NEWPARK RESOURCES REPORTS THIRD QUARTER 2023 RESULTS
THIRD QUARTER 2023 RESULTS
(all comparisons versus the prior year period unless otherwise noted)
- Industrial Solutions segment revenue of
$57.3 million , +12%; year-to-date$161.2 million , +19% - Fluids Systems segment revenue of
$141.2 million , -16%; year-to-date$420.6 million , -8% - Net Income of
$7.7 million , or$0.09 per diluted share - Adjusted Net Income of
$8.4 million , +59%;$0.09 per diluted share, +71% - Adjusted EBITDA of
$22.3 million , +13% - Adjusted EBITDA margin of 11.2%, +230 basis points
- Total Debt of
$86 million , Net Debt of$59 million and Net Leverage of 0.7x as ofSeptember 30, 2023 - Repurchased
$6 million of common equity under our share repurchase authorization; a total of$26 million repurchased year-to-date
Third Quarter | ||||||
(In millions) | 2023 | 2022 | Change | |||
Revenues | $ 198.5 | $ 219.9 | $ (21.4) | |||
Operating income (loss) | $ 13.2 | $ (21.3) | $ 34.6 | |||
Net cash provided by (used in) operating activities | $ 27.0 | $ (5.1) | $ 32.1 | |||
Free Cash Flow | $ 22.9 | $ (12.7) | $ 35.6 | |||
Fluids Systems Segment | ||||||
Revenues | $ 141.2 | $ 168.6 | $ (27.4) | |||
Operating income (loss) | $ 7.6 | $ (24.2) | $ 31.8 | |||
Adjusted EBITDA | $ 9.9 | $ 8.8 | $ 1.1 | |||
Operating margin (%) | 5.4 % | (14.3) % | 1970 | bps | ||
Adjusted EBITDA margin (%) | 7.0 % | 5.2 % | 180 | bps | ||
Industrial Solutions Segment | ||||||
Revenues | $ 57.3 | $ 51.2 | $ 6.0 | |||
Operating income | $ 14.3 | $ 10.0 | $ 4.3 | |||
Adjusted EBITDA | $ 19.7 | $ 15.4 | $ 4.3 | |||
Operating margin (%) | 25.0 % | 19.6 % | 540 | bps | ||
Adjusted EBITDA margin (%) | 34.4 % | 30.1 % | 430 | bps |
MANAGEMENT COMMENTARY
"Our team delivered strong third quarter results, while demonstrating continued execution on our multi-year business transformation strategy," stated
"Our Industrial Solutions segment delivered record third quarter revenue," continued Lanigan. "Strong underlying demand across our core end-markets, continued share gains and ongoing investments in fleet contributed to 28% year-over-year growth in segment Adjusted EBITDA, together with 430 basis points of Adjusted EBITDA margin expansion."
"The strategic review of our Fluids business is progressing in accordance with our expectations," continued Lanigan. "Since launching the sale process in September, we're pleased with the level of interest from potential acquirers who recognize the high quality of our industry leading technical expertise, service quality and established customer relationships."
"Fluids Systems segment third quarter revenues declined 16% year-over-year, primarily reflecting the effects of last year's divestitures and other actions, but importantly, delivered a 12% improvement in Adjusted EBITDA and its strongest Adjusted EBITDA margin in five years, supported by strong activity in
"We generated
"With the planned divestiture of our Fluids business, we are actively repositioning Newpark to become a pure-play, high growth specialty rental and services business serving the site and access market," concluded Lanigan. "On a trailing twelve-month basis, the Industrial Solutions segment has generated
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 robust return of capital program.
During the third quarter, 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 16% for the third quarter and 21% for the first nine months of 2023, driven by a combination of continued market share gains and price discipline. Revenues from product sales increased to
$19 million for the third quarter of 2023, reflecting typical quarterly fluctuations in order and delivery timing. For the first nine months of 2023, revenues from product sales have increased 13% year-over-year, reflecting strong demand from various sectors, including utilities. - Delivered significant margin expansion, led by Industrial Solutions. During the third quarter, consolidated gross margin increased 530 basis points year-over-year to 19.8%, while Adjusted EBITDA margin improved 230 basis points to 11.2% in the period. Both reporting segments delivered significant margin expansion in the third quarter compared to the prior year period, with Industrial Solutions segment Adjusted EBITDA margin increasing 430 basis points to 34.4%, and Fluids Systems segment Adjusted EBITDA margin increasing 180 basis points to 7.0%. Margin expansion was attributable to a combination of improved asset optimization and operating expense leverage.
- Fluids Systems segment momentum continues, led by Eastern Hemisphere. Newpark delivered record Eastern Hemisphere revenue in the third quarter, supported by elevated customer drilling activity in
Europe andAfrica . Newpark's Eastern Hemisphere revenue increased 38% in the third quarter to$73 million , contributing 52% of Fluids Systems revenue in the quarter. - Disciplined management of invested capital. Net assets within Fluids Systems declined
$9 million in the third quarter to$234 million , led by a$13 million reduction inU.S. operations. As ofSeptember 30, 2023 , net working capital represents$196 million of the total Fluids Systems invested capital. - Prudent balance sheet management highlighted by reduction in net leverage. Over the last twelve months ending
September 30, 2023 , Newpark has reduced its total debt outstanding by$71 million , supporting a year-over-year reduction in Net Leverage to 0.7x at the end of the third quarter 2023. - Active return of capital program. Newpark used
$6 million to repurchase 1.0 million shares of common equity during the third quarter, bringing its year to date repurchases to$26 million (5.6 million shares) under its share repurchase program. As ofSeptember 30, 2023 , the Company had$24 million remaining under its existing repurchase authorization.
FINANCIAL PERFORMANCE
In the third quarter 2023, Newpark generated net income 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 fourth quarter 2023, Newpark currently anticipates the following:
- Industrial Solutions segment revenue in a range of
$54-$60 million - Fluids Systems segment revenue in a range of
$110-$120 million - Total Adjusted EBITDA in a range of
$17-$21 million - Total Free Cash Flow in a range of
$12-$20 million
THIRD 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: | 800-274-8461 |
International Live: | 203-518-9814 |
Conference ID: | NRQ323 |
To listen to a replay of the teleconference, which subsequently will be available through
Domestic Replay: | 888-219-1276 |
International Replay: | 402-220-4949 |
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 | Nine Months Ended | ||||||||
(In thousands, except per share data) | September |
| September | September | September | ||||
Revenues | $ 198,498 | $ 183,256 | $ 219,853 | $ 581,784 | $ 590,435 | ||||
Cost of revenues | 159,133 | 150,170 | 187,884 | 474,041 | 507,078 | ||||
Selling, general and administrative expenses | 26,821 | 25,576 | 24,207 | 77,807 | 72,970 | ||||
Other operating (income) loss, net | (703) | (1,184) | (345) | (2,148) | (375) | ||||
Impairments and other charges | — | 2,816 | 29,417 | 2,816 | 37,322 | ||||
Operating income (loss) | 13,247 | 5,878 | (21,310) | 29,268 | (26,560) | ||||
Foreign currency exchange gain | (445) | (102) | (1,424) | (228) | (1,943) | ||||
Interest expense, net | 2,027 | 2,146 | 1,875 | 6,262 | 4,719 | ||||
Income (loss) before income taxes | 11,665 | 3,834 | (21,761) | 23,234 | (29,336) | ||||
Provision for income taxes | 3,995 | 2,132 | 2,834 | 8,242 | 490 | ||||
Net income (loss) | $ 7,670 | $ 1,702 | $ (24,595) | $ 14,992 | $ (29,826) | ||||
Calculation of EPS: | |||||||||
Net income (loss) - basic and diluted | $ 7,670 | $ 1,702 | $ (24,595) | $ 14,992 | $ (29,826) | ||||
Weighted average common shares outstanding - | 86,310 | 85,761 | 93,737 | 86,873 | 92,843 | ||||
Dilutive effect of stock options and restricted | 1,724 | 1,712 | — | 1,810 | — | ||||
Weighted average common shares outstanding - | 88,034 | 87,473 | 93,737 | 88,683 | 92,843 | ||||
Net income (loss) per common share - basic: | $ 0.09 | $ 0.02 | $ (0.26) | $ 0.17 | $ (0.32) | ||||
Net income (loss) per common share - diluted: | $ 0.09 | $ 0.02 | $ (0.26) | $ 0.17 | $ (0.32) |
Operating Segment Results (Unaudited) | |||||||||
Three Months Ended | Nine Months Ended | ||||||||
(In thousands) | September |
| September | September | September | ||||
Revenues | |||||||||
Fluids Systems | $ 141,236 | $ 135,181 | $ 168,621 | $ 420,591 | $ 454,896 | ||||
Industrial Solutions | 57,262 | 48,075 | 51,232 | 161,193 | 135,539 | ||||
Industrial Blending | — | — | — | — | — | ||||
Total revenues | $ 198,498 | $ 183,256 | $ 219,853 | $ 581,784 | $ 590,435 | ||||
Operating income (loss) | |||||||||
Fluids Systems | $ 7,573 | $ 1,965 | $ (24,193) | $ 13,004 | $ (20,394) | ||||
Industrial Solutions | 14,336 | 12,774 | 10,036 | 41,593 | 26,148 | ||||
Industrial Blending | — | — | (526) | — | (10,324) | ||||
Corporate office | (8,662) | (8,861) | (6,627) | (25,329) | (21,990) | ||||
Total operating income (loss) | $ 13,247 | $ 5,878 | $ (21,310) | $ 29,268 | $ (26,560) | ||||
Segment operating margin | |||||||||
Fluids Systems | 5.4 % | 1.5 % | (14.3) % | 3.1 % | (4.5) % | ||||
Industrial Solutions | 25.0 % | 26.6 % | 19.6 % | 25.8 % | 19.3 % |
Summarized operating results (including charges in the Fluids Systems non-GAAP reconciliation table) of our now exited Excalibar business and
Three Months Ended | Nine Months Ended | ||||||||
(In thousands) | September |
| September | September | September | ||||
Revenues | |||||||||
Excalibar | $ — | $ — | $ 17,623 | $ — | $ 44,068 | ||||
— | — | 8,591 | — | 18,697 | |||||
Total revenues | $ — | $ — | $ 26,214 | $ — | $ 62,765 | ||||
Operating income (loss) | |||||||||
Excalibar | $ — | $ — | $ 888 | $ — | $ 2,538 | ||||
(358) | (2,107) | (32,931) | (4,776) | (39,192) | |||||
Total operating income (loss) | $ (358) | $ (2,107) | $ (32,043) | $ (4,776) | $ (36,654) |
Condensed Consolidated Balance Sheets (Unaudited)
| |||
(In thousands, except share data) |
|
| |
ASSETS | |||
Cash and cash equivalents | $ 26,611 | $ 23,182 | |
Receivables, net | 195,269 | 242,247 | |
Inventories | 143,252 | 149,571 | |
Prepaid expenses and other current assets | 12,961 | 10,966 | |
Total current assets | 378,093 | 425,966 | |
Property, plant and equipment, net | 192,718 | 193,099 | |
Operating lease assets | 21,950 | 23,769 | |
47,138 | 47,110 | ||
Other intangible assets, net | 17,750 | 20,215 | |
Deferred tax assets | 2,282 | 2,275 | |
Other assets | 2,104 | 2,441 | |
Total assets | $ 662,035 | $ 714,875 | |
LIABILITIES AND STOCKHOLDERS' EQUITY | |||
Current debt | $ 24,818 | $ 22,438 | |
Accounts payable | 81,423 | 93,633 | |
Accrued liabilities | 46,815 | 46,871 | |
Total current liabilities | 153,056 | 162,942 | |
Long-term debt, less current portion | 60,896 | 91,677 | |
Noncurrent operating lease liabilities | 18,219 | 19,816 | |
Deferred tax liabilities | 7,183 | 8,121 | |
Other noncurrent liabilities | 8,714 | 9,291 | |
Total liabilities | 248,068 | 291,847 | |
Common stock, | 1,117 | 1,115 | |
Paid-in capital | 638,338 | 641,266 | |
Accumulated other comprehensive loss | (68,309) | (67,186) | |
Retained earnings | 11,441 | 2,489 | |
(168,620) | (154,656) | ||
Total stockholders' equity | 413,967 | 423,028 | |
Total liabilities and stockholders' equity | $ 662,035 | $ 714,875 |
Condensed Consolidated Statements of Cash Flows (Unaudited) | |||
Nine Months Ended September | |||
(In thousands) | 2023 | 2022 | |
Cash flows from operating activities: | |||
Net income (loss) | $ 14,992 | $ (29,826) | |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operations: | |||
Impairments and other non-cash charges | 2,816 | 37,322 | |
Depreciation and amortization | 23,507 | 30,259 | |
Stock-based compensation expense | 4,967 | 5,102 | |
Provision for deferred income taxes | (1,031) | (5,717) | |
Credit loss expense | 827 | 721 | |
Gain on sale of assets | (2,176) | (2,550) | |
Amortization of original issue discount and debt issuance costs | 409 | 724 | |
Change in assets and liabilities: | |||
(Increase) decrease in receivables | 33,917 | (26,494) | |
Increase in inventories | (2,160) | (58,722) | |
Increase in other assets | (2,133) | (3,976) | |
Increase (decrease) in accounts payable | (11,179) | 24,751 | |
Increase in accrued liabilities and other | 1,086 | 313 | |
Net cash provided by (used in) operating activities | 63,842 | (28,093) | |
Cash flows from investing activities: | |||
Capital expenditures | (20,134) | (17,720) | |
Proceeds from divestitures | 19,355 | — | |
Proceeds from sale of property, plant and equipment | 2,952 | 2,497 | |
Net cash provided by (used in) investing activities | 2,173 | (15,223) | |
Cash flows from financing activities: | |||
Borrowings on lines of credit | 198,486 | 241,487 | |
Payments on lines of credit | (229,657) | (199,549) | |
Proceeds from term loan | — | 3,754 | |
Debt issuance costs | — | (999) | |
Purchases of treasury stock | (28,226) | (2,619) | |
Proceeds from employee stock plans | 179 | — | |
Other financing activities | (2,950) | (2,251) | |
Net cash provided by (used in) financing activities | (62,168) | 39,823 | |
Effect of exchange rate changes on cash | (504) | (2,083) | |
Net increase (decrease) in cash, cash equivalents, and restricted cash | 3,343 | (5,576) | |
Cash, cash equivalents, and restricted cash at beginning of period | 25,061 | 29,489 | |
Cash, cash equivalents, and restricted cash at end of period | $ 28,404 | $ 23,913 |
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 | Nine Months Ended | |||||||
(In thousands) | September |
| September | September | September | ||||
Net income (loss) (GAAP) | $ 7,670 | $ 1,702 | $ (24,595) | $ 14,992 | $ (29,826) | ||||
Impairments and other charges | — | 2,816 | 29,417 | 2,816 | 37,322 | ||||
Facility exit costs and other, net | 358 | 2,107 | 526 | 4,757 | 1,558 | ||||
Severance costs | 506 | 1,169 | — | 2,630 | 519 | ||||
Tax on adjustments | (182) | (1,019) | (110) | (1,883) | (437) | ||||
Tax benefit on restructuring of certain | — | — | — | — | (3,111) | ||||
Adjusted Net Income (non-GAAP) | $ 8,352 | $ 6,775 | $ 5,238 | $ 23,312 | $ 6,025 |
Adjusted Net Income (non-GAAP) | $ 8,352 | $ 6,775 | $ 5,238 | $ 23,312 | $ 6,025 | ||||
Weighted average common shares outstanding - | 86,310 | 85,761 | 93,737 | 86,873 | 92,843 | ||||
Dilutive effect of stock options and restricted | 1,724 | 1,712 | 446 | 1,810 | 1,348 | ||||
Weighted average common shares outstanding - | 88,034 | 87,473 | 94,183 | 88,683 | 94,191 | ||||
Adjusted Net Income Per Common Share - | $ 0.09 | $ 0.08 | $ 0.06 | $ 0.26 | $ 0.06 |
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 | Nine Months Ended | |||||||
(In thousands) | September |
| September | September | September | ||||
Revenues | $ 198,498 | $ 183,256 | $ 219,853 | $ 581,784 | $ 590,435 | ||||
Net income (loss) (GAAP) | $ 7,670 | $ 1,702 | $ (24,595) | $ 14,992 | $ (29,826) | ||||
Interest expense, net | 2,027 | 2,146 | 1,875 | 6,262 | 4,719 | ||||
Provision for income taxes | 3,995 | 2,132 | 2,834 | 8,242 | 490 | ||||
Depreciation and amortization | 7,704 | 7,908 | 9,696 | 23,507 | 30,259 | ||||
EBITDA (non-GAAP) | 21,396 | 13,888 | (10,190) | 53,003 | 5,642 | ||||
Impairments and other charges | — | 2,816 | 29,417 | 2,816 | 37,322 | ||||
Facility exit costs and other, net | 358 | 1,944 | 388 | 4,594 | 1,150 | ||||
Severance costs | 506 | 1,169 | — | 2,630 | 519 | ||||
Adjusted EBITDA (non-GAAP) | $ 22,260 | $ 19,817 | $ 19,615 | $ 63,043 | $ 44,633 | ||||
Adjusted EBITDA Margin (non-GAAP) | 11.2 % | 10.8 % | 8.9 % | 10.8 % | 7.6 % |
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 | Nine Months Ended | |||||||
(In thousands) | September |
| September | September | September | ||||
Net cash provided by (used in) operating | $ 26,994 | $ 7,404 | $ (5,082) | $ 63,842 | $ (28,093) | ||||
Capital expenditures | (4,787) | (8,375) | (8,205) | (20,134) | (17,720) | ||||
Proceeds from sale of property, plant and | 648 | 1,564 | 554 | 2,952 | 2,497 | ||||
Free Cash Flow (non-GAAP) | $ 22,855 | $ 593 | $ (12,733) | $ 46,660 | $ (43,316) |
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 | Nine Months Ended | |||||||
(In thousands) | September |
| September | September | September | ||||
Revenues | $ 141,236 | $ 135,181 | $ 168,621 | $ 420,591 | $ 454,896 | ||||
Operating income (GAAP) | $ 7,573 | $ 1,965 | $ (24,193) | $ 13,004 | $ (20,394) | ||||
Depreciation and amortization | 1,883 | 1,961 | 3,598 | 5,819 | 11,517 | ||||
EBITDA (non-GAAP) | 9,456 | 3,926 | (20,595) | 18,823 | (8,877) | ||||
Impairments and other charges | — | 2,816 | 29,417 | 2,816 | 29,417 | ||||
Facility exit costs and other, net | 358 | 1,944 | — | 4,594 | — | ||||
Severance costs | 40 | 148 | — | 1,143 | 235 | ||||
Adjusted EBITDA (non-GAAP) | $ 9,854 | $ 8,834 | $ 8,822 | $ 27,376 | $ 20,775 | ||||
Operating Margin (GAAP) | 5.4 % | 1.5 % | (14.3) % | 3.1 % | (4.5) % | ||||
Adjusted EBITDA Margin (non-GAAP) | 7.0 % | 6.5 % | 5.2 % | 6.5 % | 4.6 % |
Industrial Solutions | Three Months Ended | Nine Months Ended | |||||||
(In thousands) | September |
| September | September | September | ||||
Revenues | $ 57,262 | $ 48,075 | $ 51,232 | $ 161,193 | $ 135,539 | ||||
Operating income (GAAP) | 14,336 | $ 12,774 | $ 10,036 | $ 41,593 | $ 26,148 | ||||
Depreciation and amortization | 5,224 | 5,277 | 5,367 | 15,758 | 16,171 | ||||
EBITDA (non-GAAP) | 19,560 | 18,051 | 15,403 | 57,351 | 42,319 | ||||
Severance costs | 162 | 92 | — | 254 | 161 | ||||
Adjusted EBITDA (non-GAAP) | $ 19,722 | $ 18,143 | $ 15,403 | $ 57,605 | $ 42,480 | ||||
Operating Margin (GAAP) | 25.0 % | 26.6 % | 19.6 % | 25.8 % | 19.3 % | ||||
Adjusted EBITDA Margin (non-GAAP) | 34.4 % | 37.7 % | 30.1 % | 35.7 % | 31.3 % |
Industrial Blending | Three Months Ended | Nine Months Ended | |||||||
(In thousands) | September |
| September | September | September | ||||
Revenues | $ — | $ — | $ — | $ — | $ — | ||||
Operating income (loss) (GAAP) | $ — | $ — | $ (526) | $ — | $ (10,324) | ||||
Depreciation and amortization | — | — | 138 | — | 678 | ||||
EBITDA (non-GAAP) | — | — | (388) | — | (9,646) | ||||
Impairment | — | — | — | — | 7,905 | ||||
Facility exit costs and other, net | — | — | 388 | — | 1,150 | ||||
Severance costs | — | — | — | — | 123 | ||||
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) | December |
|
| September | September | ||||
Revenues | $ 225,159 | $ 200,030 | $ 183,256 | $ 198,498 | $ 806,943 | ||||
Net income (GAAP) | $ 8,992 | $ 5,620 | $ 1,702 | $ 7,670 | $ 23,984 | ||||
Interest expense, net | 2,321 | 2,089 | 2,146 | 2,027 | 8,583 | ||||
Provision (benefit) for income taxes | 3,881 | 2,115 | 2,132 | 3,995 | 12,123 | ||||
Depreciation and amortization | 8,351 | 7,895 | 7,908 | 7,704 | 31,858 | ||||
EBITDA (non-GAAP) | 23,545 | 17,719 | 13,888 | 21,396 | 76,548 | ||||
Impairments and other charges | — | — | 2,816 | — | 2,816 | ||||
Gain on divestiture | (3,596) | — | — | — | (3,596) | ||||
Facility exit costs and other, net | 1,303 | 2,292 | 1,944 | 358 | 5,897 | ||||
Severance costs | 216 | 955 | 1,169 | 506 | 2,846 | ||||
Adjusted EBITDA (non-GAAP) | $ 21,468 | $ 20,966 | $ 19,817 | $ 22,260 | $ 84,511 | ||||
Adjusted EBITDA Margin (non-GAAP) | 9.5 % | 10.5 % | 10.8 % | 11.2 % | 10.5 % |
Fluids Systems | Three Months Ended | TTM | |||||||
(In thousands) | December |
|
| September | September | ||||
Revenues | $ 167,705 | $ 144,174 | $ 135,181 | $ 141,236 | $ 588,296 | ||||
Operating income (GAAP) | $ 4,828 | $ 3,466 | $ 1,965 | $ 7,573 | $ 17,832 | ||||
Depreciation and amortization | 2,358 | 1,975 | 1,961 | 1,883 | 8,177 | ||||
EBITDA (non-GAAP) | 7,186 | 5,441 | 3,926 | 9,456 | 26,009 | ||||
Impairments and other charges | — | — | 2,816 | — | 2,816 | ||||
Gain on divestiture | (971) | — | — | — | (971) | ||||
Facility exit costs and other, net | 1,000 | 2,292 | 1,944 | 358 | 5,594 | ||||
Severance costs | 163 | 955 | 148 | 40 | 1,306 | ||||
Adjusted EBITDA (non-GAAP) | $ 7,378 | $ 8,688 | $ 8,834 | $ 9,854 | $ 34,754 | ||||
Operating Margin (GAAP) | 2.9 % | 2.4 % | 1.5 % | 5.4 % | 3.0 % | ||||
Adjusted EBITDA Margin (non-GAAP) | 4.4 % | 6.0 % | 6.5 % | 7.0 % | 5.9 % | ||||
Industrial Solutions | Three Months Ended | TTM | |||||||
(In thousands) | December |
|
| September | September | ||||
Revenues | $ 57,454 | $ 55,856 | $ 48,075 | $ 57,262 | $ 218,647 | ||||
Operating income (GAAP) | $ 17,751 | $ 14,483 | $ 12,774 | $ 14,336 | $ 59,344 | ||||
Depreciation and amortization | 5,482 | 5,257 | 5,277 | 5,224 | 21,240 | ||||
EBITDA (non-GAAP) | 23,233 | 19,740 | 18,051 | 19,560 | 80,584 | ||||
Severance costs | 53 | — | 92 | 162 | 307 | ||||
Adjusted EBITDA (non-GAAP) | $ 23,286 | $ 19,740 | $ 18,143 | $ 19,722 | $ 80,891 | ||||
Operating Margin (GAAP) | 30.9 % | 25.9 % | 26.6 % | 25.0 % | 27.1 % | ||||
Adjusted EBITDA Margin (non-GAAP) | 40.5 % | 35.3 % | 37.7 % | 34.4 % | 37.0 % |
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 | $ 24,818 | $ 22,438 | $ 23,431 | ||
Long-term debt, less current portion | 60,896 | 91,677 | 133,637 | ||
Total Debt | 85,714 | 114,115 | 157,068 | ||
Less: cash and cash equivalents | (26,611) | (23,182) | (20,450) | ||
Net Debt | $ 59,103 | $ 90,933 | $ 136,618 | ||
Adjusted EBITDA (non-GAAP) - TTM | $ 84,511 | $ 66,101 | $ 56,013 | ||
Net Leverage | 0.7x | 1.4x | 2.4x |
View original content to download multimedia:https://www.prnewswire.com/news-releases/newpark-resources-reports-third-quarter-2023-results-301973069.html
SOURCE
IR CONTACT: Rob Krotee, Vice President, Strategy, Corporate Business Development and Investor Relations, Investors@Newpark.com