UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

Form 6-K

 

REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16 OR 15d-16 UNDER THE SECURITIES EXCHANGE ACT OF 1934

 

For the month of November 2021

 

Commission File Number: 001-38091

 

NATIONAL ENERGY SERVICES REUNITED CORP.

(Exact name of Registrant as specified in its charter)

 

Not Applicable

(Translation of registrant’s name into English)

 

777 Post Oak Blvd., Suite 730

Houston, Texas 77056

(Address of principal executive office)

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

 

Form 20-F ☒ Form 40-F ☐

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): Yes ☐ No ☒

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): Yes ☐ No ☒

 

 

 

 

 

 

Information Contained in this Form 6-K Report

 

On November 3, 2021, National Energy Services Reunited Corp. (“NESR”) issued a press release announcing its financial condition and results of operations for the quarter ended September 30, 2021. A copy of the press release is furnished as Exhibit 99.1 to this report on Form 6-K.

 

The information contained in this report and the exhibit hereto shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, and shall not be deemed incorporated by reference into any filings made by NESR under the Securities Act of 1933, as amended, or the Exchange Act, except as may be expressly set forth by specific reference in such filing.

 

Financial Statements and Exhibits

 

Exhibits.

 

Number   Description
     
99.1   Press Release dated November 3, 2021.

 

 

 

 

SIGNATURES

 

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

 

  NATIONAL ENERGY SERVICES REUNITED CORP.
     
Date: November 3, 2021 By: /s/ Christopher L. Boone
  Name: Christopher L. Boone
  Title: Chief Financial Officer

 

 

 

 

Exhibit 99.1

 

National Energy Services Reunited Corp. Reports Third Quarter 2021 Financial Results

 

  Revenue for the third quarter of 2021 is $218 million
  Free cash flow (a non-GAAP measure) for the third quarter of 2021 is $17 million*
  Entered into a flagship, sustainability-linked, green credit facility refinancing
  Net Income for the third quarter of 2021 is $2 million
  Adjusted Net Income (a non-GAAP measure) for the third quarter of 2021 is $7 million*
  Adjusted EBITDA (a non-GAAP measure) is $49 million*
  Diluted Earnings per Share (EPS) for the third quarter of 2021 is $0.02
  Adjusted Diluted EPS (a non-GAAP measure), which includes $0.06 per share of Charges and Credits, for the third quarter of 2021 is $0.08*

 

HOUSTON, November 3, 2021 – National Energy Services Reunited Corp. (“NESR” or the “Company”) (NASDAQ: NESR) (NASDAQ: NESRW), a national, industry-leading provider of integrated energy services in the Middle East and North Africa (“MENA”) and Asia Pacific regions, today reported its financial results for the quarter ended September 30, 2021. The Company posted the following results for the periods presented:

 

    Three Months Ended     Variance  
(in thousands except per share amounts and percentages)  

September 30,

2021

    June 30, 2021    

September 30,

2020

    Sequential     Year-over- year  
                               
Revenue   $ 217,992     $ 234,927     $            218,423       (7 )%     -  %
Net income     1,931       7,821       11,666       (75 )%     (83 )%
Adjusted net income (non-GAAP)*     6,984       12,817       14,165       (46 )%     (51 )%
Adjusted EBITDA (non-GAAP)*     48,674       53,607       55,803       (9 )%     (13 )%
Diluted EPS     0.02       0.08       0.13       (75 )%     (85 )%
Adjusted Diluted EPS (non-GAAP)*     0.08       0.14       0.16       (43 )%     (50 )%
Free cash flow (non-GAAP)*     17,005       11,663       8,668     $ 5,342     $ 8,337  

 

*The Company presents its financial results in accordance with generally accepted accounting principles in the United States of America (“GAAP”). However, management believes that using additional non-GAAP measures will enhance the evaluation of the profitability of the Company and its ongoing operations. Please see Tables 1, 2, 3, 4, 5 and 6 below for reconciliations of GAAP to non-GAAP financial measures.

 

 

 

 

Sherif Foda, Chairman of the Board and CEO of NESR said, “During the quarter, our team continued to prepare NESR for the emerging upcycle by generating strong free cash flow, securing multiple new contract awards, and executing a bevy of key technology partnerships. We are also extremely excited about the speed of development of our own disruptive drilling technologies, ESG Impact Segment and the progress we made this quarter. Despite the predicted temporary disruption during the quarter due mainly to the COVID-19 Delta variant and supply chain bottlenecks that delayed the startup of several projects, our thesis that MENA will be the main engine for growth and that the super cycle is materializing is more and more evident. As such, we continue to invest to ensure that we are the trusted and reliable partner to our customers. To support this growth, we finalized a milestone green debt refinancing this quarter that will provide enhanced liquidity and financial flexibility for continued growth.”

 

Mr. Foda continued, “I am very proud to report that during the FII, the world witnessed the leadership of Saudi Arabia with its Saudi Green Initiative, and our industry can play a vital role in lowering the total carbon footprint in the region and provide technologies for both the Blue and Green hydrogen. These technologies span not only in the carbon capture and storage space, but also in harnessing produced water, flared excess gas and waste heat in solving these challenges. We are very excited to be involved in several initiatives in this journey.”

 

Net Income Results

 

The Company had net income for the third quarter of 2021 totaling $1.9 million. Adjusted net income for the third quarter of 2021 is $7.0 million and includes adjustments totaling $5.1 million (collectively, “Total Charges and Credits”) mainly related to merger and acquisition transaction costs and restructuring activities. A complete list of the adjusting items and the associated reconciliation from GAAP has been provided in Table 1 below in the section entitled “Reconciliation of Net Income and Adjusted Net Income.”

 

The Company reported $0.02 of diluted earnings per share (“EPS”) for the third quarter of 2021. Adjusted for the impact of Total Charges and Credits, Adjusted Diluted EPS, a non-GAAP measure described in Table 1 below, for the third quarter of 2021 is $0.08.

 

Adjusted EBITDA Results

 

The Company produced Adjusted EBITDA of $48.7 million during the third quarter of 2021. Third quarter 2021 Adjusted EBITDA includes adjustments for certain Total Charges and Credits (those not related to interest, taxes, and/or depreciation and amortization) of $5.1 million. The Company posted the following results for the periods presented.

 

(in thousands)  

Quarter ended

September 30, 2021

   

Quarter ended

June 30, 2021

   

Quarter ended

September 30, 2020

 
Revenue   $ 217,992     $ 234,927     $ 218,423  
Adjusted EBITDA   $ 48,674     $ 53,607     $ 55,803  

 

 

 

 

Production Services Segment Results

 

The Production Services segment contributed $138.1 million to consolidated revenue for the third quarter of 2021. Segment Adjusted EBITDA, a non-GAAP measure, is $36.4 million. Segment Adjusted EBITDA margin is 26%, substantially flat on a sequential quarter basis. The Production Services segment posted the following results for the periods presented.

 

(in thousands)  

Quarter ended

September 30, 2021

   

Quarter ended

June 30, 2021

   

Quarter ended

September 30, 2020

 
Revenue   $ 138,060     $ 152,670     $ 148,292  
Operating income   $

10,625

    $ 18,015     $ 21,425  
Adjusted EBITDA   $

36,351

    $ 40,764     $ 42,891  

 

Drilling and Evaluation Services Segment Results

 

The Drilling and Evaluation (“D&E”) Services segment contributed $79.9 million to consolidated revenue for the third quarter of 2021. Segment Adjusted EBITDA, a non-GAAP measure, totaled $16.9 million in the third quarter of 2021, improving 2% from $16.5 million in the third quarter of 2020. Segment Adjusted EBITDA margin is 21%, substantially flat on a sequential quarter basis.

 

The D&E Services segment posted the following results for the periods presented.

 

(in thousands)  

Quarter ended

September 30, 2021

   

Quarter ended

June 30, 2021

   

Quarter ended

September 30, 2020

 
Revenue   $

79,932

    $ 82,257     $ 70,131  
Operating income   $ 7,084     $ 8,558     $ 7,377  
Adjusted EBITDA   $

16,895

    $ 17,505     $ 16,492  

 

Offsetting both the Production Services segment and D&E Services segment results are certain corporate costs, which are not allocated to segment operations.

 

Balance Sheet

 

The Company completed a major refinancing during the fourth quarter of 2021 with a goal of creating additional financial flexibility, lowering the Company’s costs, and improving the tax efficiency of the Company’s borrowing structure. The Company is also proud to have entered into a green loan facility as part of the broader refinancing, which is based on certain sustainability key performance indicators encompassing environmental, social, and governance metrics. All prior facilities of the Company have been refinanced into a single facility with additional term, revolving, and working capital capacity available to the Company. The refinancing expands the Company’s borrowing capacity to $860 million including a $430 million term loan, a $350 million working capital facility for letters of guarantee and letters of credit, and a $80 million revolving credit facility.

 

Cash and cash equivalents are $101.0 million as of September 30, 2021, compared to $75.0 million as of December 31, 2020.

 

Total debt as of September 30, 2021, is $427.0 million with $150.5 million classified as short-term. Working capital totaled $110.5 million as of September 30, 2021. Free cash flow, a non-GAAP measure, for the third quarter of 2021 is $17.0 million. Net Debt (a non-GAAP measure), which is the sum of our recorded Current installments of long-term debt, Short-term borrowings, and Long-term debt less Cash and cash equivalents, totaled $326.0 million as of September 30, 2021 as compared to $323.5 million as of December 31, 2020 and $349.4 million as of September 30, 2020. A reconciliation of the comparable GAAP measures to Net Debt is provided in Table 4 below, entitled “Reconciliation to Net Debt.”

 

 

 

 

Conference Call Information

 

NESR will host a conference call on Wednesday, November 3, 2021, to discuss third quarter financial results. The call will begin at 8:00 AM Eastern Time.

 

Investors, analysts and members of the media interested in listening to the conference call are encouraged to participate by dialing in to the U.S. toll-free line at 1-877-407-0312 or the international line at 1-201-389-0899. A live, listen-only webcast will also be available under the “Investors” section of the Company’s website at www.nesr.com. A replay of the conference call will be available after the event under the “Investors” section of the Company’s website.

 

About National Energy Services Reunited Corp.

 

Founded in 2017, NESR is one of the largest national oilfield services providers in the MENA and Asia Pacific regions. With over 5,000 employees, representing more than 60 nationalities in over 15 countries, the Company helps its customers unlock the full potential of their reservoirs by providing Production Services such as Hydraulic Fracturing, Cementing, Coiled Tubing, Filtration, Completions, Stimulation, Pumping and Nitrogen Services. The Company also helps its customers to access their reservoirs in a smarter and faster manner by providing Drilling and Evaluation Services such as Drilling Downhole Tools, Directional Drilling, Fishing Tools, Testing Services, Wireline, Slickline, Drilling Fluids and Rig Services.

 

Forward-Looking Statements

 

This communication contains forward-looking statements (as such term is defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended). Any and all statements contained in this communication that are not statements of historical fact, the impact of the COVID-19 pandemic and the Company’s response to COVID-19, may be deemed forward-looking statements. Terms such as “may,” “might,” “would,” “should,” “could,” “project,” “estimate,” “predict,” “potential,” “strategy,” “anticipate,” “attempt,” “develop,” “plan,” “help,” “believe,” “continue,” “intend,” “expect,” “future,” and terms of similar import (including the negative of any of these terms) may identify forward-looking statements. However, not all forward-looking statements may contain one or more of these identifying terms. Forward-looking statements in this communication may include, without limitation, the plans and objectives of management for future operations, projections of income or loss, earnings or loss per share, capital expenditures, dividends, capital structure or other financial items, the Company’s future financial performance, expansion plans and opportunities, completion and integration of acquisitions, and the assumptions underlying or relating to any such statement.

 

 

 

 

The forward-looking statements are not meant to predict or guarantee actual results, performance, events or circumstances and may not be realized because they are based upon the Company’s current projections, plans, objectives, beliefs, expectations, estimates and assumptions and are subject to a number of risks and uncertainties and other influences, many of which the Company has no control over. Actual results and the timing of certain events and circumstances may differ materially from those described by the forward-looking statements as a result of these risks and uncertainties. Factors that may influence or contribute to the accuracy of the forward-looking statements or cause actual results to differ materially from expected or desired results may include, without limitation: estimates of the Company’s future revenue, expenses, capital requirements and the Company’s need for financing; the risk of legal complaints and proceedings and government investigations; the Company’s financial performance; success in retaining or recruiting, or changes required in, the Company’s officers, key employees or directors; current and future government regulations; developments relating to the Company’s competitors; changes in applicable laws or regulations; the possibility that the Company may be adversely affected by other economic and market conditions, particularly during extended periods of low oil and gas prices, political disturbances, war, terrorist acts, public health crises and threats, including risks from the coronavirus COVID-19 outbreak, ongoing actions taken by businesses and governments and resulting significant disruption in international economies, international financial and oil markets; international currency fluctuations, business and/or competitive factors; and other risks and uncertainties set forth in the Company’s most recent Annual Report on Form 20-F filed with the Securities and Exchange Commission (the “SEC”).

 

You are cautioned not to place undue reliance on forward-looking statements because of the risks and uncertainties related to them and to the risk factors. The Company disclaims any obligation to update the forward-looking statements contained in this communication to reflect any new information or future events or circumstances or otherwise, except as required by law. You should read this communication in conjunction with other documents which the Company may file or furnish from time to time with the SEC.

 

The preliminary financial results for the Company’s third quarter ended September 30, 2021 included in this press release represent the most current information available to management. The Company’s actual results when disclosed in its Periodic Report on Form 6-K for the quarter ended September 30, 2021 may differ from these preliminary results as a result of the completion of the Company’s financial statement closing procedures, final adjustments, completion of the independent registered public accounting firm’s review procedures, and other developments that may arise between now and the disclosure of the final results.

 

 

 

 

NATIONAL ENERGY SERVICES REUNITED CORP. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(In US$ thousands, except share data)

 

   

September 30,

2021

   

December 31,

2020

 
             
Assets                
Current assets                
Cash and cash equivalents   $ 101,018     $ 75,012  
Accounts receivable, net     98,223       116,835  
Unbilled revenue     138,900       158,457  
Service inventories     100,757       94,263  
Prepaid assets     20,068       11,480  
Retention withholdings     43,199       36,773  
Other receivables     23,942       18,454  
Other current assets     7,391       3,943  
Total current assets     533,498       515,217  
Non-current assets                
Property, plant and equipment, net     466,732       437,743  
Intangible assets, net     126,323       110,376  
Goodwill     629,675       620,921  
Other assets     10,156       2,797  
Total assets   $ 1,766,384     $ 1,687,054  
                 
Liabilities and equity                
Liabilities                
Accounts payable     143,753       144,614  
Accrued expenses     69,048       73,783  
Current installments of long-term debt     54,077       47,500  
Short-term borrowings     96,468       42,360  
Income taxes payable     9,272       9,420  
Other taxes payable     2,142       11,289  
Other current liabilities     48,256       30,400  
Total current liabilities     423,016       359,366  
                 
Long-term debt     276,492       308,614  
Deferred tax liabilities     17,148       21,070  
Employee benefit liabilities     25,203       21,515  
Other liabilities     35,695       32,071  
Total liabilities     777,554       742,636  
                 
Commitments and contingencies     -       -  
                 
Equity                
Preferred shares, no par value; unlimited shares authorized; none issued and outstanding at September 30, 2021 and December 31, 2020, respectively             -  
Common stock and additional paid in capital, no par value; unlimited shares authorized; 91,361,235 and 87,777,553 shares issued and outstanding at September 30, 2021 and December 31, 2020, respectively     854,301       831,146  
Retained earnings     134,440       113,216  
Accumulated other comprehensive income     97       64  
Total shareholders’ equity     988,838       944,426  
Non-controlling interests     (8 )     (8 )
Total equity     988,830       944,418  
Total liabilities and equity   $ 1,766,384     $ 1,687,054  

 

 

 

 

NATIONAL ENERGY SERVICES REUNITED CORP. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In US$ thousands, except share data and per share amounts)

 

    Quarter ended     Year-to-date period ended  
Description   September 30, 2021    

September 30, 2020
(Revised,

Note 3)

    September 30, 2021    

September 30, 2020
(Revised,

Note 3)

 
                         
Revenues   $ 217,992     $ 218,423     $ 665,345     $ 620,971  
Cost of services     (186,095 )     (177,953 )     (554,337 )     (500,566 )
Gross profit     31,897       40,470       111,008       120,405  
Selling, general and administrative expenses     (19,067 )     (17,449 )     (59,592 )     (53,190 )
Amortization     (4,728 )     (4,034 )     (13,235 )     (11,855 )
Operating income     8,102       18,987       38,181       55,360  
Interest expense, net     (3,717 )     (3,793 )     (10,114 )     (12,468 )
Gain/(loss) on Private Warrant Liability     -       -       -       558  
Other income / (expense), net     (1,252 )     37       (1,624 )     (383 )
Income before income tax     3,133       15,231       26,443       43,067  
Income tax expense     (1,202 )     (3,565 )     (5,219 )     (8,940 )
Net income     1,931       11,666       21,224       34,127  
Net income / (loss) attributable to non-controlling interests     -       -       -       -  
Net income attributable to shareholders   $ 1,931     $ 11,666     $ 21,224     $ 34,127  
                                 
Weighted average shares outstanding:                                
Basic     91,250,125       89,876,456       90,943,363       88,452,027  
Diluted     93,116,486       89,876,456       93,288,498       88,452,027  
                                 
Net earnings per share (Note 16):                                
Basic   $ 0.02     $ 0.13     $ 0.23     $ 0.38  
Diluted   $ 0.02     $ 0.13     $ 0.23     $ 0.38  

 

 

 

 

NATIONAL ENERGY SERVICES REUNITED CORP. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In US$ thousands)

 

    Year-to-date period ended     Quarter ended  
   

September 30,

2021

    September 30, 2020    

September 30,

2021

 
                   
Cash flows from operating activities:                        
Net income   $ 21,224     $ 34,127     $ 1,931  
Adjustments to reconcile net income to net cash provided by operating activities:                        
Depreciation and amortization     96,338       91,783       34,018  
Share-based compensation expense     7,353       5,842       2,753  
Loss (Gain) on disposal of assets     (1,405 )     688       (1,772 )
Non-cash interest (income) expense     537       (118 )     588  
Deferred tax expense (benefit)     (3,922 )     (3,332 )     (2,299 )
Allowance for (reversal of) doubtful receivables     70       (97 )     (216 )
Provision for obsolete service inventories     230       821       230  
Loss (Gain) on Private Warrant liability     -       (558 )     -  
Other operating activities, net     353       (184 )     113  
Changes in operating assets and liabilities:                        
(Increase) decrease in accounts receivable     27,106       (13,223 )     17,798  
(Increase) decrease in Unbilled revenue     20,909       (73,505 )     (20,991 )
(Increase) decrease in Retention withholdings     (6,186 )     13,881 )     3,425  
(Increase) decrease in inventories     (4,396 )     (10,755 )     1,892  
(Increase) decrease in prepaid expenses     (8,278 )     2,002       (6,829 )
(Increase) decrease in other current assets     (6,431 )     2,224       (7,998 )
(Increase) decrease in other long-term assets and liabilities     (2,142 )     (5,746 )     (1,626 )
Increase (decrease) in accounts payable and accrued expenses     (20,087 )     40,970       11,951  
Increase (decrease) in other current liabilities     (6,501 )     1,234       2,333  
Net cash provided by operating activities     114,772       86,054       35,301  
                         
Cash flows from investing activities:                        
Capital expenditures     (50,864 )     (75,448 )     (18,296 )
Proceeds from disposal of assets     2,127       1,490       1,343  
Acquisition of business, net of cash acquired     (36,923 )     (11,260 )     -  
Other investing activities     (3,204 )     (628 )     (100 )
Net cash used in investing activities     (88,864 )     (85,846 )     (17,053 )
                         
Cash flows from financing activities:                        
Proceeds from long-term debt     -       15,000       -  
Repayments of long-term debt     (26,250 )     (18,472 )     (11,250 )
Proceeds from short-term borrowings     121,806       14,928       63,412  
Repayments of short-term borrowings     (67,644 )     (15,829 )     (26,706 )
Payments on capital leases     (15,983 )     (15,679 )     (5,866 )
Payments on seller-provided financing for capital expenditures     (11,520 )     (2,905 )     (2,690 )
Other financing activities, net     (345 )     -       (204 )
Net cash provided by (used in) financing activities     64       (22,957 )     16,696  
                         
Effect of exchange rate changes on cash     34       35       -  
Net increase (decrease) in cash     26,006       (22,714 )     34,944  
Cash and cash equivalents, beginning of period     75,012       73,201       66,074  
Cash and cash equivalents, end of period   $ 101,018     $ 50,487     $ 101,018  

 

 

 

 

NATIONAL ENERGY SERVICES REUNITED CORP. AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

(Unaudited)

(In US$ thousands except per share amounts)

 

The Company uses and presents certain key non-GAAP financial measures to evaluate its business and trends, measure performance, prepare financial projections and make strategic decisions. Included in this release are discussions of earnings before interest, income tax and depreciation and amortization adjusted for certain non-recurring and non-core expenses (“Adjusted EBITDA”), net income and diluted earnings per share (“EPS”) adjusted for certain non-recurring and non-core expenses (“Adjusted Net Income” and “Adjusted Diluted EPS,” respectively), as well as a reconciliation of these non-GAAP measures to operating income, net income, and diluted EPS, respectively, in accordance with GAAP. The Company also discusses the non-GAAP balance sheet measure of the sum of our recorded current installments of long-term debt, short-term borrowings, and long-term debt less cash and cash equivalents (“Net Debt”) in this release and provides a reconciliation to the GAAP measures of cash and cash equivalents, current installments of long-term debt, short-term borrowings, and long-term debt to Net Debt.

 

The Company believes that the presentation of Adjusted EBITDA, Adjusted Net Income, and Adjusted Diluted EPS provides useful information to investors in assessing its financial performance and results of operations as the Company’s board of directors, management and investors use Adjusted EBITDA, Adjusted Net Income, and Adjusted Diluted EPS to compare the Company’s operating performance on a consistent basis across periods by removing the effects of changes in capital structure (such as varying levels of interest expense), asset base (such as depreciation and amortization), items that do not impact the ongoing operations (transaction, integration, and startup costs) and items outside the control of its management team. Similarly, Net Debt is used by management as a liquidity measure used to illustrate the Company’s debt level absent variability in cash and cash equivalents, and the Company believes that the presentation of Net Debt provides useful information to investors in assessing its financial leverage. Adjusted EBITDA, Adjusted Net Income, and Adjusted Diluted EPS should not be considered as an alternative to operating income, net income, or diluted EPS, respectively, the most directly comparable GAAP financial measures. Net Debt also should not be considered as an alternative to GAAP measures of cash and cash equivalents, current installments of long-term debt, short-term borrowings, and long-term debt. Finally, Free Cash Flow is used by management as a liquidity measure to illustrate the Company’s ability to produce cash that is available to be distributed in a discretionary manner, after excluding investments in capital assets. Free Cash Flow should not be considered as an alternative to Net cash provided by (used in) operations or Net cash provided by (used in) investing activities, respectively, the most directly comparable GAAP financial measures. Non-GAAP financial measures have important limitations as analytical tools because they exclude some but not all items that affect the most directly comparable GAAP financial measure. You should not consider non-GAAP measures in isolation or as a substitute for an analysis of the Company’s results as reported under GAAP.

 

Information regularly reviewed by the chief operating decision maker for evaluating the financial performance of operating segments is focused on the timing of when the services are performed during a well’s lifecycle. Production Services are services performed during the production stage of a well’s lifecycle. Drilling and Evaluation Services are services performed during the pre-production stages of a well’s lifecycle. The Company believes that the presentation of Segment EBITDA provides useful information to investors in assessing its financial performance and results of operations.

 

Table 1 - Reconciliation of Net Income and Diluted EPS to Adjusted Net Income and Adjusted Diluted EPS

 

   

Quarter ended

September 30, 2021

   

Quarter ended

June 30, 2021

   

Quarter ended

September 30, 2020

 
   

Net

Income

   

Diluted

EPS

    Net Income    

Diluted

EPS

    Net Income    

Diluted

EPS

 
                                     
Net Income   $ 1,931     $ 0.02     $ 7,821     $ 0.08     $ 11,666     $ 0.13  
Add Charges and Credits:                                                
Transaction and other costs     5,053       0.06       4,996       0.06       2,499       0.03  
Total Charges and Credits(1)     5,053       0.06       4,996       0.06       2,499       0.03  
Total Adjusted Net Income   $ 6,984     $ 0.08     $ 12,817     $ 0.14     $ 14,165     $ 0.16  

 

  (1) In the third quarter of 2021, Total Charges and Credits included $5.1 million mainly related to merger and acquisition transaction costs and restructuring activities. In the second quarter of 2021, Total Charges and Credits included $5.0 million mainly related to merger and acquisition transaction costs and restructuring activities. In the third quarter of 2020, Total Charges and Credits included $2.5 million mainly related to nonrecurring transaction and integration costs associated with the acquisition of SAPESCO in Egypt.

 

 

 

 

Table 2 - Reconciliation of Net Income to Adjusted EBITDA

 

   

Quarter ended

September 30, 2021

   

Quarter ended

June 30, 2021

   

Quarter ended

September 30, 2020

 
                   
Net Income   $ 1,931     $ 7,821     $ 11,666  
Add:                        
Income Taxes     1,202       2,408       3,565  
Interest Expense, net     3,717       3,234       3,793  
Depreciation and Amortization     36,771       35,148       34,280  
Charges and Credits impacting Adjusted EBITDA(2)     5,053       4,996       2,499  
Total Adjusted EBITDA   $ 48,674     $ 53,607     $ 55,803  

 

  (2) Charges and Credits impacting Adjusted EBITDA are described in Table 1 above. Charges and Credits impacting Adjusted EBITDA exclude items related to interest, income tax and depreciation and amortization.

 

Table 3 - Reconciliation of Segment EBITDA to Adjusted EBITDA

 

    Quarter ended
September 30, 2021
    Quarter ended
June 30, 2021
    Quarter ended
September 30, 2020
 
    EBITDA     Charges and Credits impacting Adjusted EBITDA     Adjusted EBITDA     EBITDA     Charges and Credits impacting Adjusted EBITDA     Adjusted EBITDA     EBITDA     Charges and Credits impacting Adjusted EBITDA     Adjusted EBITDA  
Production Services   $ 33,035     $ 3,316     $ 36,351     $ 39,382     $ 1,382     $ 40,764     $ 41,705     $ 1,186     $ 42,891  
Drilling & Evaluation     15,668       1,227       16,895       16,878       627       17,505       15,538       954       16,492  
Unallocated     (5,082 )     510       (4,572 )     (7,649 )     2,987       (4,662 )     (3,939 )     359       (3,580 )
Total   $ 43,621     $ 5,053     $ 48,674     $ 48,611     $ 4,996     $ 53,607     $ 53,304     $ 2,499     $ 55,803  

 

Table 4 - Reconciliation of Segment EBITDA to Segment Operating Income

 

    Quarter ended September 30, 2021     Quarter ended
June 30, 2021
    Quarter ended September 30, 2020  
Production Services:                        
Segment EBITDA   $ 33,035     $ 39,382     $ 41,705  
Depreciation and amort.     (22,666 )     (21,598 )     (20,222 )
Other (income)/expense, net     256       231       (58 )
Segment Operating Income     10,625       18,015       21,425  
Drilling and Evaluation Services:                        
Segment EBITDA     15,668       16,878       15,538  
Depreciation and amort.     (8,754 )     (8,424 )     (8,153 )
Other (income)/expense, net     170       104       (8 )
Segment Operating Income     7,084       8,558       7,377  
Unallocated:                        
EBITDA     (5,082 )     (7,649 )     (3,939 )
Share-based compensation     (2,754 )     (3,039 )     (2,082 )
Depreciation and amort.     (2,597 )     (2,087 )     (3,823 )
Other (income)/expense, net     826       320       29  
Operating Income     (9,607 )     (12,455 )     (9,815 )
Total Operating Income   $ 8,102     $ 14,118     $ 18,987  

 

 

 

 

Table 5 - Reconciliation of Net cash provided by (used in) operating activities to Free Cash Flow

 

    Quarter Ended  
    September 30, 2021     June 30, 2021     September 30, 2020  
                   
Net cash provided by (used in) operating activities   $ 35,301     $ 32,989     $ 33,455  
Less:                        
Capital expenditures     (18,296 )     (21,326 )     (24,787 )
Free cash flow   $ 17,005     $ 11,663     $ 8,668  

 

Table 6 - Reconciliation to Net Debt

 

    September 30, 2021     June 30, 2021     September 30, 2020  
                   
Current installments of long-term debt   $ 54,077     $ 54,077     $ 43,750  
Short-term borrowings     96,468       59,709       36,392  
Long-term debt     276,492       287,483       319,738  
Less:                        
Cash and cash equivalents     (101,018 )     (66,074 )     (50,487 )
Net Debt   $ 326,019     $ 335,195     $ 349,393  

 

For inquiries regarding NESR, please contact:

 

Blake Gendron

National Energy Services Reunited Corp.

832-925-3777

investors@nesr.com