SEGMENT AND GEOGRAPHIC AREA INFORMATION |
SEGMENT AND GEOGRAPHIC AREA INFORMATION The Company has three reportable segments: Offshore Energy Services, Government Services and Other Services. The Offshore Energy Services segment provides aviation services to, from and between offshore energy installations globally. The Government Services segment provides SAR and support helicopter services to government agencies globally. The Other Services segment is primarily comprised of fixed wing services, dry-leasing of aircraft to third-party operators and part sales. Corporate includes unallocated overhead costs that are not directly associated with the Company’s reportable segments. The Company previously reported only one segment, aviation services. As a result the expansion of the Company’s government services contracts, the Company reevaluated the factors used to identify its reportable segments, which includes end customer profile, management responsibility and contract dynamics, and realigned its business into three operating segments discussed below. The Company’s Chief Executive Officer, who is the Chief Operating Decision Maker (“CODM”), uses segment operating income, in addition to other measures, to asses segment performance and allocate resources.
Financial information by segment for the twelve months ended December 31, 2024 and 2023 and for the nine months ended December 31, 2022 is summarized below (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Offshore Energy Services |
|
Government Services |
|
Other Services |
|
Corporate |
|
Consolidated |
Twelve Months Ended December 31, 2024 |
|
|
|
|
|
|
|
|
|
Revenues |
$ |
966,064 |
|
|
$ |
329,654 |
|
|
$ |
119,773 |
|
|
$ |
— |
|
|
$ |
1,415,491 |
|
Less: |
|
|
|
|
|
|
|
|
|
Personnel |
218,811 |
|
|
97,256 |
|
|
24,493 |
|
|
— |
|
|
340,560 |
|
Repairs and maintenance |
211,791 |
|
|
48,893 |
|
|
12,600 |
|
|
— |
|
|
273,284 |
|
Insurance |
16,464 |
|
|
7,296 |
|
|
1,147 |
|
|
— |
|
|
24,907 |
|
Fuel |
58,318 |
|
|
9,072 |
|
|
19,556 |
|
|
— |
|
|
86,946 |
|
Leased-in equipment |
60,515 |
|
|
37,995 |
|
|
5,030 |
|
|
— |
|
|
103,540 |
|
Other segment costs |
144,741 |
|
|
43,392 |
|
|
24,748 |
|
|
— |
|
|
212,881 |
|
Total operating expenses |
710,640 |
|
|
243,904 |
|
|
87,574 |
|
|
— |
|
|
1,042,118 |
|
General and administrative expenses |
98,972 |
|
|
36,986 |
|
|
7,082 |
|
|
32,510 |
|
|
175,550 |
|
Depreciation and amortization expense |
28,404 |
|
|
27,694 |
|
|
11,370 |
|
|
819 |
|
|
68,287 |
|
Total costs and expenses |
838,016 |
|
|
308,584 |
|
|
106,026 |
|
|
33,329 |
|
|
1,285,955 |
|
Losses on disposal of assets |
— |
|
|
— |
|
|
— |
|
|
(1,045) |
|
|
(1,045) |
|
Earnings from unconsolidated affiliates |
4,117 |
|
|
— |
|
|
— |
|
|
— |
|
|
4,117 |
|
Operating income (loss) |
$ |
132,165 |
|
|
$ |
21,070 |
|
|
$ |
13,747 |
|
|
$ |
(34,374) |
|
|
$ |
132,608 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Offshore Energy Services |
|
Government Services |
|
Other |
|
Corporate |
|
Consolidated |
Twelve Months Ended December 31, 2023 |
|
|
|
|
|
|
|
|
|
Revenues |
$ |
852,956 |
|
|
$ |
337,280 |
|
|
$ |
107,193 |
|
|
$ |
— |
|
|
$ |
1,297,429 |
|
Less: |
|
|
|
|
|
|
|
|
|
Personnel |
210,138 |
|
|
90,498 |
|
|
23,045 |
|
|
— |
|
|
323,681 |
|
Repairs and maintenance |
191,699 |
|
|
49,859 |
|
|
12,358 |
|
|
— |
|
|
253,916 |
|
Insurance |
14,893 |
|
|
7,898 |
|
|
994 |
|
|
— |
|
|
23,785 |
|
Fuel |
63,823 |
|
|
10,446 |
|
|
17,230 |
|
|
— |
|
|
91,499 |
|
Leased-in equipment |
56,971 |
|
|
38,033 |
|
|
4,092 |
|
|
— |
|
|
99,096 |
|
Other segment costs |
139,529 |
|
|
41,765 |
|
|
17,132 |
|
|
— |
|
|
198,426 |
|
Total operating expenses |
677,053 |
|
|
238,499 |
|
|
74,851 |
|
|
— |
|
|
990,403 |
|
General and administrative expenses |
104,471 |
|
|
40,070 |
|
|
7,176 |
|
|
30,028 |
|
|
181,745 |
|
Merger and integration costs |
2,201 |
|
|
— |
|
|
— |
|
|
— |
|
|
2,201 |
|
Depreciation and amortization expense |
30,783 |
|
|
29,101 |
|
|
9,768 |
|
|
954 |
|
|
70,606 |
|
Total costs and expenses |
814,508 |
|
|
307,670 |
|
|
91,795 |
|
|
30,982 |
|
|
1,244,955 |
|
Gains on disposal of assets |
— |
|
|
— |
|
|
— |
|
|
1,112 |
|
|
1,112 |
|
Earnings from unconsolidated affiliates |
7,165 |
|
|
— |
|
|
— |
|
|
— |
|
|
7,165 |
|
Operating income (loss) |
$ |
45,613 |
|
|
$ |
29,610 |
|
|
$ |
15,398 |
|
|
$ |
(29,870) |
|
$ |
— |
|
$ |
60,751 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Offshore Energy Services |
|
Government Services |
|
Other |
|
Corporate |
|
Consolidated |
Nine Months Ended December 31, 2022 |
|
|
|
|
|
|
|
|
|
Revenues |
$ |
625,199 |
|
|
$ |
217,360 |
|
|
$ |
80,010 |
|
|
$ |
— |
|
|
$ |
922,569 |
|
Less: |
|
|
|
|
|
|
|
|
|
Personnel |
151,380 |
|
|
53,159 |
|
|
15,633 |
|
|
— |
|
|
220,172 |
|
Repairs and maintenance |
154,279 |
|
|
32,984 |
|
|
12,491 |
|
|
— |
|
|
199,754 |
|
Insurance |
8,454 |
|
|
4,142 |
|
|
712 |
|
|
— |
|
|
13,308 |
|
Fuel |
61,390 |
|
|
8,921 |
|
|
15,591 |
|
|
— |
|
|
85,902 |
|
Leased-in equipment |
41,650 |
|
|
24,374 |
|
|
5,899 |
|
|
— |
|
|
71,923 |
|
Other segment costs |
94,238 |
|
|
17,397 |
|
|
12,176 |
|
|
— |
|
|
123,811 |
|
Total operating expenses |
511,391 |
|
|
140,977 |
|
|
62,502 |
|
|
— |
|
|
714,870 |
|
General and administrative expenses |
69,625 |
|
|
27,473 |
|
|
4,709 |
|
|
21,234 |
|
|
123,041 |
|
Merger and integration costs |
652 |
|
|
191 |
|
|
— |
|
|
151 |
|
|
994 |
|
Depreciation and amortization expense |
24,404 |
|
|
18,953 |
|
|
5,776 |
|
|
454 |
|
|
49,587 |
|
Total costs and expenses |
606,072 |
|
|
187,594 |
|
|
72,987 |
|
|
21,839 |
|
|
888,492 |
|
Loss on impairment |
(4,580) |
|
|
(40) |
|
|
(567) |
|
|
— |
|
|
(5,187) |
|
Losses on disposal of assets |
— |
|
|
— |
|
|
— |
|
|
(480) |
|
|
(480) |
|
Earnings from unconsolidated affiliates |
1,461 |
|
|
— |
|
|
— |
|
|
— |
|
|
1,461 |
|
Operating income (loss) |
$ |
16,008 |
|
|
$ |
29,726 |
|
|
$ |
6,456 |
|
|
$ |
(22,319) |
|
|
$ |
29,871 |
|
Reconciliation of consolidated income (loss) before taxes for the periods reflected below were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended |
|
Nine Months Ended |
|
December 31, 2024 |
|
December 31, 2023 |
|
December 31, 2022 |
Operating income (loss) |
|
|
|
|
|
Offshore Energy Services |
$ |
132,165 |
|
|
$ |
45,613 |
|
|
$ |
16,008 |
|
Government Services |
21,070 |
|
|
29,610 |
|
|
29,726 |
|
Other Services |
13,747 |
|
|
15,398 |
|
|
6,456 |
|
Corporate |
(34,374) |
|
|
(29,870) |
|
|
(22,319) |
|
Total operating income |
132,608 |
|
|
60,751 |
|
|
29,871 |
|
Interest income |
8,901 |
|
|
8,646 |
|
|
1,651 |
|
Interest expense, net |
(37,581) |
|
|
(41,417) |
|
|
(30,707) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other, net |
(1,865) |
|
|
(9,968) |
|
|
20,264 |
|
Total other income (expense), net |
(30,545) |
|
|
(42,739) |
|
|
(8,792) |
|
Income before income taxes |
$ |
102,063 |
|
|
$ |
18,012 |
|
|
$ |
21,079 |
|
Total depreciation and amortization expense by segment for the periods reflected below were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Offshore Energy Services |
|
Government Services |
|
Other |
|
Corporate |
|
Consolidated |
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended December 31, 2024 |
|
|
|
|
|
|
|
|
|
Depreciation and amortization expense |
$ |
28,404 |
|
|
$ |
27,694 |
|
|
$ |
11,370 |
|
|
$ |
819 |
|
|
$ |
68,287 |
|
PBH amortization |
12,230 |
|
|
2,002 |
|
|
669 |
|
|
— |
|
|
14,901 |
|
Total depreciation and amortization expense |
$ |
40,634 |
|
|
$ |
29,696 |
|
|
$ |
12,039 |
|
|
$ |
819 |
|
|
$ |
83,188 |
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended December 31, 2023 |
|
|
|
|
|
|
|
|
|
Depreciation and amortization expense |
$ |
30,783 |
|
|
$ |
29,101 |
|
|
$ |
9,768 |
|
|
$ |
954 |
|
|
$ |
70,606 |
|
PBH amortization |
12,377 |
|
|
1,940 |
|
|
663 |
|
|
— |
|
|
14,980 |
|
Total depreciation and amortization expense |
$ |
43,160 |
|
|
$ |
31,041 |
|
|
$ |
10,431 |
|
|
$ |
954 |
|
|
$ |
85,586 |
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended December 31, 2022 |
|
|
|
|
|
|
|
|
|
Depreciation and amortization expense |
$ |
24,404 |
|
|
$ |
18,953 |
|
|
$ |
5,776 |
|
|
$ |
454 |
|
|
$ |
49,587 |
|
PBH amortization |
9,061 |
|
|
841 |
|
|
328 |
|
|
— |
|
|
10,230 |
|
Total depreciation and amortization expense |
$ |
33,465 |
|
|
$ |
19,794 |
|
|
$ |
6,104 |
|
|
$ |
454 |
|
|
$ |
59,817 |
|
Capital expenditures by segment for the periods reflected below were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended |
|
Nine Months Ended |
|
December 31, 2024 |
|
December 31, 2023 |
|
December 31, 2022 |
Offshore Energy Services |
$ |
57,501 |
|
$ |
22,260 |
|
|
$ |
6,184 |
|
Government Services |
189,311 |
|
50,119 |
|
|
30,410 |
|
Other Services |
8,581 |
|
9,128 |
|
|
12,980 |
|
Total capital expenditures |
$ |
255,393 |
|
$ |
81,507 |
|
|
$ |
49,574 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment assets consisting of property and equipment (excluding construction in progress), net of accumulated depreciation and ROU assets, are reflected below for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2024 |
|
December 31, 2023 |
|
December 31, 2022 |
Offshore Energy Services |
$ |
596,687 |
|
$ |
624,192 |
|
|
$ |
696,642 |
|
Government Services |
433,721 |
|
427,317 |
|
|
353,715 |
|
Other Services |
62,746 |
|
60,805 |
|
|
65,500 |
|
Total segment assets |
$ |
1,093,154 |
|
$ |
1,112,314 |
|
|
$ |
1,115,857 |
|
Corporate |
3,156 |
|
4,071 |
|
|
5,019 |
|
Construction-in-progress |
244,181 |
|
99,320 |
|
|
35,352 |
|
Total long-lived assets |
$ |
1,340,491 |
|
$ |
1,215,705 |
|
$ |
1,156,228 |
Major Customers
The percentage of the Company’s revenues derived from the following major customers for the periods reflected in the table below were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended |
|
Nine Months Ended |
|
December 31, 2024 |
|
December 31, 2023 |
|
December 31, 2022 |
Customer A |
16.7 |
% |
|
18.5 |
% |
|
19.4 |
% |
Customer B |
11.3 |
% |
|
8.8 |
% |
|
9.0 |
% |
Customer C |
5.3 |
% |
|
5.6 |
% |
|
6.0 |
% |
Total percentage of revenues |
33.3 |
% |
|
32.9 |
% |
|
34.4 |
% |
During the twelve months ended December 31, 2024 and 2023, revenues from Customer A were earned from Government Services, and revenues from Customer B and Customer C were earned from Offshore Energy Services. During the nine months ended December 31, 2022, revenues from Customer A were earned from Government Services, and revenues from Customer B and Customer C were earned from Offshore Energy Services.
Geographic Area Information
The Company attributes revenues to various countries based on the location where services are actually performed. Long-lived assets consist primarily of helicopters and fixed wing aircraft and are attributed to various countries based on the physical location of the asset at the end of the periods reflected in the table below. Information by geographic area were as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended |
|
Nine Months Ended |
|
December 31, 2024 |
|
December 31, 2023 |
|
December 31, 2022 |
Revenues: |
|
|
|
|
|
U.K. |
$ |
394,659 |
|
|
$ |
436,419 |
|
|
$ |
305,862 |
|
Norway |
270,862 |
|
|
240,793 |
|
|
179,724 |
|
U.S. |
226,932 |
|
|
216,588 |
|
|
149,171 |
|
Nigeria |
170,006 |
|
|
122,637 |
|
|
76,370 |
|
Other |
353,032 |
|
|
280,992 |
|
|
211,442 |
|
Total revenues |
$ |
1,415,491 |
|
|
$ |
1,297,429 |
|
|
$ |
922,569 |
|
|
|
|
|
|
|
|
December 31, 2024 |
|
December 31, 2023 |
|
|
Long-lived assets: |
|
|
|
|
|
UK |
$ |
687,315 |
|
|
$ |
643,592 |
|
|
|
Norway |
156,698 |
|
|
176,424 |
|
|
|
U.S. |
169,946 |
|
|
183,363 |
|
|
|
Other |
326,532 |
|
|
212,326 |
|
|
|
Total long-lived assets |
$ |
1,340,491 |
|
|
$ |
1,215,705 |
|
|
|
|