Attached files

file filename
8-K - FORM 8-K - HERCULES OFFSHORE, INC.d425508d8k.htm

Exhibit 99.1

Hercules Offshore Announces Third Quarter 2012 Results

HOUSTON, October 25, 2012 — Hercules Offshore, Inc. (Nasdaq: HERO) today reported a loss from continuing operations of $37.9 million, or $0.24 per diluted share, on revenue of $184.9 million for the third quarter 2012, compared with a loss from continuing operations of $17.0 million, or $0.12 per diluted share, on revenue of $163.0 million for the third quarter 2011. As outlined in the Reconciliation of GAAP to Non-GAAP Financial Measures, third quarter 2012 results include the following pre-tax items:

 

   

Non-cash charge of $60.7 million to reflect the impairment of the Hercules 252 and Hercules 258;

 

   

Gain from the sale of Platform Rig 3 and related entities of $18.4 million; and

 

   

Gain from the insurance settlement on the Hercules 185 of $27.3 million.

On an after-tax basis, these items approximated $22.1 million, or $0.14 per diluted share.

John T. Rynd, Chief Executive Officer and President of Hercules Offshore stated, “Visibility in our Domestic Offshore segment is the best it has been since the company’s formation, driven by solid demand and tight supply of jackup rigs in the U.S. Gulf of Mexico. We believe this positive momentum will continue through at least 2013 based on our discussions with customers, many of whom are seeking longer term commitments than what we have traditionally seen in the U.S. Gulf of Mexico.

“We continue to rationalize and optimize our global asset base. This includes the favorable insurance settlement on the Hercules 185, along with the sale of our non-core platform rig in Mexico and two cold stacked units in the U.S. during the third quarter. We also sold a third cold stacked rig, the Hercules 252, in early October, which prompted an impairment charge in the third quarter. Consistent with our fleet optimization efforts, we have elected to cold stack and impair the book value of the Hercules 258 in Malaysia.

“As we close out 2012, the exceptional visibility in our domestic business, in addition to having over $270 million of cash on the balance sheet, leaves us well-positioned to take advantage of attractive growth opportunities and further enhance our credit profile.”

Offshore

Domestic Offshore revenue for the third quarter 2012 increased by 53.2% to $92.3 million from $60.2 million in the third quarter 2011, as both dayrates and utilization have risen substantially over the past year driven by strong fundamentals in the region. Average revenue per rig per day improved by 28.8% to $63,203 for the third quarter 2012 compared to $49,060 in the third quarter 2011, while utilization increased to 88.2% from 74.2% in the same periods, respectively. Operating expenses increased to $62.3 million in the third quarter 2012 from $53.2 million in the respective 2011 period, primarily on higher labor and repair and maintenance costs. In addition, third quarter 2011 operating expenses were reduced by approximately $2.9 million of gains from asset sales. Overall, Domestic Offshore generated an operating loss of $16.4 million in the third quarter 2012, which includes an impairment charge of $25.5 million on the cold stacked rig Hercules 252, as compared to an operating loss of $12.8 million in the third quarter 2011.


International Offshore revenue declined to $37.1 million in the third quarter 2012 from $49.0 million in the third quarter 2011. Operating days declined to 393 days in the third quarter 2012 from 508 days in the same prior year period, primarily due to the absence of the Hercules 185 and contract expiration on the Hercules 258. Average revenue per rig per day of $94,377 in the third quarter 2012 was slightly lower than $96,388 in the comparable prior year period. Third quarter 2012 operating expenses include the benefit from (i) the insurance settlement gain on the Hercules 185 of $27.3 million and (ii) the gain from the sale of Platform Rig 3 of $18.4 million. International Offshore recorded operating income of $3.5 million in the third quarter 2012, which includes an impairment charge of $35.2 million on the cold stacked rig Hercules 258 and the aforementioned gains, compared to operating income of $12.9 million in the comparable 2011 period.

Inland

During the third quarter 2012, Inland generated revenue of $7.4 million compared to revenue of $8.1 million in the third quarter 2011. Average revenue per rig per day increased by 3.7% to $32,153 during the third quarter 2012, from $31,008 during the third quarter 2011. Utilization declined to 83.0% in the third quarter 2012 from 94.9% in the respective prior year period. Third quarter 2012 operating expenses increased to $6.7 million, from $3.5 million in the third quarter 2011, largely due to higher workers’ compensation expense and lower gains from asset sales. Prior year period operating expenses include the benefit of $2.6 million in net gains from asset sales, compared to gains of $1.3 million during the third quarter 2012. Inland recorded an operating loss of $2.8 million in the third quarter 2012 compared to operating income of $0.9 million in the third quarter 2011, including the aforementioned gains.

Liftboats

Domestic Liftboats revenue increased to $17.4 million in the third quarter 2012 from $16.7 million in the third quarter 2011, as higher average dayrates were largely offset by fewer operating days. Average revenue per liftboat per day increased by 19.2% to $8,870 during the third quarter 2012, from $7,443 in the prior year period. Operating days decreased to 1,958 in the third quarter 2012, compared to 2,246 operating days during the third quarter 2011. Operating days were negatively impacted by Hurricane Isaac and a reduction in the number of marketed vessels as a result of an international mobilization, a casualty loss on the Starfish, and the cold stacking of one vessel. Third quarter 2012 operating expenses declined to $9.9 million from $11.4 million during the comparable period of 2011, due to lower workers’ compensation and various expenses related to a reduction in the number of marketed vessels. Domestic Liftboats recorded operating income of $2.6 million in the third quarter 2012 compared to operating income of $0.6 million in the third quarter 2011.

International Liftboats generated revenue of $30.8 million in the third quarter 2012 compared to $28.9 million in the third quarter 2011. Average revenue per liftboat per day increased by 9.9% to $23,432 in the third quarter 2012 from $21,325 in the same period in 2011. Operating days were relatively constant at 1,314 during the third quarter 2012, compared to 1,357 days in the third quarter 2011. Third quarter 2012 operating expenses increased to $20.4 million, from $14.1 million during the third quarter 2011, primarily due to incremental costs associated with the repair of the Whaleshark and mobilization of the Kingfish to the Middle East, in addition to higher labor and repair and maintenance expenses. International Liftboats recorded operating income of $6.5 million in the third quarter 2012 compared to operating income of $8.5 million in the prior year period.

Non-GAAP

Certain non-GAAP performance measures and corresponding reconciliations to GAAP financial measures for the Company have been provided for meaningful comparisons between current results and prior operating periods. Generally, a non-GAAP financial measure is a numerical measure of a company’s performance, financial position, or cash flows that excludes or includes


amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with generally accepted accounting principles. In order to fully assess the financial operating results, management believes that the adjusted loss from continuing operations figures included in this release are appropriate measures of the continuing and normal operations of the Company. However, these measures should be considered in addition to, and not as a substitute for, or superior to, income (loss) from continuing operations, operating income (loss), cash flows from operations, or other measures of financial performance prepared in accordance with GAAP. The non-GAAP measures included in this press release have been reconciled to the nearest GAAP measure in the table that follows the financial statements. Please see the attached Reconciliation of GAAP to Non-GAAP Financial Measures for a complete description of the adjustments made to Operating Loss, Loss From Continuing Operations and Diluted Loss per Share from Continuing Operations.

Conference Call Information

Hercules Offshore will conduct a conference call at 10:00 a.m. CDT (11:00 a.m. EDT) on October 25, 2012, to discuss its third quarter 2012 financial results. To participate in the call, dial 866-277-1184 (domestic) or 617-597-5360 (international) and reference access code 24477667 approximately 10 minutes prior to the start of the call. The conference call will also be broadcast live via the Internet at http://www.herculesoffshore.com.

A replay of the conference call will be available by telephone on October 25, 2012, beginning at 12:00 p.m. CDT (1:00 p.m. EDT), through November 1, 2012. The phone number for the conference call replay is 888-286-8010 (domestic) or 617-801-6888 (international) with access code 57392118. Additionally, the recorded conference call will be accessible through our website at http://www.herculesoffshore.com for 7 days after the conference call.

Additional Information

Headquartered in Houston, Hercules Offshore, Inc. operates a fleet of 39 jackup rigs, 16 barge rigs, 63 liftboats and two submersible rigs. The Company offers a range of services to oil and gas producers to meet their needs during drilling, well service, platform inspection, maintenance, and decommissioning operations in several key shallow water provinces around the world. Hercules Offshore currently holds 32.1% of share capital in Discovery Offshore S.A., a pure play, ultra-high specification jackup rig company. For more information, please visit our website at http://www.herculesoffshore.com.

The news release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Such statements are subject to a number of risks, uncertainties and assumptions, including the factors described in Hercules Offshore’s most recent periodic reports and other documents filed with the Securities and Exchange Commission, which are available free of charge at the SEC’s website at http://www.sec.gov or the Company’s website at http://www.herculesoffshore.com. Hercules Offshore cautions you that forward-looking statements are not guarantees of future performance and that actual results or developments may differ materially from those projected or implied in these statements.

Contact Information:

Son P. Vann, CFA

Vice President Investor Relations and Planning

Hercules Offshore, Inc.

713-350-8508


HERCULES OFFSHORE, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In thousands)

 

     September 30,
2012
     December 31,
2011
 
     (Unaudited)         

ASSETS

     

Current Assets:

     

Cash and Cash Equivalents

   $ 271,550       $ 134,351   

Restricted Cash

     3,994         9,633   

Accounts Receivable, Net

     152,037         153,688   

Prepaids

     24,675         16,352   

Current Deferred Tax Asset

     15,536         15,543   

Assets Held for Sale

     7,840         —     

Other

     11,322         20,435   
  

 

 

    

 

 

 
     486,954         350,002   

Property and Equipment, Net

     1,464,165         1,591,791   

Equity Investment

     38,460         34,735   

Other Assets, Net

     39,833         30,176   
  

 

 

    

 

 

 
   $ 2,029,412       $ 2,006,704   
  

 

 

    

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

     

Current Liabilities:

     

Short-term Debt and Current Portion of Long-term Debt

   $ 66,335       $ 22,130   

Accounts Payable

     57,652         49,370   

Accrued Liabilities

     70,143         70,421   

Interest Payable

     36,120         9,899   

Insurance Notes Payable

     18,165         5,218   

Other Current Liabilities

     30,467         18,366   
  

 

 

    

 

 

 
     278,882         175,404   

Long-term Debt, Net of Current Portion

     797,797         818,146   

Deferred Income Taxes

     51,379         83,503   

Other Liabilities

     24,108         21,098   

Commitments and Contingencies

     

Stockholders’ Equity

     877,246         908,553   
  

 

 

    

 

 

 
   $ 2,029,412       $ 2,006,704   
  

 

 

    

 

 

 


HERCULES OFFSHORE, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

(Unaudited)

 

     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2012     2011     2012     2011  

Revenue

   $ 184,888      $ 162,991      $ 507,158      $ 492,570   

Costs and Expenses:

        

Operating Expenses

     85,608        111,372        317,934        332,081   

Asset Impairment

     60,693        —          108,216        —     

Depreciation and Amortization

     40,805        43,895        126,178        128,699   

General and Administrative

     15,738        10,757        39,925        40,403   
  

 

 

   

 

 

   

 

 

   

 

 

 
     202,844        166,024        592,253        501,183   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating Loss

     (17,956     (3,033     (85,095     (8,613

Other Income (Expense):

        

Interest Expense

     (19,869     (20,389     (59,831     (59,035

Loss on Extinguishment of Debt

     —          —          (9,156     —     

Other, Net

     676        (1,595     764        (3,263
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss Before Income Taxes

     (37,149     (25,017     (153,318     (70,911

Income Tax Benefit (Provision)

     (709     7,973        22,047        25,921   
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss from Continuing Operations

     (37,858     (17,044     (131,271     (44,990

Income (Loss) from Discontinued Operations, Net of Taxes

     —          52        —          (9,651
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Loss

   $ (37,858   $ (16,992   $ (131,271   $ (54,641
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic and Diluted Loss Per Share:

        

Loss from Continuing Operations

   $ (0.24   $ (0.12   $ (0.86   $ (0.35

Income (Loss) from Discontinued Operations

     —          —          —          (0.08
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Loss

   $ (0.24   $ (0.12   $ (0.86   $ (0.43
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic and Diluted Weighted Average Shares Outstanding

     158,573        137,887        152,098        128,000   


HERCULES OFFSHORE, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

 

     Nine Months Ended September 30,  
     2012     2011  

Cash Flows from Operating Activities:

    

Net Loss

   $ (131,271   $ (54,641

Adjustments to Reconcile Net Loss to Net Cash Provided by Operating Activities:

    

Depreciation and Amortization

     126,178        130,355   

Stock-Based Compensation Expense

     5,141        3,898   

Deferred Income Taxes

     (33,120     (47,458

Benefit for Doubtful Accounts Receivable

     (8,841     (12,240

Amortization of Deferred Financing Fees

     2,450        2,877   

Amortization of Original Issue Discount

     3,187        3,305   

Gain on Insurance Settlement

     (30,668     —     

(Gain) Loss on Disposal of Assets, Net

     (24,563     5,495   

Non-Cash Portion of Loss on Extinguishment of Debt

     2,738        —     

Asset Impairment

     108,216        —     

Other

     (838     2,868   

Net Change in Operating Assets and Liabilities

     40,604        23,908   
  

 

 

   

 

 

 

Net Cash Provided by Operating Activities

     59,213        58,367   

Cash Flows from Investing Activities:

    

Acquisition of Assets

     (40,000     (25,000

Additions of Property and Equipment

     (82,150     (33,508

Deferred Drydocking Expenditures

     (9,814     (12,859

Cash Paid for Equity Investment

     (4,288     (34,155

Insurance Proceeds Received

     54,139        —     

Proceeds from Sale of Assets, Net

     49,854        58,440   

(Increase) Decrease in Restricted Cash

     1,621        (2,476
  

 

 

   

 

 

 

Net Cash Used in Investing Activities

     (30,638     (49,558

Cash Flows from Financing Activities:

    

Long-term Debt Borrowings

     500,000        —     

Long-term Debt Repayments

     (452,909     (18,615

Redemption of 3.375% Convertible Senior Notes

     (27,606     —     

Common Stock Issuance

     96,696        —     

Payment of Debt Issuance Costs

     (7,717     (2,109

Other

     160        2,523   
  

 

 

   

 

 

 

Net Cash Provided by (Used in) Financing Activities

     108,624        (18,201
  

 

 

   

 

 

 

Net Increase (Decrease) in Cash and Cash Equivalents

     137,199        (9,392

Cash and Cash Equivalents at Beginning of Period

     134,351        136,666   
  

 

 

   

 

 

 

Cash and Cash Equivalents at End of Period

   $ 271,550      $ 127,274   
  

 

 

   

 

 

 


HERCULES OFFSHORE, INC. AND SUBSIDIARIES

SELECTED FINANCIAL AND OPERATING DATA

(Dollars in thousands, except per day amounts)

(Unaudited)

 

     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2012     2011     2012     2011  

Domestic Offshore:

        

Number of rigs (as of end of period)

     34        43        34        43   

Revenue

   $ 92,277      $ 60,246      $ 264,663      $ 142,688   

Operating expenses

     62,343        53,184        177,746        140,390   

Asset impairment

     25,502        —          25,502        —     

Depreciation and amortization expense

     18,695        17,977        54,966        49,920   

General and administrative expenses

     2,099        1,909        5,936        7,499   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss)

   $ (16,362   $ (12,824   $ 513      $ (55,121
  

 

 

   

 

 

   

 

 

   

 

 

 

International Offshore:

        

Number of rigs (as of end of period)

     8        9        8        9   

Revenue

   $ 37,090      $ 48,965      $ 85,210      $ 196,131   

Operating expenses

     (13,816     29,098        39,061        99,803   

Asset impairment

     35,191        —          82,714        —     

Depreciation and amortization expense

     10,360        12,913        35,087        39,469   

General and administrative expenses

     1,842        (5,992     (2,682     (6,968
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss)

   $ 3,513      $ 12,946      $ (68,970   $ 63,827   
  

 

 

   

 

 

   

 

 

   

 

 

 

Inland:

        

Number of barges (as of end of period)

     16        17        16        17   

Revenue

   $ 7,363      $ 8,124      $ 19,907      $ 21,251   

Operating expenses

     6,749        3,535        20,963        16,693   

Depreciation and amortization expense

     3,217        3,310        9,634        11,338   

General and administrative expenses

     231        356        407        869   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss)

   $ (2,834   $ 923      $ (11,097   $ (7,649
  

 

 

   

 

 

   

 

 

   

 

 

 

Domestic Liftboats:

        

Number of liftboats (as of end of period)

     39        41        39        41   

Revenue

   $ 17,368      $ 16,718      $ 44,041      $ 44,209   

Operating expenses

     9,931        11,419        29,561        31,837   

Depreciation and amortization expense

     4,042        4,136        11,682        11,637   

General and administrative expenses

     821        548        1,963        1,579   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss)

   $ 2,574      $ 615      $ 835      $ (844
  

 

 

   

 

 

   

 

 

   

 

 

 

International Liftboats:

        

Number of liftboats (as of end of period)

     24        24        24        24   

Revenue

   $ 30,790      $ 28,938      $ 93,337      $ 88,291   

Operating expenses

     20,401        14,136        50,603        43,358   

Depreciation and amortization expense

     3,819        4,905        12,872        14,379   

General and administrative expenses

     72        1,374        2,855        4,470   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

   $ 6,498      $ 8,523      $ 27,007      $ 26,084   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Company:

        

Revenue

   $ 184,888      $ 162,991      $ 507,158      $ 492,570   

Operating expenses

     85,608        111,372        317,934        332,081   

Asset impairment

     60,693        —          108,216        —     

Depreciation and amortization expense

     40,805        43,895        126,178        128,699   

General and administrative expenses

     15,738        10,757        39,925        40,403   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating loss

     (17,956     (3,033     (85,095     (8,613

Interest expense

     (19,869     (20,389     (59,831     (59,035

Loss on extinguishment of debt

     —          —          (9,156     —     

Other, net

     676        (1,595     764        (3,263
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss before income taxes

     (37,149     (25,017     (153,318     (70,911

Income tax benefit (provision)

     (709     7,973        22,047        25,921   
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss from continuing operations

     (37,858     (17,044     (131,271     (44,990

Income (loss) from discontinued operations, net of taxes

     —          52        —          (9,651
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

   $ (37,858   $ (16,992   $ (131,271   $ (54,641
  

 

 

   

 

 

   

 

 

   

 

 

 


HERCULES OFFSHORE, INC. AND SUBSIDIARIES

SELECTED FINANCIAL AND OPERATING DATA - (Continued)

(Dollars in thousands, except per day amounts)

(Unaudited)

 

     Three Months Ended September 30, 2012  
     Operating Days      Available Days      Utilization (1)     Average
Revenue per
Day (2)
     Average
Operating
Expense per
Day (3)
 

Domestic Offshore

     1,460         1,656         88.2   $ 63,203       $ 37,647   

International Offshore

     393         602         65.3     94,377         (22,950

Inland

     229         276         83.0     32,153         24,453   

Domestic Liftboats

     1,958         2,944         66.5     8,870         3,373   

International Liftboats

     1,314         1,932         68.0     23,432         10,560   
     Three Months Ended September 30, 2011  
     Operating Days      Available Days      Utilization (1)     Average
Revenue per
Day (2)
     Average
Operating
Expense per
Day (3)
 

Domestic Offshore

     1,228         1,656         74.2   $ 49,060       $ 32,116   

International Offshore

     508         736         69.0     96,388         39,535   

Inland

     262         276         94.9     31,008         12,808   

Domestic Liftboats

     2,246         3,220         69.8     7,443         3,546   

International Liftboats

     1,357         2,116         64.1     21,325         6,681   
     Nine Months Ended September 30, 2012  
     Operating Days      Available Days      Utilization (1)     Average
Revenue per
Day (2)
     Average
Operating
Expense per
Day (3)
 

Domestic Offshore

     4,414         4,932         89.5   $ 59,960       $ 36,039   

International Offshore

     969         1,876         51.7     87,936         20,821   

Inland

     633         822         77.0     31,449         25,502   

Domestic Liftboats

     5,193         8,997         57.7     8,481         3,286   

International Liftboats

     3,895         5,594         69.6     23,963         9,046   
     Nine Months Ended September 30, 2011  
     Operating Days      Available Days      Utilization (1)     Average
Revenue per
Day (2)
     Average
Operating
Expense per
Day (3)
 

Domestic Offshore

     3,075         4,099         75.0   $ 46,403       $ 34,250   

International Offshore

     1,654         2,184         75.7     118,580         45,697   

Inland

     739         819         90.2     28,756         20,382   

Domestic Liftboats

     5,676         9,855         57.6     7,789         3,231   

International Liftboats

     4,022         6,279         64.1     21,952         6,905   

 

(1) Utilization is defined as the total number of days our rigs or liftboats, as applicable, were under contract, known as operating days, in the period as a percentage of the total number of available days in the period. Days during which our rigs and liftboats were undergoing major refurbishments, upgrades or construction, and days during which our rigs and liftboats are cold stacked, are not counted as available days. Days during which our liftboats are in the shipyard undergoing drydocking or inspection are considered available days for the purposes of calculating utilization.
(2) Average revenue per rig or liftboat per day is defined as revenue earned by our rigs or liftboats, as applicable, in the period divided by the total number of operating days for our rigs or liftboats, as applicable, in the period.
(3) Average operating expense per rig or liftboat per day is defined as operating expenses, excluding depreciation and amortization, incurred by our rigs or liftboats, as applicable, in the period divided by the total number of available days in the period. We use available days to calculate average operating expense per rig or liftboat per day rather than operating days, which are used to calculate average revenue per rig or liftboat per day, because we incur operating expenses on our rigs and liftboats even when they are not under contract and earning a dayrate. In addition, the operating expenses we incur on our rigs and liftboats per day when they are not under contract are typically lower than the per day expenses we incur when they are under contract.


Hercules Offshore, Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Financial Measures

(Unaudited)

(In thousands, except per share data)

We report our financial results in accordance with generally accepted accounting principles (GAAP). However, management believes that certain non-GAAP performance measures and ratios may provide users of this financial information additional meaningful comparisons between current results and results in prior operating periods. Non-GAAP financial measures we may present from time to time are operating income, income from continuing operations or diluted earnings per share excluding certain charges or amounts. These adjusted income amounts are not a measure of financial performance under GAAP. Accordingly, they

should not be considered as a substitute for operating income, income from continuing operations, net income, earnings per share or other income data prepared in accordance with GAAP. See the table below for supplemental financial data and corresponding reconciliations to GAAP financial measures for the three and nine months ended September 30, 2012. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, the Company's reported results prepared in accordance with GAAP. The non-GAAP measures included in this press release have been reconciled to the nearest GAAP measure in the following table:

 

     Three Months
Ended
September  30,
2012
    Nine Months Ended
September  30,

2012
 

Operating Loss:

    

GAAP Operating Loss

   $ (17,956   $ (85,095

Adjustment

     15,075  (a)      62,598  (b) 
  

 

 

   

 

 

 

Non-GAAP Operating Loss

   $ (2,881   $ (22,497
  

 

 

   

 

 

 

Other Expense:

    

GAAP Other Expense

   $ (19,193   $ (68,223

Adjustment

     —          9,156  (c) 
  

 

 

   

 

 

 

Non-GAAP Other Expense

   $ (19,193   $ (59,067
  

 

 

   

 

 

 

Benefit (Provision) for Income Taxes:

    

GAAP Benefit (Provision) for Income Taxes

   $ (709   $ 22,047   

Tax Impact of Adjustment

     7,042        (12,796
  

 

 

   

 

 

 

Non-GAAP Benefit (Provision) for Income Taxes

   $ 6,333      $ 9,251   
  

 

 

   

 

 

 

Loss from Continuing Operations:

    

GAAP Loss from Continuing Operations

   $ (37,858   $ (131,271

Total Adjustment, Net of Tax

     22,117        58,958   
  

 

 

   

 

 

 

Non-GAAP Loss from Continuing Operations

   $ (15,741   $ (72,313
  

 

 

   

 

 

 

Diluted Loss per Share from Continuing Operations:

    

GAAP Diluted Loss per Share from Continuing Operations

   $ (0.24   $ (0.86

Adjustment per Share

     0.14        0.38   
  

 

 

   

 

 

 

Non-GAAP Diluted Loss per Share from Continuing Operations

   $ (0.10   $ (0.48
  

 

 

   

 

 

 

 

(a) This amount represents a non-cash charge of $35.2 million related to the impairment of the Hercules 258; a non-cash charge of $25.5 million related to the impairment of the Hercules 252; an $18.4 million gain on the sale of Platform Rig 3 and a $27.3 million gain on the Hercules 185 insurance settlement. On an after-tax basis, these adjustments approximated $22.1 million.
(b) This amount represents a non-cash charge of $47.5 million related to the impairment of the Hercules 185 and related unamortized deferred costs; a non-cash charge of $35.2 million related to the impairment of the Hercules 258; a non-cash charge of $25.5 million related to the impairment of the Hercules 252; an $18.4 million gain on the sale of Platform Rig 3 and a $27.3 million gain on the Hercules 185 insurance settlement. On an after-tax basis, these adjustments approximated $53.0 million.
(c) This amount represents (i) a charge of $6.4 million related to our debt refinancing in April 2012; (ii) a non-cash charge of $1.4 million related to the write-off of unamortized issuance costs in connection with the April 2012 termination of our prior term loan and (iii) a $1.3 million loss on the retirement of a portion of our 3.375% convertible senior notes. On an after-tax basis, these adjustments approximated $6.0 million.