE LEAD WITH SAFETY 19
ORDER INTAKE, BACKLOG & BID PIPELINE 20
Q2 2018 BACKLOG & EXPECTED ROLL-OFF $ in millions Details of $10.2B Backlog as of June 30, 2018 BACKLOG BACKLOG BACKLOG By Product Offering By Segment Roll-Off by Year $4.4 $4.2 APAC Power $0.6, 6% $1.4 14% Off/Sub MENA TECH $3.1 30% $2.6 26% $0.5, 5% $1.5 Downstream EARC NCSA $4.2 41% LNG $1.3 12% $5.2 51% $1.5 15% 2018 2019 Thereafter Majority of backlog related to onshore projects, which are included in our Downstream, LNG and Power product offerings Backlog increased approximately 300% from prior quarter due to combination with CB&I Strong visibility into remainder of 2018 with $4.4 billion in backlog expected to roll-off in 2018 21
Q2 2018 BACKLOG BY SEGMENT AND PRODUCT OFFERING $ in millions NCSA - $5.2B EARC - $1.3B MENA - $2.6B APAC - $0.6B TECH - $0.5B Off/Sub $0.2 4% Down Down Power $0.1 15% $0.6 44% $1.4 27% LNG Down $1.0 38% Down $1.5 29% $0.5 100% Off/Sub Off/Sub Down Off/Sub $0.7 56% $1.6 62% $2.1 40% $0.5 85% Our NCSA segment is highly diversified across all of our product offerings Our Offshore & Subsea product offering represents the majority of our backlog outside of NCSA 100% of our Technology segment operations are included within the Downstream product offering 22
REVENUE PIPELINE 5 QUARTER LOOK-BACK $ in billions, except $/Bbl $77 $67 $69 $78.5 $57 $47 $49.3 $24.5 $25.0 $20.1 $20.4 $16.2 $14.1 $19.0 $12.6 $15.4 $1.4 $5.4 $4.4 $7.5 $10.2 $3.3 $2.4 $3.9 $3.4 2Q17 3Q17 4Q17 1Q18 2Q18 Backlog Bids & COs 1 Targets 1 Brent Spot $/Bbl Revenue opportunity pipeline increased over 200% compared to prior quarter, mostly attributable to addition of LNG, Downstream and Power projects resulting from our combination with CB&I Consistent with the increase in oil price, we are continuing to see recovery in the offshore & subsea, LNG and downstream markets Bids and change orders up $11.5 billion from prior quarter, primarily as a result of our combination with CB&I 1) Includes change orders. There is no assurance that bids outstanding or target projects will be awarded to McDermott, or that outstanding change orders ultimately will be approved and paid by the applicable customers in the full amounts requested or at all. Target projects are those that we beli eve fit McDermott?s capabilities and are anticipated to be awarded in the market in next five quarters. 23
BIDS & CHANGE ORDERS OUTSTANDING AND TARGET PROJECTS $68.3 billion as of Jun. 30, 2018 compared to $21.6 billion as of Mar. 31, 2018 PRODUCT OFFERING RESOURCE GREENFIELD / BROWNFIELD $27.1 $21.5 $21.6 $42.3 $17.2 $47.6 $23.5 $20.6 $15.1 $9.9 $11.7 $2.5 $6.5 $2.5 Greenfield Brownfield Off/Sub LNG Power Down Oil Gas Power REPORTING SEGMENT CUSTOMER CONTRACT TYPE1 $35.7 $67.7 $40.5 $16.4 $18.4 $10.6 $13.5 $21.6 Q1?18 $7.9 $6.6 $9.4 $4.4 $4.4 $3.7 $2.4 $4.2 $1.8 $0.6 Q2?18 NOCs Super Majors Others Fixed Priced Other NCSA EARC MENA APAC TECH Bids and change orders outstanding and target projects driven by NCSA and MENA Improving macro conditions drive increased opportunity pipeline Combination with CB&I drives more diversified prospects geographically, by customer type, by resource and product offering 1) Other includes hybrid, cost-plus, time and materials, and other contract types. 24
Q2 2018 REVENUE PIPELINE BY PROJECT SIZE as of June 30, 2018, contract values in millions ESTIMATED TOTAL CONTRACT VALUES Q2?18 Pipeline Q1?18 Pipeline Delta from Sequential Quarter Bids Target Bids Target Projects Bids Target Projects Description Range Backlog1 Outstanding 2,3 Projects2,3,4 Backlog1 Outstanding 2,3 2,3,4 Backlog 1 Outstanding 2,3 2,3,4 Sizeable <$50 32 74 109 14 22 42 18 52 67 Large $50-250 18 19 72 10 15 23 8 4 49 Significant $250-500 14 9 18 5 4 9 9 5 9 Substantial $500-750 6 3 12 3 1 6 3 2 6 Major $750-1,000 1 2 4 1 2 2 - - 2 Mega >$1,000 8 5 12 2 2 2 6 3 10 79 112 227 35 46 84 44 66 143 Number of projects in backlog increased substantially from prior quarter driven by acquisition of CB&I portfolio Increase in number of bids outstanding and target projects due to increased product offering as a result of the combination with CB&I Strong pipeline underpinned by breadth of capabilities and improving market conditions 1) Excludes projects with total contract value less than $1 million. The size of the contracts in backlog reflects the total contract value comprised of revenues previously recognized and anticipated future revenues. Includes change orders signed. 2) There is no assurance that bids outstanding or target projects will be awarded to McDermott, or that outstanding change orders ultimately will be approved and paid by the applicable customers in the full amounts requested or at all. 3) Does not include change orders on existing projects. 4) Target projects are those that we believe fit McDermott?s capabilities and are anticipated to be awarded in the market in the next five quarters. 25
SECOND HALF 2018 GUIDANCE 26
Second Half Earnings Metrics 2018 Guidance SECOND HALF 2018 GUIDANCE Revenues $4.8B - 5.1B Operating Income $235 - 265 $ in millions, except per share amounts, or as indicated Operating Margin 4.9% - 5.2% Net Interest Expense1 ~$170 Income Tax Expense ~$20 Net Income $60 - 70 Diluted Net Income, Per Share $0.33 - 0.39 Diluted Share Count ~180 EBITDA2 $350 - 390 Adjustments Costs to Achieve CPI3 ~$85 Intangibles Amortization4 ~$85 Adjusted Earnings Metrics ~ = approximately Adjusted Operating Income2 $405 - 435 1) Net Interest Expense is gross interest expense less capitalized interest and interest income. Adjusted Operating Margin2 8.0% - 8.5% 2) The calculations of EBITDA, Adjusted Operating Income, Adjusted Operating Margin, 2 Adjusted Net Income, Adjusted Diluted Net Income Per Share, Adjusted EBITDA and Free Adjusted Net Income $200 - 210 2 Cash Flow, which are Non-GAAP measures, are shown in the appendix entitled Adjusted Diluted Net Income, Per Share $0.74 - 0.80 Reconciliation of Forecast Non-GAAP Financial Measures to Forecast GAAP Financial Adjusted EBITDA2 $435 - 475 Measures. Cash Flow & Other Metrics 3) Costs to achieve CPI include restructuring and integration costs. The forecasted tax impact Cash from Operating Activities $(350) - (370) of these costs is approximately $12 million. Capex ~$80 4) Intangibles amortization represents the amortization of project-related and other intangibles. Free Cash Flow 2 $(430) - (450) The forecasted tax impact of the amortization is approximately $18 million. Cash Interest / DIC Amortization Interest ~$150 / ~$20 5) Corporate and Other represents the operating income (loss) from corporate and non-operating activities, including corporate expenses, certain centrally managed initiatives, Cash Taxes ~$85 5 impairments, year-end mark-to-market (MTM) pension actuarial gains and losses, costs Corporate and Other Operating Income $(200) - (225) Cash, Restricted Cash and Cash Equivalents $550 - 600 not attributable to a particular reporting segment, and unallocated direct operating expenses associated with the underutilization of vessels, fabrication facilities and engineering Gross Debt6 ~$3.6B resources. Net Working Capital ~$(900) 6) Ending Gross Debt excludes debt issuance costs and capital lease obligations. Approximately 90% of forecast second half 2018 revenues are included in backlog as of June 30, 2018 Guidance for EBITDA is broadly in line with earlier pro-forma projections that had been disclosed for McDermott and CB&I on Form S-4, underpinning the financial business case for the combination Anticipated negative cash from operating activities is primarily due to expected unwind of cash advances on the Cameron and Freeport projects 27
FREQUENTLY ASKED QUESTIONS 28
FREQUENTLY ASKED QUESTIONS Question Response 1) What are the long-term prospects McDermott is on track to be a market leader in key upstream and downstream markets. We have made enormous for the McDermott and CB&I progress in integrating the two organizations and our focus is now on optimizing our combined strengths to create long-term value for our investors, customers and employees. combination? 2) How confident is the management We are highly confident that we will meet our $350 million target for cost savings under the Combination Profit team in achieving the $350 million of Initiative. We have already made significant progress toward this objective, actioning $163 million of run rate synergies in Q2 2018. cost synergies? 3) How is the integration process The company has made significant progress in integrating the two organizations. For example, prior to closing of the proceeding? transaction, we had determined the new organizational structure of the combined company and identified the new senior leadership team. Additionally, within four days of closing the transaction, we had consolidated nearly all corporate functions for the combined organization into our headquarter location in Houston. 4) Do you expect to remain a largely Yes. Most of the customers in the markets we serve have expressed a strong preference for fixed-price contracts, fixed-price contractor? and we expect that the majority of our new awards will continue to be fixed-price. Such contracts can offer attractive margins when they are screened for appropriate risk, negotiated carefully and executed efficiently. 29
FREQUENTLY ASKED QUESTIONS Question Response 5) Do you have plans to reduce Yes. Our objective is to reduce the ratio of total debt to EBITDA to 2.0x by the end of 2020. your debt level over time? 6) What kind of feedback have you The feedback from customers has been extremely positive since we announced the transaction in December 2017. had from customers regarding the Specifically, many customers have been excited by the enhanced modularization capabilities of the combined combination? company. 7) What is the status of the MOU This long-range plan continues to move forward. As previously announced, we plan to build a new fabrication and with Saudi Aramco and the new marine complex at Ras Al Khair in Saudi Arabia to increase McDermott?s abilities to serve its growing Middle East yard in Saudi Arabia? and Caspian markets. As originally announced, the new facility is expected to be at full capacity by the mid-2020s. 8) What is the status of the Net Net Power achieved first fire of its supercritical carbon dioxide (CO?) demonstration power plant and test facility in Power project? May 2018. This milestone included the firing of the 50MWth Toshiba commercial-scale combustor. The firing of the combustor involved the integrated operation of the full NET Power process. Following a period of rigorous testing, the combustor will be integrated with the turbine and power will be generated. 30
FINANCIAL APPENDIX 31
ADDITIONAL DISCLOSURES ? QUARTERLY RECONCILIATIONS Three Months Ended Reconciliation of Non-GAAP to GAAP financial measures Jun 30, 2018 Mar 31, 2018 Jun 30, 2017 (Dollars in millions, except share and per share amounts) Net Income (Loss) Attributable to MDR $47 $35 $36 Less: Adjustments Transaction costs1 37 3 - Costs to achieve CPI2 63 11 - Intangible amortization3 22 - - Debt extinguishment costs4 14 - - Tax benefit on intercompany transfer of IP 5 (117) Total Non-GAAP Adjustments 21 14 - Tax Effect of Non-GAAP Changes6 (8) - - Total Non-GAAP Adjustments (After Tax) 12 14 - Non-GAAP Adjusted Net Income Attributable to McDermott $59 $49 $36 Operating Income $49 $65 $85 Non-GAAP Adjustments7 123 14 - Non-GAAP Adjusted Operating Income $172 $79 $85 Non-GAAP Adjusted Operating Margin 9.9% 12.9% 10.8% Diluted EPS $0.33 $0.37 $0.38 Non-GAAP Adjustments8 (0.04) 0.15 - Non-GAAP Diluted EPS $0.29 $0.51 $0.38 Shares used in computation of earnings (loss) per share: Basic 144 95 94 Diluted 144 96 94 Cash flows from operating activities $398 $37 $42 Capital expenditures 24 18 18 Free cash flow $374 $19 $24 Revenues $1,735 $608 $789 Note: Amounts have been rounded to the nearest million, except per share amounts. Totals may not foot as a result of rounding. 1) We recognized $37 million and $3 million of transaction costs associated with our combination with CB&I during the second and first quarters of 2018, respectively. 2) Costs to achieve our Combination Profitability Initiative (CPI) include restructuring and integration costs. We incurred $63 million and $11 million of costs from CPI in the second and first quarters of 2018, respectively. 3) Intangibles amortization includes the amortization of all acquired intangibles from the combination with CB&I, including project-related intangibles and other intangible assets (process technologies, trade names, trade markets, and customer relationships). 4) As part of the financing of the combination with CB&I and establishment of our new capital structure during Q2 2018, we incurred costs associated with the prepayment of our prior credit facility and senior notes of $14 million, which includes a make-whole premium and the accelerated write-off of debt issuance costs. 5) During Q2 2018, we benefited from the tax benefit of $117 million resulting from the internal transfer of certain intellectual property rights. 6) The adjustments to GAAP Net Income have been income tax effected when included in net income based on the respective tax jurisdiction in which the adjustments were incurred. 7) Includes the Non-GAAP adjustments described in footnotes 1, 2, and 3 above. Adjustments to operating income exclude the debt extinguishment costs and tax benefit on the intercompany transfer of IP, as these items are not included in the computation of operating income. 8) Adjusted diluted EPS includes the intangibles amortization described in footnote 3 above. 32
ADDITIONAL DISCLOSURES ? SEGMENT RECONCILIATIONS Reconciliation of Non-GAAP to GAAP financial measures $ in millions NCSA EARC MENA APAC TECH CORP Total Revenues $995 $58 $469 $108 $105 $ - $1,735 GAAP Operating Income (Loss) 49 (8) 97 43 25 (157) 49 GAAP Operating M argin 4.9% -13.8% 20.7% 39.8% 23.8% - 2.8% Adjustments Transaction Costs1 - - - - - 37 37 Costs to Achieve CPI2 - - - - - 63 63 Intangibles Amortization3 7 2 - - 13 - 22 Total Non-GAAP Adjustments 7 2 - - 13 101 123 Non-GAAP Operating Income (Loss) $56 ($6) $97 $43 $38 ($56) $172 Non-GAAP Adjusted Operating M argin 5.6% -9.8% 20.7% 39.8% 36.4% - 9.9% Note: Amounts have been rounded to the nearest million. Totals may not foot as a result of rounding. 1) We recognized $37 million of transaction costs associated with our combination with CB&I during the second quarter of 2018. 2) Costs to achieve our Combination Profitability Initiatives (?CPI?) include restructuring and integration costs. We recognized $63 million of costs to achieve CPI in the second quarter of 2018. 3) Intangibles amortization includes the amortization of all acquired intangibles from the combination with CB&I, including project-related intangibles and other intangible assets (process technologies, trade names, trade markets, and customer relationships). 33
ADDITIONAL DISCLOSURES ? EBITDA RECONCILIATIONS Reconciliation of Non-GAAP to GAAP financial measures Three Months Ended Jun 30, 2018 Mar 31, 2018 Jun 30, 2017 (Dollars in millions) Net income (loss) attributable to McDermott $47 $35 $36 Add: Depreciation & amortization 57 23 28 Interest expense, net 72 12 22 Provision for income taxes (84) 21 23 EBITDA1 $92 $90 $109 EBITDA $92 $90 $109 Adjustments: Transaction costs 37 3 -Costs to achieve CPI 63 11 -Debt extinguishment costs 14 - - Adjusted EBITDA1 $208 $104 $109 1) We define EBITDA as net income plus depreciation and amortization, interest expense, net, and provision for income taxes. We define Adjusted EBITDA as EBITDA less the transaction costs, costs to achieve CPI, and debt extinguishment costs detailed in the immediately preceding pages. We have included EBITDA and Adjusted EBITDA disclosures in this supplemental deck because EBITDA is widely used by investors for valuation and comparing our financial performance with the performance of other companies in our industry and because Adjusted EBITDA provides a consistent measure of EBITDA relating to our underlying business. Our management also uses EBITDA and Adjusted EBITDA to monitor and compare the financial performance of our operations. EBITDA and Adjusted EBITDA do not give effect to the cash that we must use to service our debt or pay our income taxes, and thus do not reflect the funds actually available for capital expenditures, dividends or various other purposes. In addition, our presentation of EBITDA and Adjusted EBITDA may not be comparable to similarly titled measures in other companies? reports. You should not consider EBITDA or Adjusted EBITDA in isolation from, or as a substitute for, net income or cash flow measures prepared in accordance with U.S. GAAP. 34
ADDITIONAL DISCLOSURES ? 2018 GUIDANCE RECONCILIATIONS Reconciliation of Forecast Non-GAAP to US GAAP financial measures Second Half 2018 Guidance (Dollars in millions) Revenues $4.8B - 5.1B Operating Income $235 - 265 Operating Margin 4.9% - 5.2% Costs to Achieve CPI ~85 Intangibles Amortization ~85 Total Adjustments ~170 Adjusted Operating Income $405 - 435 Adjusted Operating Margin 8.0% - 8.5% Net Income $60 - 70 Total Adjustments ~170 Tax Impact of Adjustments ~(30) Adjusted Net Income $200 - 210 Less: Intangibles Amortization ~(85) Plus: Tax Impact of Intangibles Amortization ~18 Subtotal $133 - 143 Diluted Share Count ~180 Adjusted EPS $0.74 - 0.80 Cash Flows from Operating Activities $(350) - (370) Capital Expenditures ~80 Free Cash Flow $(430) - (450) Net Income Attributable to McDermott $60 - 70 Add: Depreciation and amortization 100 - 130 Interest expense, net ~170 Provision for taxes ~20 EBITDA $350 - 390 Costs to Achieve CPI ~85 Adjusted EBITDA $435 - 475 35
M 36
D!
M\@'Z @,"# (4 AT")@(O C@"00)+ E0"70)G G$">@*$ HX"F *B JP"M@+!
M LL"U0+@ NL"]0, PL#%@,A RT#. -# T\#6@-F W(#?@.* Y8#H@.N [H#
MQP/3 ^ #[ /Y! 8$$P0@!"T$.P1(!%4$8P1Q!'X$C 2:!*@$M@3$!-,$X03P
M!/X%#044%]@8&!A8&)P8W!D@&
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M',P<]1T>'4<=:AZ4'KX>Z1\3'SX?:1^4'[\?ZB 5($$@
M;""8(,0@\"$<(4@A=2&A( &YXS'DJ>8EYYWI&
M>J5[!'MC>\)\(7R!?.%]07VA?@%^8G["?R-_A'_E@$> J($*@6N!S8(P@I*"
M](-7@[J$'82 A..%1X6KA@Z& /T%?42J1C\3L>>HM[(I>3ZT>2/:KOD"D\D=J;8K%/R1[4GD"KODBD\GVHY@
M*9AQZ5!>7$5A"99CA1P .K'T'O5J_N(K"$/("S-PD:_>8^@JG:Z5)-<"[OL&
M?'[N$?=B']3[TVTE=[!9O1;FAX-M]0NCJ=V'-M.D"R6\2J&"D." WN<_I6_X
MZN+Z6Y@M;_R7FB&[SHXPA;/'..,<>E:^CZ+>^&('N[AH;>"YM6D@N]ZR1D#;
M@>@)+8YJG\0LW&MPR%<%[=&.,8]>,=N:_& EWTLETET 4DMW3$CD'^$[-W_ A7/*ZJ ]>$^(_&-_XJ\;*)-.CC>1DDA=[E)-@^5=YB'? /7.,]J]$_:+
MU32-56QTL6R7>IVTQS/"Q>6",KEL!?4[>O<=*\:\*Z?IGA'6[W6+F:VN-4FA
MF$=FP+F/D%6;'0@+WYYK\EXMQ%.>)<)M/DA:.OVI=;+M9'V&2TI1I /5T^'PO%::,6D@M[*RLH9&78)0%+J=IZ [@<'UK
M@K-2K)N^S]/ZL>CAXM0L?+'Q,UQ]3UB%KJXCF*6H9#;J0B,2<$'U/!XZ5P<-
M\K1L0V6#%0<' ^OO72_%8/!XJO[!(E2VLWCC>,XSN* L% . !DC X%<;]I>Z
MD;RE'E+)L9I., =O\^M;T8\D$CFQ%Y5']0[:-M2TGN-7))+IF_A -5
MI29.2E-,=:
3P08[5Y5*\*<8^7_!.^I[TVR&&UZ<5=CM
M:GBM_:KD5O[5KSLBQ7CML=!WJS':]*M1P>U65M_:CG86*D=L?2N1^,EFTGPS
MUU(S,)7AV1^05#%B< ?-P03U!X->@K#7/^/%B72K2*8*8YKR*,JW?DG^E1)\
MT7%FM%N%2,DKV*7PN^TW7P[\,S7ID:\;3X1.96W/Y@4!LD=3D&NJ^S^U8_P[
MCC3PS'!&PD2VFE@!'H&./YUU(A]::E96(DM;GSS^UUX-DUCX>VVK6T)>[TVY
M52RYR(I2%;IU ;9Q2_"OXJ:AH_@SPR?%49DTF7=ILGB D8MKJ-S&L-P!]T'
MQ)T.0#@\GWG5M'AUC3[JQN1FWN(VB?'4 C&1[CK^%>"?L]V<&DZ1\1? GB
O%0R0]2!S5*1-C'DA]J^^?@N-OPF\)#
M_J'0_P#H(KX5DAK[L^#8V_"OPJ/^H=#_ .@BOCN*'?#4_P#%^A[^2_QI>GZE
M[XC+N\$ZN/6'_P!F%?/6S;G-?1'Q _Y$W5?^N7]17@;*&[5\E@&U3?J>WBE[
MZ*>WVS2[?:K'DCWI/*->I
O3!XY_E1RP[BYY'T0VLV#<+=1L>>A]*K
M7&JV,:1N]Q&JR#)1DX& S'CMR_XUSU*JA5ITU]IN_R1T4X.=.<^UOQ9]"2ZUIO_ #^P
M_P#?55)M;TP?\OD7YU\YMXKN6R2 !U#.K/0-8NM*M_#<=TMK'&UQ>W,S++YSIG^($#''RCCDBOB>)
MN(:N0TJ
.,2G-XF[YEW!6&<@X!
MX/3O4?C[57M]5>VC>/RD$):5B"RN$P1G/*]2/H*X.U$#>^T_4+H2
M)<"&:*_C:001;9.5)4@= 6XY((XKV7XB?%[3/'VH6%OJ6D6\E_=V[):VKQL"
M#AB5&]!@X0_ETKYW\:6K_%3P_JU[X)UJ\MM2T5HHKO3[>X<0/;,=Q*["?WD>
MT].Q.<8K7$1C@ZTJM/:5K]HOHWY/1/7MYE4XSJ12=M/37_AC=T3P]:GPM\-;
MZ)-ZNU[YJRJK&0I
0'>'+9"\_W
M1WZ\CRF/P_P"($C6>R@O?L^25:&V=AD>X[UV/@>^\01^$?B1(]_=>9'I-
MNT;2B0$$7T'3\,UI:'X1UCQCINIZ[I27VF1:?:I>WL-A=.BI&Q(9HHR=S!<#
M(!S5[X<:Y%J.E_$ZQBU+4P+;2H3:?=W"7K0V<
$=!O=4^TW\-Y9Z1H.
M"]WJMY$&,04 #RV=>O7D'&>F:@USQ%-XFTVUT?PG =/T-KV)'DN'"7VM2!LC
M:6R40E!\[>O8<5U5*D8OEIG/&,I:S(;S5+C3_%EW;V=S_:\MLDHU.1PAC#KM
MVN2>6Q]T >ISQBO&?CU^TIXC\+Z?HUG:Z=822WUNYEDN59P,,5&!GG(&3GN:
M]:6X\1Z9XF\2C7?!FLV>+'R8)K&W=+8LK?,79@%F;'39G(Q@=Z^2_P!J1M_B
M;35@W7$,%JJEH\R(&/)4$#MD=*VY4JL8/Y]>@XR7LI2_K