NEWPARK RESOURCES REPORTS FOURTH QUARTER AND FULL YEAR 2023 RESULTS
FOURTH QUARTER 2023 RESULTS
(all comparisons versus the prior year period unless otherwise noted)
- Industrial Solutions segment revenue of
$46.5 million , -19% - Fluids Systems segment revenue of
$121.4 million , -28% - Net Loss of
$0.5 million , or$0.01 per share - Adjusted Net Income of
$3.8 million , -43%;$0.04 per diluted share, -38% - Adjusted EBITDA of
$16.2 million , -25% - Adjusted EBITDA margin of 9.7%, +12 basis points
- Total Debt of
$75 million , Net Debt of$36 million and Net Leverage of 0.5x as ofDecember 31, 2023 - Net cash provided by operating activities of
$36.2 million and Free Cash Flow of$27.8 million ,+$35 million - Repurchased
$6 million of common equity; announces new$50 million share repurchase authorization
FULL YEAR 2023 RESULTS
(all comparisons versus the prior year period unless otherwise noted)
- Industrial Solutions segment revenue of
$207.6 million , +8% - Fluids Systems segment revenue of
$542.0 million , -13% - Net Income of
$14.5 million , or$0.16 per diluted share - Adjusted Net Income of
$27.8 million , +120%;$0.31 per diluted share, +135% - Adjusted EBITDA of
$80.1 million , +21% - Adjusted EBITDA margin of 10.7%, +258 basis points
- Net cash provided by operating activities of
$100.0 million and Free Cash Flow of$74.5 million ,+$125 million - Repurchased
$32 million of common equity
Fourth Quarter | ||||||
(In millions) | 2023 | 2022 | Change | |||
Revenues | $ 167.8 | $ 225.2 | $ (57.4) | |||
Operating income | $ 4.4 | $ 17.5 | $ (13.1) | |||
Net cash provided by operating activities | $ 36.2 | $ 3.1 | $ 33.1 | |||
Free Cash Flow | $ 27.8 | $ (6.8) | $ 34.6 | |||
Fluids Systems Segment | ||||||
Revenues | $ 121.4 | $ 167.7 | $ (46.3) | |||
Operating income (loss) | $ (1.1) | $ 4.8 | $ (5.9) | |||
Adjusted EBITDA | $ 4.7 | $ 7.4 | $ (2.7) | |||
Operating margin (%) | (0.9) % | 2.9 % | -380 | bps | ||
Adjusted EBITDA margin (%) | 3.9 % | 4.4 % | -50 | bps | ||
Industrial Solutions Segment | ||||||
Revenues | $ 46.5 | $ 57.5 | $ (11.0) | |||
Operating income | $ 11.4 | $ 17.8 | $ (6.4) | |||
Adjusted EBITDA | $ 16.8 | $ 23.3 | $ (6.5) | |||
Operating margin (%) | 24.6 % | 30.9 % | -630 | bps | ||
Adjusted EBITDA margin (%) | 36.1 % | 40.5 % | -440 | bps | ||
Full Year | ||||||
(In millions) | 2023 | 2022 | Change | |||
Revenues | $ 749.6 | $ 815.6 | $ (66.0) | |||
Operating income (loss) | $ 33.6 | $ (9.0) | $ 42.6 | |||
Net cash provided by (used in) operating activities | $ 100.0 | $ (25.0) | $ 125.0 | |||
Free Cash Flow | $ 74.5 | $ (50.1) | $ 124.6 | |||
Fluids Systems Segment | ||||||
Revenues | $ 542.0 | $ 622.6 | $ (80.6) | |||
Operating income (loss) | $ 11.9 | $ (15.6) | $ 27.5 | |||
Adjusted EBITDA | $ 32.4 | $ 28.2 | $ 4.2 | |||
Operating margin (%) | 2.2 % | (2.5) % | 470 | bps | ||
Adjusted EBITDA margin (%) | 6.0 % | 4.5 % | 150 | bps | ||
Industrial Solutions Segment | ||||||
Revenues | $ 207.6 | $ 193.0 | $ 14.6 | |||
Operating income | $ 53.0 | $ 43.9 | $ 9.1 | |||
Adjusted EBITDA | $ 74.4 | $ 65.8 | $ 8.6 | |||
Operating margin (%) | 25.5 % | 22.7 % | 280 | bps | ||
Adjusted EBITDA margin (%) | 35.8 % | 34.1 % | 170 | bps |
MANAGEMENT COMMENTARY
"Throughout 2023, our team focused on the execution of our business transformation strategy, culminating in strong year-over-year organic growth in Adjusted EBITDA, margin realization, free cash flow and profitability," stated
"Our Industrial Solutions segment delivered solid results in 2023, a performance highlighted by significant margin expansion and an improved return on net assets," continued Lanigan. "Segment revenue and Adjusted EBITDA for 2023 increased 8% and 13% year-over-year, respectively, while segment Adjusted EBITDA margin improved by 170 basis points to 35.8%, reflecting robust growth in rental volume and improved operating leverage."
"Our fourth quarter results reflect a normalization in Industrial Solutions rental and service, when compared to our prior fourth quarter performance," continued Lanigan. "In the fourth quarter of 2022, we benefited from major, non-recurring weather events that contributed to elevated matting demand, rental price and fleet utilization. Further, while the outlook for matting demand remains strong, supported by a significant volume of planned long-duration projects, the start-up of several customer projects initially scheduled to commence in the fourth quarter shifted into 2024."
"Within Fluids Systems, we made substantial progress strengthening the global position and financial performance of our industry-leading business during 2023," stated Lanigan. "Continued strength within our international operations, together with the benefit from prior year divestitures contributed to a 15% year-over-year improvement in Adjusted EBITDA and a
"Newpark remains committed to a balanced capital allocation strategy that seeks to drive long-term shareholder value creation," stated
"The strategic review of our Fluids Systems business is proceeding according to plan, and we continue to anticipate the process will substantially conclude in mid-2024," stated Lanigan. "Given the scope of our international Fluids operations, diligence is time intensive; however, we're making good progress with our partners at Lazard to move the process forward."
"Today, we are introducing Industrial Solutions segment sales and Adjusted EBITDA guidance for the full-year 2024," stated Lanigan. "We currently anticipate full-year 2024 segment revenue in a range of
BUSINESS UPDATE
Newpark is engaged in a multi-year business transformation plan designed to drive organic commercial growth within targeted, higher-margin product and rental markets; improve asset optimization and organizational efficiency; and pursue a capital allocation strategy that prioritizes investments in opportunities with superior return profiles, together with a programmatic return of capital program.
During the full-year 2023, Newpark continued to deliver on its business transformation plan, highlighted by the following (all comparisons versus the prior year period unless otherwise noted):
- Strong commercial growth in core Industrial Solutions segment. Industrial Solutions revenue from specialty rental and services increased 12% on an organic basis for the full year 2023, driven by continued market share gains and sustained price discipline. For the full year 2023, revenues from product sales declined modestly year-over-year, reflecting stable demand from various infrastructure sectors, including utilities.
- Delivered significant, balanced margin expansion across reporting segments. Consolidated gross margin increased 360 basis points year-over-year to 18.5%, benefitting from Fluids Systems divestitures and higher contribution from Industrial Solutions. Adjusted EBITDA margin improved 260 basis points to 10.7% in 2023. Both reporting segments delivered significant margin expansion in 2023 compared to the prior year, with Industrial Solutions segment Adjusted EBITDA margin increasing 170 basis points to 35.8%, and Fluids Systems segment Adjusted EBITDA margin increasing 150 basis points to 6.0%. Margin expansion was attributable to a combination of improved asset optimization and operating expense leverage in Industrial Solutions, along with the positive impacts of Fluids Systems divestitures and restructuring actions.
- Fluids Systems segment momentum continues, led by international operations. Newpark's Eastern Hemisphere revenue increased 28% to
$257 million , whileCanada increased 12% to$68 million in 2023. Fourth quarter revenues from these international operations increased 29% year-over-year to$84 million , contributing 69% of Fluids Systems revenue in the quarter. - Disciplined management of invested capital. In the fourth quarter, Fluids Systems net working capital was reduced by
$25 million , bringing the full year reduction to$69 million and ending 2023 with$171 million of total Fluids Systems net working capital. - Prudent balance sheet management highlighted by reduction in net leverage. Over the twelve months ending
December 31, 2023 , total debt outstanding declined$39 million , supporting a reduction in Net Leverage to 0.5x at the end of the fourth quarter 2023. - Active return of capital program.
$6 million was used to repurchase 0.9 million shares of common equity during the fourth quarter 2023, bringing full-year 2023 repurchases to 6.5 million shares, or$32 million , under our programmatic share repurchase program. As ofDecember 31, 2023 ,$18.1 million remained under the current repurchase authorization. InFebruary 2024 , the Board of Directors replaced the existing program with a new repurchase program for repurchases of common stock up to$50.0 million .
FINANCIAL PERFORMANCE
In the fourth quarter 2023, Newpark incurred a net loss of
The Industrial Solutions segment generated revenues of
The Fluids Systems segment generated revenues of
Corporate office expenses were
BALANCE SHEET AND LIQUIDITY
As of
Newpark generated
FINANCIAL GUIDANCE
The following forward-looking guidance reflects the Company's current expectations and beliefs as of
For the full year 2024, Newpark currently anticipates the following:
- Industrial Solutions segment revenue in a range of
$230 million to$240 million and segment Adjusted EBITDA in a range of$80 million to$85 million - Total Industrial Solutions capital expenditures in a range of
$30 million to$35 million
FOURTH QUARTER 2023 RESULTS CONFERENCE CALL
A conference call will be held
A webcast of the conference call will be available in the Investor Relations section of the Company's website at www.newpark.com. Individuals can also participate by teleconference dial-in. To listen to a live broadcast, go to the site at least 15 minutes prior to the scheduled start time in order to register, download and install any necessary audio software.
To participate in the live teleconference:
Domestic Live: | 800-245-3047 |
International Live: | 203-518-9765 |
Conference ID: | NRQ423 |
To listen to a replay of the teleconference, which subsequently will be available through
Domestic Replay: | 888-925-9394 |
International Replay: | 402-220-5386 |
ABOUT
FORWARD-LOOKING STATEMENTS
This news release contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, as amended. All statements other than statements of historical facts are forward-looking statements. Words such as "will," "may," "could," "would," "should," "anticipates," "believes," "estimates," "expects," "plans," "intends," and similar expressions are intended to identify these forward-looking statements but are not the exclusive means of identifying them. These statements are not guarantees that our expectations will prove to be correct and involve a number of risks, uncertainties, and assumptions. Many factors, including those discussed more fully elsewhere in this release and in documents filed with the
Condensed Consolidated Statements of Operations (Unaudited) | |||||||||
Three Months Ended | Twelve Months Ended | ||||||||
(In thousands, except per share data) | December | September | December | December | December | ||||
Revenues | $ 167,816 | $ 198,498 | $ 225,159 | $ 749,600 | $ 815,594 | ||||
Cost of revenues | 137,020 | 159,133 | 186,980 | 611,061 | 694,058 | ||||
Selling, general and administrative expenses | 23,329 | 26,821 | 24,648 | 101,136 | 97,618 | ||||
Other operating (income) loss, net | (435) | (703) | (3,995) | (2,583) | (4,370) | ||||
Impairments and other charges | 3,540 | — | — | 6,356 | 37,322 | ||||
Operating income (loss) | 4,362 | 13,247 | 17,526 | 33,630 | (9,034) | ||||
Foreign currency exchange (gain) loss | 495 | (445) | 2,332 | 267 | 389 | ||||
Interest expense, net | 1,919 | 2,027 | 2,321 | 8,181 | 7,040 | ||||
Income (loss) before income taxes | 1,948 | 11,665 | 12,873 | 25,182 | (16,463) | ||||
Provision for income taxes | 2,424 | 3,995 | 3,881 | 10,666 | 4,371 | ||||
Net income (loss) | $ (476) | $ 7,670 | $ 8,992 | $ 14,516 | $ (20,834) | ||||
Calculation of EPS: | |||||||||
Net income (loss) - basic and diluted | $ (476) | $ 7,670 | $ 8,992 | $ 14,516 | $ (20,834) | ||||
Weighted average common shares outstanding - basic | 85,003 | 86,310 | 92,324 | 86,401 | 92,712 | ||||
Dilutive effect of stock options and restricted stock awards | — | 1,724 | 1,156 | 1,914 | — | ||||
Weighted average common shares outstanding - diluted | 85,003 | 88,034 | 93,480 | 88,315 | 92,712 | ||||
Net income (loss) per common share - basic: | $ (0.01) | $ 0.09 | $ 0.10 | $ 0.17 | $ (0.22) | ||||
Net income (loss) per common share - diluted: | $ (0.01) | $ 0.09 | $ 0.10 | $ 0.16 | $ (0.22) |
Operating Segment Results (Unaudited) | |||||||||
Three Months Ended | Twelve Months Ended | ||||||||
(In thousands) | December | September | December | December | December | ||||
Revenues | |||||||||
Fluids Systems | $ 121,361 | $ 141,236 | $ 167,705 | $ 541,952 | $ 622,601 | ||||
Industrial Solutions | 46,455 | 57,262 | 57,454 | 207,648 | 192,993 | ||||
Industrial Blending | — | — | — | — | — | ||||
Total revenues | $ 167,816 | $ 198,498 | $ 225,159 | $ 749,600 | $ 815,594 | ||||
Operating income (loss) | |||||||||
Fluids Systems | $ (1,147) | $ 7,573 | $ 4,828 | $ 11,857 | $ (15,566) | ||||
Industrial Solutions | 11,415 | 14,336 | 17,751 | 53,008 | 43,899 | ||||
Industrial Blending | — | — | 2,322 | — | (8,002) | ||||
Corporate office | (5,906) | (8,662) | (7,375) | (31,235) | (29,365) | ||||
Total operating income (loss) | $ 4,362 | $ 13,247 | $ 17,526 | $ 33,630 | $ (9,034) | ||||
Segment operating margin | |||||||||
Fluids Systems | (0.9) % | 5.4 % | 2.9 % | 2.2 % | (2.5) % | ||||
Industrial Solutions | 24.6 % | 25.0 % | 30.9 % | 25.5 % | 22.7 % |
Summarized operating results (including charges in the Fluids Systems non-GAAP reconciliation table) of our now exited Excalibar business and
Three Months Ended | Twelve Months Ended | ||||||||
(In thousands) | December | September | December | December | December | ||||
Revenues | |||||||||
Excalibar | $ — | $ — | $ 11,922 | $ — | $ 55,990 | ||||
— | — | 8,011 | — | 26,708 | |||||
Total revenues | $ — | $ — | $ 19,933 | $ — | $ 82,698 | ||||
Operating income (loss) | |||||||||
Excalibar | $ — | $ — | $ 1,127 | $ — | $ 3,665 | ||||
— | (358) | (4,023) | (4,776) | (43,215) | |||||
Total operating income (loss) | $ — | $ (358) | $ (2,896) | $ (4,776) | $ (39,550) |
Condensed Consolidated Balance Sheets (Unaudited) | |||
(In thousands, except share data) |
|
| |
ASSETS | |||
Cash and cash equivalents | $ 38,594 | $ 23,182 | |
Receivables, net | 168,457 | 242,247 | |
Inventories | 141,079 | 149,571 | |
Prepaid expenses and other current assets | 9,094 | 10,966 | |
Total current assets | 357,224 | 425,966 | |
Property, plant and equipment, net | 195,289 | 193,099 | |
Operating lease assets | 20,731 | 23,769 | |
47,283 | 47,110 | ||
Other intangible assets, net | 17,114 | 20,215 | |
Deferred tax assets | 2,628 | 2,275 | |
Other assets | 2,067 | 2,441 | |
Total assets | $ 642,336 | $ 714,875 | |
LIABILITIES AND STOCKHOLDERS' EQUITY | |||
Current debt | $ 16,916 | $ 22,438 | |
Accounts payable | 70,087 | 93,633 | |
Accrued liabilities | 49,281 | 46,871 | |
Total current liabilities | 136,284 | 162,942 | |
Long-term debt, less current portion | 58,117 | 91,677 | |
Noncurrent operating lease liabilities | 17,404 | 19,816 | |
Deferred tax liabilities | 8,307 | 8,121 | |
Other noncurrent liabilities | 6,860 | 9,291 | |
Total liabilities | 226,972 | 291,847 | |
Common stock, and 111,451,999 shares issued, respectively) | 1,117 | 1,115 | |
Paid-in capital | 639,645 | 641,266 | |
Accumulated other comprehensive loss | (62,839) | (67,186) | |
Retained earnings | 10,773 | 2,489 | |
(173,332) | (154,656) | ||
Total stockholders' equity | 415,364 | 423,028 | |
Total liabilities and stockholders' equity | $ 642,336 | $ 714,875 |
Condensed Consolidated Statements of Cash Flows (Unaudited) | |||
Twelve Months Ended | |||
(In thousands) | 2023 | 2022 | |
Cash flows from operating activities: | |||
Net income (loss) | $ 14,516 | $ (20,834) | |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operations: | |||
Impairments and other non-cash charges | 6,356 | 37,322 | |
Depreciation and amortization | 31,372 | 38,610 | |
Stock-based compensation expense | 6,638 | 6,861 | |
Provision for deferred income taxes | (482) | (3,384) | |
Credit loss expense | 1,209 | 1,039 | |
Gain on divestitures | — | (3,596) | |
Gain on sale of assets | (2,904) | (2,809) | |
Amortization of original issue discount and debt issuance costs | 541 | 871 | |
Change in assets and liabilities: | |||
(Increase) decrease in receivables | 64,812 | (42,452) | |
(Increase) decrease in inventories | 2,256 | (46,909) | |
(Increase) decrease in other assets | 307 | (855) | |
Increase (decrease) in accounts payable | (25,065) | 10,781 | |
Increase in accrued liabilities and other | 445 | 334 | |
Net cash provided by (used in) operating activities | 100,001 | (25,021) | |
Cash flows from investing activities: | |||
Capital expenditures | (29,232) | (28,273) | |
Proceeds from divestitures | 19,833 | 71,286 | |
Proceeds from sale of property, plant and equipment | 3,709 | 3,217 | |
Net cash provided by (used in) investing activities | (5,690) | 46,230 | |
Cash flows from financing activities: | |||
Borrowings on lines of credit | 241,873 | 287,276 | |
Payments on lines of credit | (277,591) | (290,886) | |
Proceeds from term loan | — | 3,754 | |
Debt issuance costs | — | (1,499) | |
Purchases of treasury stock | (34,265) | (20,248) | |
Proceeds from employee stock plans | 606 | — | |
Other financing activities | (11,670) | (3,327) | |
Net cash used in financing activities | (81,047) | (24,930) | |
Effect of exchange rate changes on cash | 576 | (707) | |
Net increase (decrease) in cash, cash equivalents, and restricted cash | 13,840 | (4,428) | |
Cash, cash equivalents, and restricted cash at beginning of period | 25,061 | 29,489 | |
Cash, cash equivalents, and restricted cash at end of period | $ 38,901 | $ 25,061 |
Non-GAAP Reconciliations
(Unaudited)
To help understand the Company's financial performance, the Company has supplemented its financial results that it provides in accordance with generally accepted accounting principles ("GAAP") with non-GAAP financial measures. Such financial measures include Adjusted Net Income (Loss), Adjusted Net Income (Loss) Per Common Share, earnings before interest, taxes, depreciation and amortization ("EBITDA"), Adjusted EBITDA, Free Cash Flow, Adjusted EBITDA Margin, Net Debt, and Net Leverage.
We believe these non-GAAP financial measures are frequently used by investors, securities analysts and other parties in the evaluation of our performance and liquidity with that of other companies in our industry. Management uses these measures to evaluate our operating performance, liquidity and capital structure. In addition, our incentive compensation plan measures performance based on our consolidated EBITDA, along with other factors. The methods we use to produce these non-GAAP financial measures may differ from methods used by other companies. These measures should be considered in addition to, not as a substitute for, financial measures prepared in accordance with GAAP.
Adjusted Net Income (Loss) and Adjusted Net Income (Loss) Per Common Share
The following tables reconcile the Company's net income (loss) and net income (loss) per common share calculated in accordance with GAAP to the non-GAAP financial measures of Adjusted Net Income (Loss) and Adjusted Net Income (Loss) Per Common Share:
Consolidated | Three Months Ended | Twelve Months Ended | |||||||
(In thousands) | December | September | December | December | December | ||||
Net income (loss) (GAAP) | $ (476) | $ 7,670 | $ 8,992 | $ 14,516 | $ (20,834) | ||||
Impairments and other charges | 3,540 | — | — | 6,356 | 37,322 | ||||
Fluids sale process transaction expenses | 894 | 892 | — | 1,786 | — | ||||
Facility exit costs and other, net | — | 358 | 1,303 | 4,757 | 2,860 | ||||
Severance costs | 29 | 506 | 216 | 2,659 | 736 | ||||
Gain on divestitures | — | — | (3,596) | — | (3,596) | ||||
Tax on adjustments | (193) | (369) | (318) | (2,263) | (755) | ||||
Tax benefit on restructuring of certain subsidiary legal entities | — | — | — | — | (3,111) | ||||
Adjusted Net Income (non-GAAP) | $ 3,794 | $ 9,057 | $ 6,597 | $ 27,811 | $ 12,622 | ||||
Adjusted Net Income (non-GAAP) | $ 3,794 | $ 9,057 | $ 6,597 | $ 27,811 | $ 12,622 | ||||
Weighted average common shares outstanding - basic | 85,003 | 86,310 | 92,324 | 86,401 | 92,712 | ||||
Dilutive effect of stock options and restricted stock awards | 2,225 | 1,724 | 1,156 | 1,914 | 1,300 | ||||
Weighted average common shares outstanding - diluted | 87,228 | 88,034 | 93,480 | 88,315 | 94,012 | ||||
Adjusted Net Income Per Common Share - Diluted (non-GAAP): | $ 0.04 | $ 0.10 | $ 0.07 | $ 0.31 | $ 0.13 |
Non-GAAP Reconciliations (Continued)
(Unaudited)
EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin
The following table reconciles the Company's net income (loss) calculated in accordance with GAAP to the non-GAAP financial measures of EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin:
Consolidated | Three Months Ended | Twelve Months Ended | |||||||
(In thousands) | December | September | December | December | December | ||||
Revenues | $ 167,816 | $ 198,498 | $ 225,159 | $ 749,600 | $ 815,594 | ||||
Net income (loss) (GAAP) | $ (476) | $ 7,670 | $ 8,992 | $ 14,516 | $ (20,834) | ||||
Interest expense, net | 1,919 | 2,027 | 2,321 | 8,181 | 7,040 | ||||
Provision for income taxes | 2,424 | 3,995 | 3,881 | 10,666 | 4,371 | ||||
Depreciation and amortization | 7,865 | 7,704 | 8,351 | 31,372 | 38,610 | ||||
EBITDA (non-GAAP) | 11,732 | 21,396 | 23,545 | 64,735 | 29,187 | ||||
Impairments and other charges | 3,540 | — | — | 6,356 | 37,322 | ||||
Fluids sale process transaction expenses | 894 | 892 | — | 1,786 | — | ||||
Facility exit costs and other, net | — | 358 | 1,303 | 4,594 | 2,452 | ||||
Severance costs | 29 | 506 | 216 | 2,659 | 736 | ||||
Gain on divestitures | — | — | (3,596) | — | (3,596) | ||||
Adjusted EBITDA (non-GAAP) | $ 16,195 | $ 23,152 | $ 21,468 | $ 80,130 | $ 66,101 | ||||
Adjusted EBITDA Margin (non-GAAP) | 9.7 % | 11.7 % | 9.5 % | 10.7 % | 8.1 % |
Free Cash Flow
The following table reconciles the Company's net cash provided by (used in) operating activities calculated in accordance with GAAP to the non-GAAP financial measure of Free Cash Flow:
Consolidated | Three Months Ended | Twelve Months Ended | |||||||
(In thousands) | December | September | December | December | December | ||||
Net cash provided by (used in) operating activities (GAAP) | $ 36,159 | $ 26,994 | $ 3,072 | $ 100,001 | $ (25,021) | ||||
Capital expenditures | (9,098) | (4,787) | (10,553) | (29,232) | (28,273) | ||||
Proceeds from sale of property, plant and equipment | 757 | 648 | 720 | 3,709 | 3,217 | ||||
Free Cash Flow (non-GAAP) | $ 27,818 | $ 22,855 | $ (6,761) | $ 74,478 | $ (50,077) |
Non-GAAP Reconciliations (Continued)
(Unaudited)
EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin
The following tables reconcile the Company's segment operating income calculated in accordance with GAAP to the non-GAAP financial measures of EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin:
Fluids Systems | Three Months Ended | Twelve Months Ended | |||||||
(In thousands) | December | September | December | December | December | ||||
Revenues | $ 121,361 | $ 141,236 | $ 167,705 | $ 541,952 | $ 622,601 | ||||
Operating income (loss) (GAAP) | $ (1,147) | $ 7,573 | $ 4,828 | $ 11,857 | $ (15,566) | ||||
Depreciation and amortization | 1,957 | 1,883 | 2,358 | 7,776 | 13,875 | ||||
EBITDA (non-GAAP) | 810 | 9,456 | 7,186 | 19,633 | (1,691) | ||||
Impairments and other charges | 3,540 | — | — | 6,356 | 29,417 | ||||
Fluids sale process transaction expenses | 326 | 293 | — | 619 | — | ||||
Facility exit costs and other, net | — | 358 | 1,000 | 4,594 | 1,000 | ||||
Severance costs | 29 | 40 | 163 | 1,172 | 398 | ||||
Gain on divestiture | — | — | (971) | — | (971) | ||||
Adjusted EBITDA (non-GAAP) | $ 4,705 | $ 10,147 | $ 7,378 | $ 32,374 | $ 28,153 | ||||
Operating Margin (GAAP) | (0.9) % | 5.4 % | 2.9 % | 2.2 % | (2.5) % | ||||
Adjusted EBITDA Margin (non-GAAP) | 3.9 % | 7.2 % | 4.4 % | 6.0 % | 4.5 % | ||||
Industrial Solutions | Three Months Ended | Twelve Months Ended | |||||||
(In thousands) | December | September | December | December | December | ||||
Revenues | $ 46,455 | $ 57,262 | $ 57,454 | $ 207,648 | $ 192,993 | ||||
Operating income (GAAP) | 11,415 | $ 14,336 | $ 17,751 | $ 53,008 | $ 43,899 | ||||
Depreciation and amortization | 5,350 | 5,224 | 5,482 | 21,108 | 21,653 | ||||
EBITDA (non-GAAP) | 16,765 | 19,560 | 23,233 | 74,116 | 65,552 | ||||
Severance costs | — | 162 | 53 | 254 | 214 | ||||
Adjusted EBITDA (non-GAAP) | $ 16,765 | $ 19,722 | $ 23,286 | $ 74,370 | $ 65,766 | ||||
Operating Margin (GAAP) | 24.6 % | 25.0 % | 30.9 % | 25.5 % | 22.7 % | ||||
Adjusted EBITDA Margin (non-GAAP) | 36.1 % | 34.4 % | 40.5 % | 35.8 % | 34.1 % | ||||
Industrial Blending | Three Months Ended | Twelve Months Ended | |||||||
(In thousands) | December | September | December | December | December | ||||
Revenues | $ — | $ — | $ — | $ — | $ — | ||||
Operating income (loss) (GAAP) | $ — | $ — | $ 2,322 | $ — | $ (8,002) | ||||
Depreciation and amortization | — | — | — | — | 678 | ||||
EBITDA (non-GAAP) | — | — | 2,322 | — | (7,324) | ||||
Impairment | — | — | — | — | 7,905 | ||||
Facility exit costs and other, net | — | — | 303 | — | 1,453 | ||||
Severance costs | — | — | — | — | 123 | ||||
Gain on divestiture | — | — | (2,625) | (2,625) | |||||
Adjusted EBITDA (non-GAAP) | $ — | $ — | $ — | $ — | $ (468) |
Non-GAAP Reconciliations (Continued) (Unaudited) EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin - Trailing Twelve Months ("TTM")
| |||||||||
Consolidated | Three Months Ended | TTM | |||||||
(In thousands) |
| June | September | December | December | ||||
Revenues | $ 200,030 | $ 183,256 | $ 198,498 | $ 167,816 | $ 749,600 | ||||
Net income (loss) (GAAP) | $ 5,620 | $ 1,702 | $ 7,670 | $ (476) | $ 14,516 | ||||
Interest expense, net | 2,089 | 2,146 | 2,027 | 1,919 | 8,181 | ||||
Provision for income taxes | 2,115 | 2,132 | 3,995 | 2,424 | 10,666 | ||||
Depreciation and amortization | 7,895 | 7,908 | 7,704 | 7,865 | 31,372 | ||||
EBITDA (non-GAAP) | 17,719 | 13,888 | 21,396 | 11,732 | 64,735 | ||||
Impairments and other charges | — | 2,816 | — | 3,540 | 6,356 | ||||
Fluids sale process transaction expenses | — | — | 892 | 894 | 1,786 | ||||
Facility exit costs and other, net | 2,292 | 1,944 | 358 | — | 4,594 | ||||
Severance costs | 955 | 1,169 | 506 | 29 | 2,659 | ||||
Adjusted EBITDA (non-GAAP) | $ 20,966 | $ 19,817 | $ 23,152 | $ 16,195 | $ 80,130 | ||||
Adjusted EBITDA Margin (non-GAAP) | 10.5 % | 10.8 % | 11.7 % | 9.7 % | 10.7 % | ||||
Fluids Systems | Three Months Ended | TTM | |||||||
(In thousands) | March | June | September | December | December | ||||
Revenues | $ 144,174 | $ 135,181 | $ 141,236 | $ 121,361 | $ 541,952 | ||||
Operating income (loss) (GAAP) | $ 3,466 | $ 1,965 | $ 7,573 | $ (1,147) | $ 11,857 | ||||
Depreciation and amortization | 1,975 | 1,961 | 1,883 | 1,957 | 7,776 | ||||
EBITDA (non-GAAP) | 5,441 | 3,926 | 9,456 | 810 | 19,633 | ||||
Impairments and other charges | — | 2,816 | — | 3,540 | 6,356 | ||||
Fluids sale process transaction expenses | — | — | 293 | 326 | 619 | ||||
Facility exit costs and other, net | 2,292 | 1,944 | 358 | — | 4,594 | ||||
Severance costs | 955 | 148 | 40 | 29 | 1,172 | ||||
Adjusted EBITDA (non-GAAP) | $ 8,688 | $ 8,834 | $ 10,147 | $ 4,705 | $ 32,374 | ||||
Operating Margin (GAAP) | 2.4 % | 1.5 % | 5.4 % | (0.9) % | 2.2 % | ||||
Adjusted EBITDA Margin (non-GAAP) | 6.0 % | 6.5 % | 7.2 % | 3.9 % | 6.0 % | ||||
Industrial Solutions | Three Months Ended | TTM | |||||||
(In thousands) |
|
| September | December | December | ||||
Revenues | $ 55,856 | $ 48,075 | $ 57,262 | $ 46,455 | $ 207,648 | ||||
Operating income (GAAP) | $ 14,483 | $ 12,774 | $ 14,336 | $ 11,415 | $ 53,008 | ||||
Depreciation and amortization | 5,257 | 5,277 | 5,224 | 5,350 | 21,108 | ||||
EBITDA (non-GAAP) | 19,740 | 18,051 | 19,560 | 16,765 | 74,116 | ||||
Severance costs | — | 92 | 162 | — | 254 | ||||
Adjusted EBITDA (non-GAAP) | $ 19,740 | $ 18,143 | $ 19,722 | $ 16,765 | $ 74,370 | ||||
Operating Margin (GAAP) | 25.9 % | 26.6 % | 25.0 % | 24.6 % | 25.5 % | ||||
Adjusted EBITDA Margin (non-GAAP) | 35.3 % | 37.7 % | 34.4 % | 36.1 % | 35.8 % |
Non-GAAP Reconciliations (Continued)
(Unaudited)
Net Debt and Net Leverage
The following table reconciles the Company's total debt calculated in accordance with GAAP to the non-GAAP financial measures of Net Debt and Net Leverage:
(In thousands) |
|
| |
Current debt | $ 16,916 | $ 22,438 | |
Long-term debt, less current portion | 58,117 | 91,677 | |
Total Debt | 75,033 | 114,115 | |
Less: cash and cash equivalents | (38,594) | (23,182) | |
Net Debt | $ 36,439 | $ 90,933 | |
Adjusted EBITDA (non-GAAP) - TTM | $ 80,130 | $ 66,101 | |
Net Leverage | 0.5x | 1.4x |
View original content to download multimedia:https://www.prnewswire.com/news-releases/newpark-resources-reports-fourth-quarter-and-full-year-2023-results-302067823.html
SOURCE
IR CONTACT: Noel Ryan or Paul Barolai, Investors@Newpark.com