Oil States International
OIS
#6835
Rank
$0.65 B
Marketcap
$10.82
Share price
-0.78%
Change (1 day)
212.57%
Change (1 year)

Oil States International - 10-Q quarterly report FY


Text size:
1


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10Q

(Mark One)
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D)
OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2001

OR

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934


For the transition period from _________________________ to

Commission file number 1-16337

-----------------------------
OIL STATES INTERNATIONAL, INC.
--------------------
(Exact name of registrant as specified in its charter)

Delaware 76-0476605
------------------------------- ------------------------
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)

Three Allen Center, 333 Clay Street, Suite 3460, 77002
Houston, Texas
------------------------------- ------------------------
(Address of principal executive offices) (Zip Code)


(713) 652-0582
----------------------------------------------------
(Registrant's telephone number, including area code)

None
----------------------------------------------------
(Former name, former address and former fiscal year,
if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.

YES [X] NO [ ]

The Registrant had 48,270,431 shares of common stock outstanding as of May 10,
2001.


1
2

OIL STATES INTERNATIONAL, INC.

INDEX

<TABLE>
<CAPTION>
Page No.
--------
<S> <C>
Part I -- FINANCIAL INFORMATION

Item 1. Financial Statements:

Unaudited Pro Forma Consolidated and Combined Financial Statements
Unaudited Pro Forma Consolidated and Combined Statement of Operations for the
Three Months Ended March 31, 2001 4
Unaudited Pro Forma Combined Statement of Operations for the
Three Months Ended March 31, 2000 5
Notes to Unaudited Pro Forma Consolidated and Combined Financial Statements 6-7

Consolidated and Combined Financial Statements
Unaudited Consolidated and Combined Statements of Operations for the Three Months Ended
March 31, 2001 and 2000 8
Consolidated and Combined Balance Sheets -- March 31, 2001 (unaudited) and
December 31, 2000 9
Unaudited Consolidated and Combined Statements of Cash Flows for the Three Months Ended
March 31, 2001 and 2000 10
Notes to Unaudited Consolidated and Combined Financial Statements 11 - 13

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations 14 - 21

Item 3. Quantitative and Qualitative Disclosures About Market Risk 21

Part II -- OTHER INFORMATION

Item 2. Changes in Securities and Use of Proceeds 22

Item 4. Submission of Matters to a Vote of Security Holders 22

Item 6. Exhibits and Reports on Form 8-K

(a) Index of Exhibits 22 - 24

(b) Report on Form 8-K 24

Signature Page 25

</TABLE>


2
3

UNAUDITED PRO FORMA CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS

The following tables set forth unaudited pro forma consoldiated and
combined financial information for Oil States International, Inc. (Oil States)
giving effect to:

o the combination of Oil States, HWC Energy Services, Inc. (HWC) and PTI
Group Inc. (PTI) (collectively, the Controlled Group) as entities
under the common control of SCF-III L.P. (SCF-III), based upon
reorganization accounting, which yields results similar to pooling of
interest accounting, effective from the dates each of these entities
became controlled by SCF-III (the Combination);

o the conversion of the common stock held by the minority interests of
each entity in the Controlled Group into shares of our common stock,
based on the purchase method of accounting;

o the conversion of all of the outstanding common stock of Sooner Inc.
(Sooner) into shares of our common stock, based on the purchase method
of accounting; and

o the exchange of 4,275,555 shares of common stock for $36.0 million of
debt of Sooner and Oil States (the SCF Exchange); and

o our sale of 10,000,000 shares of common stock (the Offering) and the
application of the net proceeds to us.

The unaudited pro forma consolidated and combined statements of operations
for the three months ended March 31, 2001 and 2000, respectively were prepared
based upon the historical combined financial statements of the Controlled Group,
adjusted to conform accounting policies, and give effect to:

o our acquisition of minority interests of the Controlled Group;

o our acquisition of Sooner;

o our exchange of shares of common stock for debt of Sooner and Oil
States; and

o our sale of shares in the Offering,

as if these transactions had occurred on January 1, 2000.

The unaudited pro forma consolidated and combined financial statements do
not purport to be indicative of the results that would have been obtained had
the transactions described above been completed on the indicated dates or that
may be obtained in the future. The unaudited pro forma consolidated and combined
financial statements should be read in conjunction with the historical combined
financial statements and notes thereto included in the Oil States' Annual Report
on Form 10-K.


3
4

PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

FOR THE THREE MONTHS ENDED MARCH 31, 2001
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
(UNAUDITED)


<TABLE>
<CAPTION>
PRO FORMA
----------------------------------------------------------------------------
SOONER INC. MINORITY
(PERIOD FROM SOONER INC. INTEREST OFFERING CONSOLIDATED,
CONSOLIDATED JAN. 1, 2001 TO ADJUSTMENTS ADJUSTMENTS ADJUSTMENTS ACQUISITIONS
GROUP FEB. 14, 2001) (NOTE 2) (NOTE 3) (NOTES 1 AND 4) AND OFFERING
------------ --------------- ------------ ----------- --------------- -------------
<S> <C> <C> <C> <C> <C> <C>
Revenue................................ $142,977 $48,517 $ $ $ $191,494
Expenses
Costs of sales....................... 108,179 45,142 153,321
Selling, general and administrative.. 12,304 1,133 13,437
Depreciation and amortization........ 6,364 188 331 135 7,018
Other expense (income)............... (135) (135)
-------- ------- ----- ----- ------ --------
Operating income (loss)................ 16,265 2,054 (331) (135) 17,853
-------- ------- ----- ----- ------ --------
Interest income........................ 263 22 285
Interest expense....................... (3,197) (585) 843(A) (2,939)
Other income .......................... 264 -- 264
-------- ------- ----- ----- ------ --------
Earnings before income taxes......... 13,595 1,491 (331) (135) 843 15,463
Income tax (expense) benefit........... (180) (542) 491(D) (231)
-------- ------- ----- ----- ------ --------
Net income (loss) before minority
interests............................ 13,415 949 (331) (135) 1,334 15,232
Minority interests, net of taxes....... (1,600) -- 1,600 --
-------- ------- ----- ----- ------ --------
Net income (loss) before
extraordinary item................... 11,815 949 (331) (135) 2,934 15,232
Extraordinary loss on debt
restructuring........................ (784) -- (784)
-------- ------- ----- ----- ------ --------
Net income (loss)...................... 11,031 14,448
Preferred dividends.................... (41) -- 41(C) --
-------- ------- ----- ----- ------ --------
Net income attributable to common
shares............................... $ 10,990 $ 949 $(331) $(135) $2,975 $ 14,448
======== ======= ===== ===== ====== ========
Net income per common share............
Basic................................ $ .30 $ 0.30
======== ========
Diluted.............................. $ .29 $ 0.30
======== ========
Average shares outstanding ............
Basic................................ 36,418 48,156
======== ========
Diluted.............................. 38,337 48,634
======== ========
</TABLE>




4
5


PRO FORMA COMBINED STATEMENT OF OPERATIONS

FOR THE THREE MONTHS ENDED MARCH 31, 2000
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
(UNAUDITED)

<TABLE>
<CAPTION>
PRO FORMA
-----------------------------------------------------------------------------------
MINORITY
SOONER INC. INTEREST OFFERING COMBINED,
COMBINED ADJUSTMENTS ADJUSTMENTS ADJUSTMENTS ACQUISITIONS
GROUP SOONER INC. (NOTE 2) (NOTE 3) (NOTES 1 AND 4) AND OFFERING
------------ ------------ ------------ ------------ --------------- ------------
<S> <C> <C> <C> <C> <C> <C>
Revenue............................... $ 88,227 $ 70,425 $ $ $ $ 158,652
Expenses
Costs of sales...................... 60,023 63,722 123,745
Selling, general and administrative. 9,506 1,984 236 (B) 11,726
Depreciation and amortization....... 5,189 357 663 364 6,573
Other expense (income).............. (31) (31)
-------- -------- ------ ----- ------ --------
Operating income (loss).............. 13,540 4,362 (663) (364) (236) 16,639
-------- -------- ------ ----- ------ --------
Interest income...................... 16 105 121
Interest expense..................... (2,791) (1,108) 1,532 (A) (2,367)
Other income (expense)............... 65 -- (25)(E) 40
-------- -------- ------ ----- ------ --------
Earnings before income taxes....... 10,830 3,359 (663) (364) 1,271 14,433
Income tax (expense) benefit......... (5,226) 1 1,950 (D) (3,277)
-------- -------- ------ ----- ------ --------
Net Income (loss) before minority
interests.......................... 5,604 3,358 (663) (364) 3,221 11,156
Minority interests, net of taxes..... (2,576) -- 2,569 (7)
-------- -------- ------ ----- ------ --------
Net income (loss).................... 3,028 3,358 (663) (364) 5,790 11,149
Preferred dividends.................. (82) -- 82 (C) --
-------- -------- ------ ----- ------ --------
Net income attributable to common
shares............................. $ 2,946 $ 3,358 $ (663) $ (364) $ 5,872 $ 11,149
======== ======== ====== ====== ======= ========
Net income per common share..........
Basic.............................. $ .12 $ 0.23
======== =========
Diluted............................ $ .11 $ 0.23
======== =========
Average shares outstanding ..........
Basic.............................. 23,905 48,165
======== =========
Diluted............................ 25,848 48,421
======== =========
</TABLE>



5
6


OIL STATES INTERNATIONAL, INC.

NOTES TO UNAUDITED PRO FORMA CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS

BASIS OF PRESENTATION

The purchase method of accounting has been used to reflect the acquisition
of the minority interests of each company in the Controlled Group concurrent
with the closing of the Offering. The purchase price is based on the fair value
of the shares owned by the minority interests, valued at the initial public
offering price of $9.00 per share. Under this accounting method, the excess of
the purchase price over the fair value of the assets and liabilities allocable
to the minority interests acquired has been reflected as goodwill. Where book
value of minority interests exceeded the purchase price, such excess reduced
property, plant and equipment. The estimated fair values of assets and
liabilities are preliminary and subject to change. For purposes of the pro forma
consolidated and combined financial statements, the goodwill recorded in
connection with this transaction is being amortized over 20 years using the
straight-line method based on management's evaluation of the nature and duration
of customer relationships and considering competitive and technological
developments in the industry. The unaudited pro forma consolidated and combined
statements of operations for the three months ended March 31, 2001 and 2000 have
been adjusted for the effects of purchase accounting, as described below.

The purchase method of accounting also has been used to reflect the
acquisition of the outstanding common stock of Sooner concurrent with the
closing of the Offering on February 14, 2001. The purchase price is based on the
fair value of the shares of Sooner, valued at the initial public offering price
of $9.00 per share. The excess of the purchase price over the fair value of the
assets and liabilities of Sooner has been reflected as goodwill. The estimated
fair values of assets and liabilities are preliminary and subject to change. For
purposes of the pro forma consolidated and combined financial statements, the
goodwill recorded in connection with this transaction is being amortized over 15
years using the straight-line method based on management's evaluation of the
nature and duration of customer relationships and considering competitive and
technological developments in the industry. The unaudited pro forma consolidated
and combined statements of operations for the three months ended March 31, 2001
and 2000 include the historical financial statements of Sooner prior to the
acquisition, for the entire three month period ended March 31, 2000 and for the
period from January 1, 2001 to February 14, 2001. Subsequent to the acquisition,
Sooner's results are included with the results of the Controlled Group.

NOTE 1 -- COMBINING ADJUSTMENTS

Sooner's results from its February 14, 2001 acquisition date are
included with the Controlled Group. Minority interest in income (loss) and
related tax effect of the Controlled Group are presented below (in thousands):

<TABLE>
<CAPTION>
TOTAL
--------
<S> <C>
Three Months Ended March 31, 2000.......................... $ 2,569
========
Three Months Ended March 31, 2001.......................... $ 1,600
========
</TABLE>

NOTE 2 -- ACQUISITION OF SOONER

Certain reclassifications have been made to conform the presentation of
Sooner's financial statements to that of the Controlled Group.

To reflect the acquisition of all outstanding common shares of Sooner in
exchange for 7,597,152 shares of Oil States common stock valued at the offering
price per share of $9.00 (in millions):

<TABLE>
<S> <C> <C>
Purchase price............................................. $ 69.5(1)
Less: Fair value of net assets acquired.................... 29.7
-------
Goodwill................................................... $ 39.8
=======
Amortization for the three months ended March 31, 2000..... $ .66
=======
Amortization for the period from January 1, 2001 to
February 14, 2001.......................................... $ .33
=======
</TABLE>
- ----------
(1) The purchase price for Sooner includes the estimated fair value of Sooner
stock options ($1.1 million) converted into Oil States stock options.


6
7

NOTE 3 -- ACQUISITION OF MINORITY INTERESTS

To reflect the acquisition of the minority interests of each company in the
Controlled Group in exchange for shares of Oil States common stock and
elimination of the historical minority interests amounts reflected for the
Controlled Group (in millions):

<TABLE>
<S> <C>
Amortization of the additional goodwill for
the three months ended March 31, 2000................ $ .36
=====
Amortization of the additional goodwill for
the three months ended March 31, 2001................ $ .13
=====
</TABLE>

NOTE 4 -- OFFERING

(A) To adjust interest expense for debt repaid with Offering proceeds and as a
result of the exchange of shares for subordinated debt.

(B) To adjust for costs associated with the new corporate office, including
executives hired in connection with the Offering, which costs are not fully
reflected in the historical financial statements. These costs will have a
continuing impact on our operations.

(C) To eliminate preferred stock dividends due to the conversion of the
preferred stock.

(D) To adjust income tax expense for the reduction in deferred taxes due to the
formation of the consolidated group.

(E) To conform classification of income and expenses to current
classifications.



7
8


OIL STATES INTERNATIONAL, INC. AND SUBSIDIARIES

UNAUDITED CONSOLIDATED AND COMBINED STATEMENTS OF OPERATIONS
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

<TABLE>
<CAPTION>
THREE MONTHS ENDED MARCH 31,
----------------------------
2001 2000
---------- --------------
<S> <C> <C>

Revenues................................................... $142,977 $ 88,227

Costs and expenses:
Cost of sales............................................ 108,179 60,023
Selling, general and administrative expenses............. 12,304 9,506
Depreciation expense..................................... 4,996 4,418
Amortization expense..................................... 1,368 771
Other operating expense (income)......................... (135) (31)
-------- ---------
126,712 74,687
-------- ---------
Operating income........................................... 16,265 13,540

Interest expense........................................... (3,197) (2,791)
Interest income............................................ 263 16
Other income (expense)..................................... 264 65
-------- --------
Income before income taxes, minority interest, and
extraordinary item....................................... 13,595 10,830
Income tax expense......................................... (180) (5,226)
Minority interest in income of combined companies and
consolidated subsidiaries................................ (1,600) (2,576)
-------- --------
Net income before extraordinary item....................... 11,815 3,028

Extraordinary loss on debt restructuring, net of income
taxes.................................................... 784 --
-------- ---------
Net income ................................................ 11,031 3,028

Preferred dividends........................................ (41) (82)
-------- --------
Net income attributable to common shares................... $ 10,990 $ 2,946
======== ========
Basic earnings (loss) per share:
Earnings per share before extraordinary item............. $ .32 $ .12

Extraordinary loss on debt restructuring, net of income
taxes................................................... (.02) --
Basic net income per share............................... .30 .11

Diluted earnings (loss) per share:
Earnings per share before extraordinary item............. $ .31 $ .12

Extraordinary loss on debt restructuring, net of income
taxes................................................... (.02) --

Diluted net income per share............................. .29 .11

Weighted average number of common shares outstanding
(in thousands):
Basic.................................................... 36,418 23,905
Diluted.................................................. 38,337 25,848
</TABLE>


The accompanying notes are an integral part of
these financial statements.



8
9

OIL STATES INTERNATIONAL, INC. AND SUBSIDIARIES

CONSOLIDATED AND COMBINED BALANCE SHEETS
(IN THOUSANDS)

<TABLE>
<CAPTION>
CONSOLIDATED COMBINED
MARCH 31, DECEMBER 31,
ASSETS 2001 2000
------------ -----------
(UNAUDITED)
<S> <C> <C>
Current assets:
Cash and cash equivalents................................ $ 5,684 $ 4,821
Accounts receivable, net................................. 112,993 64,137
Inventories, net......................................... 106,535 30,826
Prepaid expenses and other current assets................ 3,863 1,715
--------- ---------
Total current assets................................... 229,075 101,499

Property, plant, and equipment, net........................ 144,190 143,468
Goodwill, net.............................................. 175,191 103,391
Other noncurrent assets.................................... 7,789 5,160
--------- ---------
Total assets.......................................... $ 556,245 $ 353,518
========= =========

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
Accounts payable and accrued liabilities................. $ 88,764 $ 57,248
Income taxes............................................. 5,165 2,796
Current portion of long-term debt........................ 3,063 37,629
Other current liabilities................................ 3,922 3,433
--------- ---------
Total current liabilities............................. 100,914 101,106

Long-term debt........................................... 116,306 102,614
Deferred income taxes.................................... 15,598 19,977
Postretirement healthcare benefits....................... 6,003 5,899
Other liabilities........................................ 4,532 4,519
--------- ---------
Total liabilities..................................... 243,353 234,115

Minority interest.......................................... 155 37,561
Redeemable preferred stock................................. -- 25,293
Stockholders' equity:
Convertible preferred stock.............................. -- 1,625
Common stock............................................. 483 272
Additional paid-in capital............................... 326,430 83,810
Retained (deficit)....................................... (7,798) (25,854)
Accumulated other comprehensive loss..................... (6,378) (3,304)
--------- ---------
Total stockholders' equity............................ 312,737 56,549
--------- ---------
Total liabilities and stockholders' equity............ $ 556,245 $ 353,518
========= =========
</TABLE>

The accompanying notes are an integral part of
these financial statements.



9
10

OIL STATES INTERNATIONAL, INC. AND SUBSIDIARIES

UNAUDITED CONSOLIDATED AND COMBINED STATEMENTS OF CASH FLOWS
(IN THOUSANDS)

<TABLE>
<CAPTION>
THREE MONTHS ENDED MARCH 31,
------------------------------
2001 2000
-------- --------
<S> <C> <C>
Cash flows from operating activities:
Net income before extraordinary item........................................ $ 11,815 $ 3,028
Adjustments to reconcile net income from continuing operations to net
cash from operating activities:
Minority interest, net of distributions................................... 1,600 2,476
Depreciation and amortization............................................. 6,364 5,189
Deferred income tax provision (benefit)................................... (4,577) 410
Other, net................................................................ 257 48
Changes in working capital................................................ (26,468) (13,551)
-------- --------
Net cash flows used by operating activities............................. (11,009) (2,400)

Cash flows from investing activities:
Acquisitions of businesses.................................................. -- (3,500)
Capital expenditures........................................................ (4,660) (3,665)
Proceeds from sale of equipment............................................. 2,425 374
Cash acquired in Sooner acquisition......................................... 4,894 --
Payment of earn-out for acquired business................................... (2,120) --
Other, net.................................................................. (40) 83
-------- --------
Net cash flows provided by (used in) investing activities............... 499 (6,708)

Cash flows from financing activities:
Revolving credit borrowings................................................. 19,953 4,050
Debt repayments............................................................. (64,038) (22,281)
Debt borrowings............................................................. -- 28,458
Preferred stock dividends................................................... (844) --
Issuance of common stock.................................................... 84,200 --
Repurchase of preferred stock............................................... (21,775) --
Payment of offering and financing costs..................................... (4,511) --
Other, net.................................................................. (1,665) (108)
-------- --------
Net cash flows provided by financing activities......................... 11,320 10,119

Effect of exchange rate changes on cash....................................... (102) (23)
-------- --------
Net increase in cash and cash equivalents from continuing operations.......... 708 988
Net cash used in discontinued operations...................................... 155 (536)
Cash and cash equivalents, beginning of year.................................. 4,821 3,216
-------- --------
Cash and cash equivalents, end of year........................................ $ 5,684 $ 3,668
======== ========
</TABLE>

The accompanying notes are an integral part of these
consolidated financial statements.


10
11

OIL STATES INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS

1. ORGANIZATION AND BASIS OF PRESENTATION

The consolidated and combined financial statements include the activities
of Oil States International, Inc. (Oil States), HWC Energy Services, Inc. (HWC)
and PTI Group, Inc. (PTI), collectively the Controlled Group or the Company. The
reorganization accounting method, which yields results similar to the pooling of
interest method, has been used in the preparation of the consolidated and
combined financial statements of the Controlled Group (entities under common
control of SCF-III L.P., a private equity fund that focuses on investments in
the energy industry). Under this method of accounting, the historical financial
statements of HWC and PTI are combined with Oil States for the three-month
period ended March 31, 2000, and for the period until February 14, 2001 when Oil
States, HWC and PTI merged and Oil States acquired Sooner Inc. (Sooner) in
exchange for its common stock. After February 14, 2001, the consolidated
financial statements of Oil States include the results of all its subsidiaries
including HWC, PTI and Sooner. The combined financial statements have been
adjusted to reflect minority interests in the Controlled Group. All significant
intercompany accounts and transactions between the consolidated entities have
been eliminated in the accompanying consolidated, combined and pro forma
financial statements.

The accompanying unaudited consolidated and combined financials statements
of the Company and its wholly-owned subsidiaries have been prepared pursuant to
the rules and regulations of the Securities and Exchange Commission. Certain
information in footnote disclosures normally included in financial statements
prepared in accordance with generally accepted accounting principles have been
condensed or omitted pursuant to these rules and regulations. The unaudited
financial statements included in this report reflect all the adjustments,
consisting of normal recurring adjustments, which the Company considers
necessary for a fair presentation of the results of operations for the interim
periods covered and for the financial condition of the Company at the date of
the interim balance sheet. Results for the interim periods are not necessarily
indicative of results for the year.

The financial statements included in this report should be read in
conjunction with Oil States' audited combined financial statements and
accompanying notes included in its 2000 Form 10-K, filed under the Securities
Exchange Act of 1934, as amended.

2. INITIAL PUBLIC OFFERING, MERGER TRANSACTIONS AND REFINANCING

On February 9, 2001, the Company began trading its common stock on the New
York Stock Exchange under the symbol "OIS" pursuant to completion of its initial
public offering (the Offering). On February 14, 2001, the Company closed the
business combination and the Offering thereby acquiring the minority interests
and the Sooner operations.

Concurrent with the Offering, the Company acquired Sooner for $69.5
million. The Company exchanged 7,597,152 shares of its common stock for all of
the outstanding common shares of Sooner. The Company accounted for the
acquisition using the purchase method of accounting and recorded approximately
$39 million in goodwill that is being amortized over a 15-year period.

Concurrent with the closing of the Offering, the Company issued 4,275,555
shares of common stock to SCF-III and SCF-IV L.P. (SCF-IV) in exchange for
approximately $36.0 million of indebtedness of Oil States and Sooner which was
held by SCF-III and SCF-IV (the SCF Exchange).

With the proceeds received in the Offering, the Company repaid $43.7
million of outstanding subordinated debt of the Controlled Group and Sooner,
redeemed $21.8 million of preferred stock of Oil States, paid accrued interest
on subordinated debt and accrued dividends on preferred stock aggregating $7.1
million, and repurchased common stock from non-accredited shareholders and
shareholders holding pre-emptive stock purchase rights for $1.6 million. The
balance of the proceeds were used to reduce amounts outstanding under bank lines
of credit.

On February 14, 2001, the Company entered into a $150 million senior
secured revolving credit facility. This new credit facility replaced existing
bank credit facilities.


11
12


3. DETAILS OF SELECTED BALANCE SHEET ACCOUNTS

Additional information regarding selected balance sheet accounts is
presented below (in thousands):

<TABLE>
<CAPTION>
MARCH 31, DECEMBER 31,
2001 2000
--------- -----------
(Unaudited)
<S> <C> <C>
Accounts receivable, net:
Trade............................................... $107,564 $ 61,809
Unbilled revenue.................................... 2,461 --
Other............................................... 5,207 4,323
Allowance........................................... (2,239) (1,995)
-------- ---------
$112,993 $ 64,137
======== =========
</TABLE>

<TABLE>
<CAPTION>
MARCH 31, DECEMBER 31,
2001 2000
--------- ------------
(Unaudited)
<S> <C> <C>
Inventories, net:
Finished goods and purchased products............... $ 90,063 $ 14,813
Work in progress.................................... 12,705 12,208
Raw materials....................................... 9,325 8,720
-------- ---------
Total inventories................................ 112,093 35,741
Inventory reserves.................................. (5,558) (4,915)
-------- ---------
$106,535 $ 30,826
======== =========
</TABLE>

<TABLE>
<CAPTION>
ESTIMATED MARCH 31, DECEMBER 31,
USEFUL LIFE 2001 2000
----------- --------- ------------
(Unaudited)
<S> <C> <C> <C>
Property, plant and equipment, net:
Land................................... $ 4,272 $ 3,660
Buildings and leasehold improvements... 2-50 years 27,122 25,501
Machinery and equipment................ 2-29 years 135,892 134,983
Rental tools........................... 3-5 years 19,025 18,370
Office furniture and equipment......... 1-10 years 9,809 8,724
Vehicles............................... 2-5 years 5,293 4,853
Construction in progress............... 1,389 26
-------- --------
Total property, plant and equipment.. 202,802 196,117
Less: Accumulated depreciation............ (58,612) (52,649)
-------- --------
$144,190 $143,468
======== ========
</TABLE>


<TABLE>
<CAPTION>
MARCH 31, DECEMBER 31,
2001 2000
--------- ------------
(Unaudited)
<S> <C> <C>
Accounts payable and accrued liabilities:
Trade accounts payable.............................. $ 62,561 $ 26,215
Accrued compensation................................ 5,873 7,685
Accrued insurance................................... 2,755 2,819
Accrued interest.................................... 388 6,646
Other............................................... 17,187 13,883
-------- --------
$ 88,764 $ 57,248
======== ========
</TABLE>

4. SEGMENT AND RELATED INFORMATION

In accordance with SFAS No. 131, "Disclosures about Segments of an
Enterprise and Related Information," the Company has identified the following
reportable segments: Offshore Products and Wellsite Services and, since the
acquisition of Sooner, Tubular Services. The Company's reportable segments are
strategic business units that offer different products and services. They are
managed separately because each business requires different technology and
marketing strategies. Most of the businesses were acquired as a unit, and the
management at the time of the acquisition was retained.



12
13


Financial information by industry segment for each of the three-month
periods ended March 31, 2001 and 2000 is summarized in the following table (in
thousands):

<TABLE>
<CAPTION>
OFFSHORE WELLSITE TUBULAR CORPORATE AND
PRODUCTS SERVICES SERVICES ELIMINATIONS TOTAL
-------- -------- -------- ------------- --------
<S> <C> <C> <C> <C> <C>
MARCH 31, 2001
Revenues from unaffiliated
customers......................... $ 29,501 $ 69,155 $ 44,321 $ -- $142,977
======== ======== ======== ======== ========
EBITDA............................ 1,787 19,879 2,101 (1,138) 22,629
======== ======== ======== ======== ========
Depreciation and amortization..... 1,610 4,076 202 476 6,364
======== ======== ======== ======== ========
Operating income (loss)........... 177 15,803 1,898 (1,613) 16,265
======== ======== ======== ======== ========
Capital expenditures.............. 800 3,721 139 -- 4,660
======== ======== ======== ======== ========
Total assets...................... 136,821 222,795 131,273 65,356 556,245
======== ======== ======== ======== ========

MARCH 31, 2000
Revenues from unaffiliated
customers......................... 27,920 60,307 -- -- 88,227
======== ======== ======== ======== ========
EBITDA............................ 1,284 17,468 -- (23) 18,729
======== ======== ======== ======== ========
Depreciation and amortization..... 1,748 3,441 -- -- 5,189
======== ======== ======== ======== ========
Operating income (loss)........... (464) 14,026 -- (22) 13,540
======== ======== ======== ======== ========
Capital expenditures.............. 459 3,206 -- -- 3,665
======== ======== ======== ======== ========
Total assets...................... $159,260 $219,056 $ -- $ 783 $379,099
======== ======== ======== ======== ========
</TABLE>

5. EXTRAORDINARY ITEM

In connection with the debt refinancing in February 2001 (Note 2), the
Company incurred prepayment penalties and wrote-off unamortized debt issue costs
totaling $0.8 million.

6. COMPREHENSIVE INCOME (LOSS)

Comprehensive income (loss) for the three months ended March 31, 2001 and
2000 was as follows (in thousands):

<TABLE>
<CAPTION>
THREE MONTHS ENDED MARCH 31,
2001 2000
-------- --------
<S> <C> <C>
Comprehensive income:
Net income.......................................... $ 11,031 $ 3,028
Cumulative translation adjustment................... (3,074) (502)
-------- --------
Total comprehensive income.......................... $ 7,957 $ 2,526
======== ========

</TABLE>

7. COMMITMENTS AND CONTINGENCIES

LTV Corporation (LTV), the former owner of Oil States, under the terms of
the stock purchase agreement, has indemnified Oil States of all claims and
contingencies, threatened or pending, relating to business activities prior to
August 1, 1995. Specifically, claims involving environmental remediation,
product warranty, legal actions, workers' compensation issues and various
federal, state and sales tax matters related to pre-August 1995 business
transactions are the financial responsibility of LTV. The financial
responsibilities are initially satisfied through the reserves assumed as part of
the acquisition. As of March 31, 2001, the reserve for this matter was $2.2
million.

Oil States has warranted items related to the sale of two of its
subsidiaries, subject to threshold amounts defined in the respective sale
agreements. The Company believes all amounts have been properly reflected in the
accompanying consolidated financial statements.

The Company is involved in various claims, lawsuits and other proceedings
relating to a wide variety of matters. While uncertainties are inherent in the
final outcome of such matters, and it is presently impossible to determine the
actual costs that ultimately may be incurred, management believes that the
resolution of such uncertainties and the incurrence of such costs will not have
a material adverse effect on the Company's consolidated financial position,
results of operations or liquidity.


13
14


ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS
AND FINANCIAL CONDITION

This discussion contains forward-looking statements based on our current
expectations, assumptions, estimates and projections about us and our industry.
These forward-looking statements involve risks and uncertainties. Our actual
results could differ materially from those indicated in these forward-looking
statements as a result of certain factors as described below in the Overview
section and as more fully described under Cautionary Statement for Purposes of
the "Safe Harbor" Provisions of the Private Securities Litigation Reform Act of
1995 in the Business section of the Company's Annual Report on Form 10-K. We
undertake no obligation to update publicly any forward-looking statements, even
if new information becomes available or other events occur in the future.

Overview

We provide a broad range of products and services to the oil and gas
industry through our offshore products, tubular services and well site services
business segments. Demand for our products and services is cyclical and
substantially dependent upon activity levels in the oil and gas industry,
particularly our customers' willingness to spend capital on the exploration and
development of oil and gas reserves. Demand for our products and services by our
customers is highly sensitive to current and expected oil and natural gas
prices. Our offshore products segment is a leading provider of highly engineered
and technically designed products for offshore oil and gas development and
production systems and facilities. Sales of our offshore products and services
depend upon repairs and upgrades of existing drilling rigs, construction of new
drilling rigs and the development of offshore production systems. We are
particularly influenced by deepwater drilling and production activities. Through
our tubular services division, we distribute premium tubing and casing. Sales of
tubular products and services depend upon the overall level of drilling activity
and the mix of wells being drilled. Demand for tubular products is positively
impacted by increased drilling of deeper horizontal and offshore wells that
generally require premium tubulars and connectors, large diameter pipe and
longer and additional tubular and casing strings. In our well site services
business segment, we provide hydraulic well control services, pressure control
equipment and rental tools and remote site accommodations, catering and
logistics services. Demand for our well site services depends upon the level of
worldwide drilling and workover activity.

Beginning in late 1996 and continuing though the early part of 1998,
stabilization of oil and gas prices led to increases in drilling activity as
well as the refurbishment and new construction of drilling rigs. In the second
half of 1998, crude oil prices declined substantially and reached levels below
$11 per barrel in early 1999. With this decline in pricing, many of our
customers substantially reduced their capital spending and related activities.
This industry downturn continued through most of 1999. The rig count in the
United States and Canada, as measured by Baker Hughes Incorporated, fell from
1,481 rigs in February 1998 to 559 rigs in April 1999. This downturn in activity
had a material adverse effect on demand for our products and services, and our
operations suffered as a result.

The price of crude oil has increased significantly over the last 18 months
due to improved demand for oil and supply reductions by OPEC member countries.
This improvement in crude oil pricing has led to increases in the rig count,
particularly in Canada and the United States. As of May 4, 2001, the rig count
in the United States and Canada, as measured by Baker Hughes, was 1,427. Demand
for our well site services and tubular services began to recover with the
overall improvement of industry fundamentals. Our offshore products segment has
not recovered with the general market. We believe that our offshore products
segment lags the general market recovery because its sales related to offshore
construction and production facility development generally occur later in the
cycle. Worldwide construction activity continues at a very low level currently,
but we expect it to increase substantially as construction activity in the
shallow water regions of the Gulf of Mexico resumes and as the industry
increasingly pursues deeper water drilling and development projects.

Consolidation among both major and independent oil and gas companies has
affected exploration, development and production activities, particularly in
international areas. These companies have focused on integration activities and
cost control measures over recent periods. As a result, we believe that capital
spending within the industry has lagged the improvement in crude oil prices.



14
15

The Combination

Prior to our initial public offering in February 2001, SCF-III owned
majority interests in Oil States, HWC and PTI, and SCF-IV owned a majority
interest in Sooner. The following chart depicts the summary ownership structure
of Oil States, HWC, PTI and Sooner prior to the Combination:

[Chart depicting that SCF-III, L.P. owns 84.6%, 80.6% and 57.7% of Oil
States, HWC and PTI, respectively, and minority shareholders own 15.4%, 19.4%
and 42.3% of Oil States, HWC and PTI, respectively, in each case prior to the
Combination. The chart also depicts that SCF-IV, L.P. owns 81.7% of Sooner and
minority stockholders own 18.3% of Sooner, prior to the Combination.]

L.E. Simmons & Associates, Incorporated is the ultimate general partner of
SCF-III and SCF-IV. L.E. Simmons, the chairman of our board of directors, is the
sole shareholder of L.E. Simmons & Associates, Incorporated. Concurrently with
the closing of the Offering, Oil States combined with Sooner, HWC and PTI, a
transaction which we refer to as the Combination. As a result HWC, Sooner and
PTI became our wholly owned subsidiaries. Concurrently with the closing the
Offering we also issued 4,275,555 shares of common stock to SCF-III and SCF-IV
in exchange for approximately $36.0 million of indebtedness of Oil States and
Sooner which was held by SCF (the SCF Exchange). This exchange was based on the
initial public offering price of $9.00 per share less underwriting discounts and
commissions. The following chart depicts the summary ownership structure of our
company following the Combination, the SCF Exchange and the Offering:

[Chart depicting that purchasers in the offering will own 20.7% of our
company, existing stockholders (other than SCF) will own 16.1%, SCF-III, L.P.
will own 45.2% and SCF-IV, L.P. will own 17.9%, in each case following the
Combination and the offering. The chart also depicts that Oil States will own
100% of HWC, 100% (indirectly) of PTI and 100% of Sooner following the
Combination and the offering.]


15
16


The financial results of Oil States, HWC and PTI have been combined for the
three months ended March 31, 2000 and for the period from January 1, 2001 to
February 14, 2001 using reorganization accounting, which yields results similar
to the pooling of interests method. The combined results of Oil States, HWC and
PTI form the basis for the discussion of our results of operations provided
below. The operations of Oil States, HWC and PTI represent two of our business
segments, offshore products and well site services. Concurrent with the closing
of the Offering, Oil States acquired Sooner, and the acquisition was accounted
for using the purchase method of accounting. The pro forma financial statements
for the three months ended March 31, 2001 and 2000 reflect the acquisition of
Sooner as if such acquisition occurred on January 1, 2000. After the acquisition
of Sooner, we report under three business segments. The unaudited pro forma
financial statements do not reflect any cost savings or other financial
synergies that may be realized after the Combination.

PRO FORMA RESULTS OF OPERATIONS

Following the acquisition of Sooner, we report under three business
segments, offshore products, well site services and tubular services. Pro forma
information including these three segments is presented below.

<TABLE>
<CAPTION>
PRO FORMA
THREE MONTHS
ENDED MARCH 31
-----------------
2001 2000
------- -------
<S> <C> <C>
Revenues
Offshore Products.............................. $ 29.5 $ 27.9
Well Site Services............................. 69.2 60.3
Tubular Services............................... 92.8 70.5
------- -------
Total....................................... $ 191.5 $ 158.7
======= =======
Operating Income (Loss)
Offshore Products.............................. $ 0.2 $ (0.5)
Well Site Services............................. 15.8 14.0
Tubular Services............................... 4.0 4.4
Corporate and Eliminations..................... (2.1) (1.3)
------- -------
Total....................................... $ 17.9 $ 16.6
======= =======
</TABLE>

THREE MONTHS ENDED MARCH 31, 2001 COMPARED TO THE THREE MONTHS ENDED
MARCH 31, 2000

Revenues. Pro forma revenues increased by $32.8 million, or 20.7%, to
$191.5 million for the three months ended March 31, 2001 from $158.7 million for
the three months ended March 31, 2000. Well site services revenues increased by
$8.9 million, or 14.8%, and tubular services revenues increased $22.3 million,
or 31.6%, during the same period. Of the $8.9 million increase in well site
services revenues, $3.7 million was generated from our remote site
accommodations, catering and logistics services and modular building
construction services, $2.7 million was generated from our drilling operations,
$2.4 million was generated from our rental tool operations and $0.1 million was
generated from our hydraulic workover units. The improvement in revenues from
our remote site accommodations, catering and logistics services and modular
building construction services was due to the strong level of Gulf of Mexico
drilling activity, which resulted in increased demand for our portable
accommodations and related catering services and an acquisition made in the U.S.
for this division in February 2000. The increased revenues in our rental tool
operations and drilling rigs resulted from higher utilization and higher prices
charged to our customers during the period. The increased tubular services
revenues were directly attributable to increases in drilling activity over the
period.



16
17

Cost of Sales. Cost of sales increased by $29.6 million, or 23.9%, to
$153.3 million for the three months ended March 31, 2001 from $123.7 million for
the three months ended March 31, 2000. Cost of sales increased in our well site
services and tubular services segments by $5.5 million and $22.5 million,
respectively. The changes from the 2000 period to the 2001 period were caused by
the same factors influencing revenues. Our gross profit margin deteriorated from
22% to 19.9% due to the mix of segmental revenue contributions and a decrease in
tubular services margins.

Selling, General and Administrative Expenses. During the three months ended
March 31, 2001, selling, general and administrative expenses increased $1.7
million, or 14.5%, to $13.4 million compared to $11.7 million during the three
months ended March 31, 2000. Selling, general and administrative expenses in our
well site services segment increased $1.2 million, or 25.5%, due to increased
activity and certain nonrecurring charges totaling $0.3 million in our remote
site accommodation business. This increase was partially offset by a $0.4
million decrease in our offshore products segment. We reduced costs in our
offshore products segment in response to the market downturn in offshore
construction activity. Corporate headquarters charges were up $0.8 million due
to the establishment of a new headquarters office.

Depreciation and Amortization. Depreciation and amortization totaled $7.0
million during the three months ended March 31, 2001 compared to $6.6 million in
the three months ended March 31, 2000. The 6.1% increase was primarily related
to asset acquisitions and capital expenditures made in our well site services
segment during 2000.

Operating Income. Our operating income equals revenues less cost of sales,
selling, general and administrative expense, depreciation and amortization and
other operating income (expense). Our operating income increased by $1.3 million
to $17.9 million for the three months ended March 31, 2001 from $16.6 million
for the same period in 2000. Operating income from our well site services
segment increased $1.8 million from $14.0 million for the three months ended
March 31, 2000 to $15.8 million for the same period in 2001. Operating income in
our tubular services segment decreased $0.4 million from $4.4 million in 2000 to
$4.0 million in 2001. Operating income in our offshore products segment
increased $0.7 million from a loss of $0.5 million in 2000 to income of $0.2
million in 2001.

Net Interest Expense. Net interest expense totaled $2.7 million during the
three months ended March 31, 2001 compared to $2.2 million during the three
months ended March 31, 2000. The $0.5 million increase in net interest expense
primarily related to an increase in average debt balances outstanding in our
offshore products segment and to an increased rate of interest paid.

Income Tax (Expense) Benefit. Income tax expense totaled $0.2 million
during the three months ended March 31, 2001 compared to $3.3 million during the
three months ended March 31, 2000. The decrease of $3.1 million, and the
correspondingly low effective tax rate, was primarily due to a reduction in the
allowance applied against tax assets, primarily net operating losses (NOL's),
due to expected tax benefits resulting from the Combination. We adjusted such
tax assets because we determined that it was more likely than not that the
deferred tax assets would be realized subsequent to the Combination. Net income
for the first quarter of 2001 reflects a low estimated annual effective rate due
to the partial utilization of net operating losses that benefit the consolidated
group after the merger.

Minority Interest. Minority interest expense was immaterial during the
three months ended March 31, 2001 and 2000. Substantially all of the minority
interests were acquired, and therefore reduced, in connection with the
Combination.

COMBINED AND CONSOLIDATED RESULTS OF OPERATIONS.

Prior to the Sooner acquisition, which was effective February 14, 2001, we
reported under two business segments, offshore products and well site services.
With the Sooner acquisition, we added the tubular services segment. Information
for these segments, which represent the combined results of Oil States, HWC and
PTI using reorganization accounting through the Sooner acquisition date and
consolidated results of Oil States, HWC, PTI and Sooner after February 14, 2001
is presented below.


17
18

<TABLE>
<CAPTION>
THREE MONTHS
ENDED MARCH 31
---------------
2001 2000
------ -----
<S> <C> <C>
Revenues
Offshore Products.............................. $ 29.5 $27.9
Well Site Services............................. 69.2 60.3
Tubular Services............................... 44.3 --
------ -----
Total....................................... $143.0 $88.2
====== =====
Operating Income (Loss)
Offshore Products.............................. $ 0.2 $(0.5)
Well Site Services............................. 15.8 14.0
Tubular Services............................... 1.9 --

Corporate and Eliminations....................... (1.6) --
------ -----
Total....................................... $ 16.3 $13.5
====== =====
</TABLE>

Revenues. Revenues increased $54.8 million, or 62.1%, during the three
months ended March 31, 2001 compared to the three months ended March 31, 2000.
This revenue increase was primarily attributable to the acquisition of Sooner in
February which contributed $44.3 million revenues. Well site services revenues
increased by $8.9 million, or 14.8%, and offshore products revenues increased
$1.6 million, or 5.7%, during the same period. Of the $8.9 million increase in
well site services revenues, $3.7 million was generated from our remote site
accommodations, catering and logistics services and modular building services,
$2.7 million was generated from our drilling operations, $2.4 million was
generated from our rental tool operations and $0.1 million was generated from
our hydraulic workover units. The improvements in revenues from our remote site
accommodations, catering and logistics services and modular building
construction services was due to the strong level of Gulf of Mexico drilling
activity, which resulted in increased demand for our portable accommodations and
related catering services and an acquisition made in the U.S. for the division
in February 2000. The increased revenues in our rental tool operations and
drilling rigs resulted from higher utilization and higher prices charged to our
customers during the period.

Cost of Sales. Cost of sales increased $48.2 million, or 80.3%, to $108.2
million in the three months ended March 31, 2001 compared to $60.0 million in
the three months ended March 31, 2000. The acquisition of Sooner's tubular
services business accounted for $41.1 million of this increase. Cost of sales
increased in our well site services segment by $5.5 million. The changes from
the 2000 period to the 2001 period were caused by the same factors influencing
revenues. Our gross margins decreased to 24.3% in the three months ended March
31, 2001 from 32.0% during the same period in 2000 because of the addition of
our tubular services segment beginning February 2001, whose business is
characterized by lower gross margins than are realized in our offshore services
and well site services business.

Selling, General and Administrative Expenses. During the three months ended
March 31, 2001, selling general and administrative expenses increased $2.8
million to $12.3 million compared to $9.5 million for the three months ended
March 31, 2000. The newly acquired tubular services division added $1.1 million
of the increase. Selling, general and administrative expenses in our well site
services segment increased $1.2 million, or 25.5%, due to increased activity and
certain nonrecurring charges totaling $0.3 million in our remote site
accommodation business. This increase was partially offset by a $0.4 million
decrease in our offshore products segment. We reduced costs in our offshore
products segment in response to the market downturn in offshore construction
activity. Additionally, there was an increase in selling, general and
administrative expenses of $0.9 million attributable to the establishment of our
corporate headquarters office after the first quarter of 2000.

Depreciation and Amortization. Depreciation and amortization totaled $6.4
million for the three months ended March 31, 2001 compared to $5.2 million for
the three months ended March 31, 2000. The addition of our tubular services
segment caused an increase of $0.2 million. The remaining increase was primarily
related to asset acquisitions capital expenditures made in our well site
services segment during 2000.

Operating Income. Our operating income equals revenues less cost of sales,
selling, general and administrative expense, depreciation and amortization and
other operating income (expense). Our operating income increased by $2.8 million
to $16.3 million for the three months ended March 31, 2001 from $13.5 million
for the same period in 2000. Operating income from our well site services
segment increased $1.8 million from $14.0 million for the three months ended
March 31, 2000 to $15.8 million for the same period in 2001. Operating income in
our offshore products segment increased $0.6 million from a loss of $0.5 million
in 2000 to income of $0.2 million in 2001. The tubular services segment
contributed operating income of $1.9 million during the period from acquisition
in February 2001 to March 31, 2001.



18
19

Income Tax (Expense) Benefit. Income tax expense totaled $0.2 million
during the three months ended March 31, 2001 compared to $5.2 million during the
three months ended March 31, 2000. The decrease of $5.0 million, and the
correspondingly low effective tax rate, was primarily due to a reduction in the
allowance applied against tax assets, primarily net operating losses (NOL's),
due to expected tax benefits resulting from the Combination. Net income for the
first quarter of 2001 reflects a low estimated annual effective rate due to the
partial utilization of net operating losses that benefit the consolidated group
after the merger.

Minority Interest. Minority interests decreased from $2.6 million during
the three months ended March 31, 2000 to $1.6 million for the three months ended
March 31, 2001. Substantially all of the minority interests were acquired, and
therefore reduced, in connection with the Offering.

LIQUIDITY AND CAPITAL RESOURCES

Our primary liquidity needs are to fund capital expenditures, such as
expanding and upgrading our manufacturing facilities and equipment, increasing
our rental tool and workover assets, increasing our accommodation units, funding
new product development, and to repay current maturities of long-term debt and
to fund general working capital needs. In addition, capital is needed to fund
strategic business acquisitions. Our primary sources of funds have been cash
flow from operations, proceeds from borrowings under our bank facilities and
private and public capital investments.

Cash was used in operations during the three months ended March 31, 2001
and 2000 in the amounts of $11.0 million and $2.4 million, respectively. The
cash was used by operations as a result of seasonal working capital needs,
primarily in Canada, and increased activity, generally. These funds were
financed under existing credit lines.

Capital expenditures were $4.7 million and $3.7 million during the three
months ended March 31, 2001 and 2000, respectively. Capital expenditures during
both these periods consisted principally of purchases of assets for our well
site services segment. We expect to spend a total of approximately $30 million
during 2001 to upgrade our equipment and facilities and expand our product and
service offerings. These capital expenditures are expected to be funded with
operating cash flow and with borrowings under our $150 million credit facility
discussed below.

Net cash was used in investing activities in the amount of $6.7 million
during the three months ended March 31, 2000, primarily to fund capital
expenditures and acquisitions. Cash was provided by investing activities in the
amount of $0.5 million during the three months ended March 31, 2001 primarily as
a result of the cash acquired in connection with the Sooner acquisition and
proceeds from asset sales.

Net cash of $11.3 million and $10.1 million was provided by financing
activities during the three months ended March 31, 2001 and March 31, 2000,
respectively. Net cash was provided by financing activities primarily as a
result of the Offering. Net cash was provided by financing activities during the
three months ended March 31, 2000 as a result of borrowings.

With the proceeds received in the Offering, the Company repaid $43.7
million of outstanding subordinated debt of the Controlled Group and Sooner,
redeemed $21.8 million of preferred stock of Oil States, paid accrued interest
on subordinated debt and accrued dividends on preferred stock aggregating $7.1
million, and repurchased common stock from non-accredited shareholders and
shareholders holding pre-emptive stock purchase rights for $1.6 million. The
balance of the proceeds were used to reduce amounts outstanding under bank lines
of credit. Concurrently with the closing of our initial public offering, we
issued 4,275,555 shares of common stock in the SCF Exchange.

Also concurrent with the Offering, we entered into a $150 million senior
secured revolving credit facility in February 2001. Credit Suisse First Boston,
New York branch, an affiliate of Credit Suisse First Boston Corporation, is the
administrative agent, collateral agent, book manager and lead arranger. Credit
Suisse First Boston Canada, an affiliate of Credit Suisse First Boston
Corporation, is the Canadian administrative agent, collateral agent, book
manager and lead arranger. Up to $45.0 million of the new credit facility is
available in the form of loans denominated in Canadian dollars and may be made
to our principal Canadian operating subsidiaries. This new credit facility
replaced our existing credit facilities. The facility matures on February 14,
2004, unless extended for up to two additional one year periods with the consent
of the lenders. Amounts borrowed under this new facility bear interest, at our
election, at either:

o a variable rate equal to LIBOR (or, in the case of Canadian
dollar denominated loans, the Bankers' Acceptance discount rate)
plus a margin ranging from 1.5% to 2.5%; or

o an alternate base rate equal to the higher of Credit Suisse First
Boston's prime rate and the federal funds effective rate plus
0.5% (or, in the case of Canadian dollar denominated loans, the
Canadian Prime Rate) plus a margin ranging from 0.5% to 1.5%,
depending upon the ratio of total debt to EBITDA (as defined in
the new credit facility).


19
20

We will pay commitment fees ranging from 0.25% to 0.5% per year on the
undrawn portion of the facility, also depending upon the ratio of total debt to
EBITDA.

Subject to exceptions, commitments under our new credit facility will be
permanently reduced, and loans prepaid, by an amount equal to 100% of the net
cash proceeds of all non-ordinary course asset sales and the issuance of
additional debt and by 50% of the issuance of equity securities. Mandatory
commitment reductions will be allocated pro rata based on amounts outstanding
under the U.S. dollar denominated facility and the Canadian dollar denominated
facility. In addition, voluntary reductions in commitments will be permitted.

Our new credit facility is guaranteed by all of our active domestic
subsidiaries and, in some cases, our Canadian and other foreign subsidiaries.
Our credit facility is secured by a first priority lien on all our inventory,
accounts receivable and other material tangible and intangible assets, as well
as those of our active subsidiaries. However, no more than 65% of the voting
stock of any foreign subsidiary is required to be pledged if the pledge of any
greater percentage would result in adverse tax consequences.

Our new credit facility contains negative covenants that will restrict our
ability to:

o incur additional indebtedness;

o prepay, redeem and repurchase outstanding indebtedness, other
than loans under the new credit facility;

o pay dividends;

o repurchase and redeem capital stock;

o sell assets other than in the ordinary course of business;

o make liens;

o engage in sale-leaseback transactions;

o make specified loans and investments;

o make acquisitions;

o enter into mergers, consolidations and similar transactions;

o enter into hedging arrangements;

o enter into transactions with affiliates;

o change the businesses we and our subsidiaries conduct; and

o amend debt and other material agreements.

In addition, our new credit facility will require us to maintain:

o a ratio of EBITDA to interest expense of not less than 3.0 to
1.0;

o a level of consolidated net tangible assets of not less than $120
million plus 50% of each quarter's consolidated net income (but
not loss);

o a maximum ratio of total debt to EBITDA of not greater than 3.5
to 1.0; and

o a maximum ratio of total senior debt to EBITDA of not greater
than 3.0 to 1.0.


20
21

Under our new credit facility, the occurrence of specified change of
control events involving our company would constitute an event of default that
would permit Credit Suisse First Boston to, among other things, accelerate the
maturity of the facility and cause it to become immediately due and payable in
full.

As of March 31, 2001, we had $107.3 million outstanding under this facility
and an additional $3.9 million of outstanding letters of credit leaving $38.8
million available to be drawn under the facility.

We had an aggregate of approximately $11.9 million of subordinated debt
outstanding at March 31, 2001. This subordinated debt will become due and
payable at various times over the period from June 2001 to November 2005.

We believe that cash from operations and available borrowings under our new
credit facility will be sufficient to meet our liquidity needs for the
foreseeable future. If our plans or assumptions change or are inaccurate, or we
make any acquisitions, we may need to raise additional capital. We may not be
able to raise additional funds or may not be able to raise such funds on
favorable terms.

Tax Matters

For the year ended December 31, 2000, we had deferred tax assets, net of
deferred tax liabilities, of approximately $35 million for federal income tax
purposes before application of valuation allowances. Our primary deferred tax
assets are net operating loss carry forwards, or NOLs, which total approximately
$136.1 million. A valuation allowance is currently provided against the majority
of our NOLs. The NOLs expire over a period through 2020. Our NOLs are currently
limited under Section 382 of the Internal Revenue Code due to a change of
control that occurred during 1995. However, approximately $85 million of NOLs
are available for use currently if sufficient income is generated.

Recent Accounting Pronouncements

In 1998, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards (SFAS) No. 133, "Accounting for Derivative
Instruments and Hedging Activities." SFAS No. 133 establishes accounting and
reporting standards requiring that every derivative instrument (including
derivative instruments embedded in other contracts) be recorded on the balance
sheet as either an asset or liability measured at its fair value. The statement
requires that changes in the derivative's fair value be recognized currently in
earnings unless specific hedge accounting criteria are met. Special accounting
for qualifying hedges allows a derivative's gains and losses to offset related
results on the hedged item in the income statement, and requires that a company
must formally document, designate and assess the effectiveness of transactions
that receive hedge accounting.

SFAS No. 133 is effective for fiscal years beginning after June 15, 2000. A
company may also implement the statement as of the beginning of any fiscal
quarter after issuance; however, SFAS No. 133 cannot be applied retroactively.
We adopted SFAS No. 133 effective January 1, 2001, and the adoption did not have
a material impact on our results of operations.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Interest Rate Risk. We have long-term debt and revolving lines of credit
subject to the risk of loss associated with movements in interest rates.

Currently, we have floating rate obligations totaling approximately $107.3
million for amounts borrowed under our revolving lines of credit. These
floating-rate obligations expose us to the risk of increased interest expense in
the event of increases in short-term interest rates. If the floating interest
rate were to increase by 1% from March 31, 2001 levels, our combined interest
expense would increase by a total of approximately $89,000 per month.

Foreign Currency Exchange Rate Risk. Our operations are conducted in
various countries around the world in a number of different currencies. As such,
our earnings are subject to change due to movements in foreign currency exchange
rates when transactions are denominated in currencies other than the U.S.
dollar, which is our functional currency. In order to mitigate the effects of
exchange rate risks, we generally pay a portion of our expenses in local
currencies and a substantial portion of our contracts provide for collections
from customers in U.S. dollars. As of March 31, 2001, we had Canadian
dollar-denominated debt totaling approximately $30 million.


21
22


PART II -- OTHER INFORMATION

ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS

On February 8, 2001, Oil States International, Inc.'s registration
statement on Form S-1 (Registration No. 333-43400), registering 10,000,000
primary shares of its common stock, and up to an additional 1,200,000 shares of
common stock to be sold by selling stockholders in connection with underwriters'
over-allotments, was declared effective by the Securities and Exchange
Commission. The aggregate offering price of the registered shares of common
stock was $100.8 million. The Company sold 10,000,000 shares of common stock in
the Offering, which commenced on February 9, 2001 and closed on February 14,
2001. The public offering price was $9.00 per share and the underwriting
discount was $.63 per share. On March 8, 2001, the underwriters for the Offering
exercised the over-allotment option granted to them in connection with the
Offering for an additional 249,360 shares of common stock, which closed on March
14, 2001. The shares purchased by the underwriters in the over-allotment option
were sold by selling stockholders of the Company. The managing underwriters for
the Offering were Merrill Lynch & Co., Credit Suisse First Boston and Simmons &
Company International.

The net proceeds from the Offering, after deducting the underwriting
discount and other expenses, were approximately $79.4 million. With the net
proceeds received in the Offering, the Company repaid $43.7 million of
outstanding subordinated debt of the Controlled Group and Sooner, redeemed $21.8
million of preferred stock of Oil States, paid accrued interest on subordinated
debt and accrued dividends on preferred stock aggregating $7.1 million, and
repurchased common stock from non-accredited shareholders and shareholders
holding pre-emptive stock purchase rights for $1.6 million. The balance of the
net proceeds were used to reduce amounts outstanding under bank lines of credit.

SCF-III and SCF-IV received an aggregate of approximately $12.4 million of
the net Offering proceeds used to repay outstanding subordinated debt and
accrued interest of Oil States and Sooner.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

On February 7, 2001, seven Oil States common stockholders and all of the
holders of Oil States' Series A Cumulative Convertible Preferred Stock approved
by written consent Oil States' Amended and Restated Certificate of
Incorporation. The seven common stockholders held an aggregate of 26,376,147
shares, or approximately 97%, of the total issued and outstanding common stock
on February 7, 2001.

On February 7, 2001, seven Oil States common stockholders approved by
written consent the Oil States International, Inc. 2001 Equity Participation
Plan, Oil States' Amended and Restated Bylaws and the classification of Oil
States' board of directors into three classes. The seven common stockholders
held an aggregate of 26,376,147 shares, or approximately 97%, of the total
issued and outstanding common stock on February 7, 2001.

On February 7, 2001, SCF-III, L.P. approved by written consent the election
of each of the eight directors comprising the incumbent board of directors at
that time. The written consent was executed by SCF-III, L.P. in lieu of the 2001
annual meeting of stockholders. The directors elected by the written consent
were Douglas E. Swanson, L. E. Simmons, David Althoff, Russell Hawkins, Dennis
Proctor, Andrew L. Waite, Stephen A. Wells and James D. Woods. SCF-III, L.P.
held 22,971,980 shares of common stock, or approximately 85%, of the total
issued and outstanding common stock on February 7, 2001.


ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a) INDEX OF EXHIBITS

<TABLE>
<CAPTION>

EXHIBIT NO. DESCRIPTION
----------- -----------
<S> <C>
3.1 -- Amended and Restated Certificate of Incorporation
(incorporated by reference to Exhibit 3.1 to the Company's
Annual Report on Form 10-K for the year ended December 31,
2000, as filed with the Commission on March 30, 2001).

3.2 -- Amended and Restated Bylaws (incorporated by reference to
Exhibit 3.2 to the Company's Annual Report on Form 10-K for
the year ended December 31, 2000, as filed with the
Commission on March 30, 2001).
</TABLE>


22
23

<TABLE>
<CAPTION>
EXHIBIT NO. DESCRIPTION
----------- -----------
<S> <C>
3.3 -- Certificate of Designations of Special Preferred Voting Stock
of Oil States International, Inc. (incorporated by reference
to Exhibit 3.3 to the Company's Annual Report on Form 10-K
for the year ended December 31, 2000, as filed with the
Commission on March 30, 2001).

4.1 -- Form of common stock certificate (incorporated by reference
to Exhibit 4.1 of Oil States' Registration Statement No.
333-43400 on Form S-1).

4.2 -- Amended and Restated Registration Rights Agreement
(incorporated by reference to Exhibit 4.2 to the Company's
Annual Report on Form 10-K for the year ended December 31,
2000, as filed with the Commission on March 30, 2001).

10.1 -- Combination Agreement dated as of July 31, 2000 by and among
Oil States International, Inc., HWC Energy Services, Inc.,
Merger Sub-HWC, Inc., Sooner Inc., Merger Sub-Sooner, Inc.
and PTI Group Inc. (incorporated by reference to Exhibit
10.1 of Oil States' Registration Statement No. 333-43400 on
Form S-1).

10.2 -- Plan of Arrangement of PTI Group Inc. (incorporated by
reference to Exhibit 10.2 to the Company's Annual Report on
Form 10-K for the year ended December 31, 2000, as filed
with the Commission on March 30, 2001).

10.3 -- Support Agreement between Oil States International, Inc. and
PTI Holdco (incorporated by reference to Exhibit 10.3 to the
Company's Annual Report on Form 10-K for the year ended
December 31, 2000, as filed with the Commission on March 30,
2001).

10.4 -- Voting and Exchange Trust Agreement by and among Oil States
International, Inc., PTI Holdco and Montreal Trust Company
of Canada (incorporated by reference to Exhibit 10.4 to the
Company's Annual Report on Form 10-K for the year ended
December 31, 2000, as filed with the Commission on March 30,
2001).

10.5** -- 2001 Equity Participation Plan (incorporated by reference
to Exhibit 10.5 to the Company's Annual Report on Form 10-K
for the year ended December 31, 2000, as filed with the
Commission on March 30, 2001).

10.6** -- Form of Deferred Compensation Plan (incorporated by reference
to Exhibit 10.6 of Oil States' Registration Statement No.
333-43400 on Form S-1).

10.7** -- Annual Incentive Compensation Plan (incorporated by
reference to Exhibit 10.7 to the Company's Annual Report on
Form 10-K for the year ended December 31, 2000, as filed
with the Commission on March 30, 2001).

10.8** -- Executive Agreement between Oil States International, Inc. and
Douglas E. Swanson (incorporated by reference to Exhibit
10.8 to the Company's Annual Report on Form 10-K for the
year ended December 31, 2000, as filed with the Commission
on March 30, 2001).

10.9** -- Executive Agreement between Oil States International, Inc. and
Cindy B. Taylor (incorporated by reference to Exhibit 10.9
to the Company's Annual Report on Form 10-K for the year
ended December 31, 2000, as filed with the Commission on
March 30, 2001).

10.10** -- Form of Executive Agreement between Oil States International,
Inc. and other Named Executive Officers (Messrs. Hughes and
Chaddick) (incorporated by reference to Exhibit 10.10 of Oil
States' Registration Statement No. 333-43400 on Form S-1).

10.11** -- Form of Change of Control Severance Plan for Selected Members
of Management (incorporated by reference to Exhibit 10.11 of
Oil States' Registration Statement No. 333-43400 on Form S-1).

10.12 -- Credit Agreement among Oil States International, Inc., PTI
Group Inc., the Lenders named therein,

</TABLE>


23
24
<TABLE>
<CAPTION>
EXHIBIT NO. DESCRIPTION
----------- -----------
<S> <C>
Credit Suisse First Boston, Credit Suisse First Boston
Canada, Hibernia National Bank and Royal Bank of Canada
(incorporated by reference to Exhibit 10.12 of Oil States'
Registration Statement No. 333-43400 on Form S-1).

10.13A*, ** -- Restricted Stock Agreement, dated February 8, 2001, between
Oil States International, Inc. and Douglas E. Swanson.

10.13B*, ** -- Restricted Stock Agreement, dated February 22, 2001, between
Oil States International, Inc. and Douglas E. Swanson.

10.14** -- Form of Indemnification Agreement (incorporated by reference
to Exhibit 10.14 of Oil States' Registration Statement No.
333-43400 on Form S-1).

10.15** -- Compensation Letter Agreement between HWC Energy Services,
Inc. and Jay Trahan (incorporated by reference to Exhibit
10.15 to the Company's Annual Report on Form 10-K for the
year ended December 31, 2000, as filed with the Commission
on March 30, 2001).

16.1 -- Letter Regarding Change in Certifying Accountant (incorporated
by reference to Exhibit 16.1 of Oil States' Registration
Statement No. 333-43400 on Form S-1).

21.1 -- List of subsidiaries of the Company (incorporated by reference
to Exhibit 21.1 of Oil States' Registration Statement No.
333-43400 on Form S-1).

</TABLE>
- ---------
* Filed herewith
** Management contracts or compensatory plans or arrangements.

(b) REPORTS ON FORM 8-K. No reports on Form 8-K were filed during the period
covered by this report.


24
25


SIGNATURES

Pursuant to the requirements of the Securities Exchanges Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.


OIL STATES INTERNATIONAL, INC.

<TABLE>
<S> <C>
Date: May 15,2001 By /s/ CINDY B. TAYLOR
-------------------------------------- --------------------------------------------------
Cindy B. Taylor
Senior Vice President, Chief Financial Officer and
Treasurer (Principal Financial Officer)



Date: May 15, 2001 By /s/ ROBERT W. HAMPTON
-------------------------------------- --------------------------------------------
Robert W. Hampton
Vice President -- Finance and Accounting and
Secretary (Principal Accounting Officer)
</TABLE>



25
26


EXHIBIT INDEX

<TABLE>
<CAPTION>
EXHIBIT NO. DESCRIPTION
- ----------- -----------
<S> <C>
3.1 -- Amended and Restated Certificate of Incorporation
(incorporated by reference to Exhibit 3.1 to the Company's
Annual Report on Form 10-K for the year ended December 31,
2000, as filed with the Commission on March 30, 2001).

3.2 -- Amended and Restated Bylaws (incorporated by reference to
Exhibit 3.2 to the Company's Annual Report on Form 10-K for
the year ended December 31, 2000, as filed with the
Commission on March 30, 2001).

3.3 -- Certificate of Designations of Special Preferred Voting Stock
of Oil States International, Inc. (incorporated by reference
to Exhibit 3.3 to the Company's Annual Report on Form 10-K
for the year ended December 31, 2000, as filed with the
Commission on March 30, 2001).

4.1 -- Form of common stock certificate (incorporated by reference
to Exhibit 4.1 of Oil States' Registration Statement No.
333-43400 on Form S-1).

4.2 -- Amended and Restated Registration Rights Agreement
(incorporated by reference to Exhibit 4.2 to the Company's
Annual Report on Form 10-K for the year ended December 31,
2000, as filed with the Commission on March 30, 2001).

10.1 -- Combination Agreement dated as of July 31, 2000 by and among
Oil States International, Inc., HWC Energy Services, Inc.,
Merger Sub-HWC, Inc., Sooner Inc., Merger Sub-Sooner, Inc.
and PTI Group Inc. (incorporated by reference to Exhibit
10.1 of Oil States' Registration Statement No. 333-43400 on
Form S-1).

10.2 -- Plan of Arrangement of PTI Group Inc. (incorporated by
reference to Exhibit 10.2 to the Company's Annual Report on
Form 10-K for the year ended December 31, 2000, as filed
with the Commission on March 30, 2001).

10.3 -- Support Agreement between Oil States International, Inc. and
PTI Holdco (incorporated by reference to Exhibit 10.3 to the
Company's Annual Report on Form 10-K for the year ended
December 31, 2000, as filed with the Commission on March 30,
2001).

10.4 -- Voting and Exchange Trust Agreement by and among Oil States
International, Inc., PTI Holdco and Montreal Trust Company
of Canada (incorporated by reference to Exhibit 10.4 to the
Company's Annual Report on Form 10-K for the year ended
December 31, 2000, as filed with the Commission on March 30,
2001).

10.5** -- 2001 Equity Participation Plan (incorporated by reference
to Exhibit 10.5 to the Company's Annual Report on Form 10-K
for the year ended December 31, 2000, as filed with the
Commission on March 30, 2001).

10.6** -- Form of Deferred Compensation Plan (incorporated by reference
to Exhibit 10.6 of Oil States' Registration Statement No.
333-43400 on Form S-1).

10.7** -- Annual Incentive Compensation Plan (incorporated by
reference to Exhibit 10.7 to the Company's Annual Report on
Form 10-K for the year ended December 31, 2000, as filed
with the Commission on March 30, 2001).

10.8** -- Executive Agreement between Oil States International, Inc.
and Douglas E. Swanson (incorporated by reference to Exhibit
10.8 to the Company's Annual Report on Form 10-K for the
year ended December 31, 2000, as filed with the Commission
on March 30, 2001).
</TABLE>


26
27
<TABLE>
<CAPTION>
EXHIBIT NO. DESCRIPTION
- ----------- -----------
<S> <C>
10.9** -- Executive Agreement between Oil States International, Inc.
and Cindy B. Taylor (incorporated by reference to Exhibit
10.9 to the Company's Annual Report on Form 10-K for the
year ended December 31, 2000, as filed with the Commission
on March 30, 2001).

10.10** -- Form of Executive Agreement between Oil States International,
Inc. and other Named Executive Officers (Messrs. Hughes and
Chaddick) (incorporated by reference to Exhibit 10.10 of Oil
States' Registration Statement No. 333-43400 on Form S-1).

10.11** -- Form of Change of Control Severance Plan for Selected
Members of Management (incorporated by reference to Exhibit
10.11 of Oil States' Registration Statement No. 333-43400 on
Form S-1).

10.12 -- Credit Agreement among Oil States International, Inc., PTI
Group Inc., the Lenders named therein, Credit Suisse First
Boston, Credit Suisse First Boston Canada, Hibernia National
Bank and Royal Bank of Canada (incorporated by reference to
Exhibit 10.12 of Oil States' Registration Statement No.
333-43400 on Form S-1).

10.13A*, ** -- Restricted Stock Agreement, dated February 8, 2001, between
Oil States International, Inc. and Douglas E. Swanson.

10.13B*, ** -- Restricted Stock Agreement, dated February 22, 2001, between
Oil States International, Inc. and Douglas E. Swanson.

10.14** -- Form of Indemnification Agreement (incorporated by reference
to Exhibit 10.14 of Oil States' Registration Statement No.
333-43400 on Form S-1).

10.15** -- Compensation Letter Agreement between HWC Energy Services,
Inc. and Jay Trahan (incorporated by reference to Exhibit
10.15 to the Company's Annual Report on Form 10-K for the
year ended December 31, 2000, as filed with the Commission
on March 30, 2001).

16.1 -- Letter Regarding Change in Certifying Accountant
(incorporated by reference to Exhibit 16.1 of Oil States'
Registration Statement No. 333-43400 on Form S-1).

21.1 -- List of subsidiaries of the Company (incorporated by
reference to Exhibit 21.1 of Oil States' Registration
Statement No. 333-43400 on Form S-1).
</TABLE>
- ----------
* Filed herewith
** Management contracts or compensatory plans or arrangements.



27