National Energy Services Reunited Corp. Reports Second Quarter and First Half 2024 Financial Results
Thu, 29 Aug 2024
Revenue for the quarter ended
June 30, 2024 is$325.0 million , growing 15.9% year-over-year and 9.5% on a sequential quarter basisNet income for the quarter ended
June 30, 2024 is$18.9 million , growing 870.3% year-over-year and 89.1% on a sequential quarter basisAdjusted EBITDA (a non-GAAP measure)* for the quarter ended
June 30, 2024 is$78.7 million , growing 30.2% year-over-year and 22.5% on a sequential quarter basisDiluted Earnings per Share (EPS) for the quarter ended
June 30, 2024 is$0.20 , growing 900.0% year-over-year and 100.0% on a sequential quarter basisOperating cash flow for the six months ended
June 30, 2024 , is$112.3 million , improving 55.1% year-over-yearFree cash flow (a non-GAAP measure)* for the six months ended
June 30, 2024 , is$59.6 million , improving 73.2% year-over-year
| Three Months Ended |
|
| Variance |
| |||||||||||||||
(in thousands except per share amounts and percentages) |
| 2024 |
|
|
|
|
| 2023 |
|
| Sequential |
|
| Year- |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Revenue |
| $ | 324,969 |
|
| $ | 296,848 |
|
| $ | 280,311 |
|
|
| 9.5 | % |
|
| 15.9 | % |
Net income |
|
| 18,873 |
|
|
| 9,982 |
|
|
| 1,945 |
|
|
| 89.1 | % |
|
| 870.3 | % |
Adjusted net income (non-GAAP)* |
|
| 27,356 |
|
|
| 14,046 |
|
|
| 6,041 |
|
|
| 94.8 | % |
|
| 352.8 | % |
Adjusted EBITDA (non-GAAP)* |
|
| 78,655 |
|
|
| 64,216 |
|
|
| 60,411 |
|
|
| 22.5 | % |
|
| 30.2 | % |
Diluted EPS |
|
| 0.20 |
|
|
| 0.10 |
|
|
| 0.02 |
|
|
| 100.0 | % |
|
| 900.0 | % |
Adjusted Diluted EPS (non-GAAP)* |
|
| 0.29 |
|
|
| 0.15 |
|
|
| 0.07 |
|
|
| 93.3 | % |
|
| 314.3 | % |
*The Company presents its financial results in accordance with generally accepted accounting principles in
Despite macroeconomic volatility and geopolitical conflicts, we believe the MENA landscape remains very favorable with growth across most countries. Operational execution was exceptional in the first half of 2024, and our back office, with new and updated processes and procedures, also contributed significantly. Additionally, as you may have seen with yesterday's press release by the
Net Income and Adjusted Net Income Results
The Company had net income for the quarter ended
The Company reported
Adjusted EBITDA Results
The Company generated Adjusted EBITDA of
| Quarter ended |
|
| Quarter ended |
|
| Quarter ended |
| ||||
(in thousands) |
|
|
|
|
|
| ||||||
Revenue |
| $ | 324,969 |
|
| $ | 296,848 |
|
| $ | 280,311 |
|
Adjusted EBITDA |
| $ | 78,655 |
|
| $ | 64,216 |
|
| $ | 60,411 |
|
Balance Sheet
Cash and cash equivalents are
Free cash flow, a non-GAAP measure, for the six months ended
Total debt as of
About
Founded in 2017, NESR is one of the largest national oilfield services providers in the MENA and
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, 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 including the impact of the delayed
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
The preliminary financial results for the Company as of and for the three- and six-month periods ended
|
|
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(In US$ thousands, except share data)
|
|
|
| |||||
|
|
|
|
|
| |||
Assets |
|
|
|
|
|
| ||
Current assets |
|
|
|
|
|
| ||
Cash and cash equivalents |
| $ | 74,997 |
|
|
| 67,821 |
|
Accounts receivable, net |
|
| 155,942 |
|
|
| 171,269 |
|
Unbilled revenue |
|
| 144,976 |
|
|
| 95,997 |
|
Service inventories |
|
| 95,866 |
|
|
| 98,434 |
|
Prepaid assets |
|
| 16,835 |
|
|
| 9,238 |
|
Retention withholdings |
|
| 30,513 |
|
|
| 48,419 |
|
Other receivables |
|
| 31,747 |
|
|
| 39,778 |
|
Other current assets |
|
| 9,894 |
|
|
| 10,759 |
|
Total current assets |
|
| 560,770 |
|
|
| 541,715 |
|
Non-current assets |
|
|
|
|
|
|
|
|
Property, plant and equipment, net |
|
| 423,251 |
|
|
| 442,666 |
|
Intangible assets, net |
|
| 75,001 |
|
|
| 84,304 |
|
|
| 645,095 |
|
|
| 645,095 |
| |
Operating lease right-of-use assets |
|
| 27,395 |
|
|
| 31,628 |
|
Other assets |
|
| 57,842 |
|
|
| 52,332 |
|
Total assets |
| $ | 1,789,354 |
|
| $ | 1,797,740 |
|
|
|
|
|
|
|
|
| |
Liabilities and equity |
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses |
|
| 373,387 |
|
|
| 351,240 |
|
Current installments of long-term debt |
|
| 70,945 |
|
|
| 71,744 |
|
Short-term borrowings |
|
| 34,797 |
|
|
| 48,889 |
|
Income taxes payable |
|
| 4,219 |
|
|
| 8,421 |
|
Other taxes payable |
|
| 6,215 |
|
|
| 14,674 |
|
Operating lease liabilities |
|
| 5,313 |
|
|
| 7,406 |
|
Other current liabilities |
|
| 29,004 |
|
|
| 31,073 |
|
Total current liabilities |
|
| 523,880 |
|
|
| 533,447 |
|
|
|
|
|
|
|
|
| |
Long-term debt (Note 6) |
|
| 301,331 |
|
|
| 331,565 |
|
Deferred tax liabilities (Note 7) |
|
| - |
|
|
| - |
|
Employee benefit liabilities |
|
| 31,846 |
|
|
| 28,935 |
|
Non-current operating lease liabilities |
|
| 21,597 |
|
|
| 25,145 |
|
Other liabilities |
|
| 59,312 |
|
|
| 57,154 |
|
Total liabilities |
|
| 937,966 |
|
|
| 976,246 |
|
|
|
|
|
|
|
|
| |
Equity |
|
|
|
|
|
|
|
|
Preferred shares, no par value; unlimited shares authorized; none issued and outstanding at |
|
| - |
|
|
| - |
|
Common stock and additional paid in capital, no par value; unlimited shares authorized; 95,408,453 and 94,996,397 shares issued and outstanding at |
|
| 884,904 |
|
|
| 883,865 |
|
Retained (deficit) |
|
| (33,585 | ) |
|
| (62,440 | ) |
Accumulated other comprehensive income |
|
| 69 |
|
|
| 69 |
|
Total equity |
|
| 851,388 |
|
|
| 821,494 |
|
Total liabilities and equity |
| $ | 1,789,354 |
|
| $ | 1,797,740 |
|
|
|
UNAUDITED CONDENSED CONSOLIDATED INTERIM STATEMENTS OF OPERATIONS
(In US$ thousands, except share data and per share amounts)
| For the quarter-to-date |
|
| For the year-to-date |
| |||||||||||
Description |
|
|
|
|
|
|
|
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Revenues |
| $ | 324,969 |
|
| $ | 280,311 |
|
| $ | 621,817 |
|
| $ | 538,311 |
|
Cost of services |
|
| (271,830 | ) |
|
| (248,318 | ) |
|
| (525,736 | ) |
|
| (479,199 | ) |
Gross profit |
|
| 53,139 |
|
|
| 31,993 |
|
|
| 96,081 |
|
|
| 59,112 |
|
Selling, general and administrative expenses (excluding Amortization) |
|
| (14,329 | ) |
|
| (10,060 | ) |
|
| (28,020 | ) |
|
| (24,723 | ) |
Amortization |
|
| (4,694 | ) |
|
| (4,694 | ) |
|
| (9,387 | ) |
|
| (9,388 | ) |
Operating income |
|
| 34,116 |
|
|
| 17,239 |
|
|
| 58,674 |
|
|
| 25,001 |
|
Interest expense, net |
|
| (9,439 | ) |
|
| (11,067 | ) |
|
| (20,043 | ) |
|
| (21,986 | ) |
Other income, net |
|
| 184 |
|
|
| 166 |
|
|
| 805 |
|
|
| 864 |
|
Income before income tax |
|
| 24,861 |
|
|
| 6,338 |
|
|
| 39,436 |
|
|
| 3,879 |
|
Income tax expense |
|
| (5,988 | ) |
|
| (4,393 | ) |
|
| (10,581 | ) |
|
| (8,291 | ) |
Net income / (loss) |
| $ | 18,873 |
|
| $ | 1,945 |
|
| $ | 28,855 |
|
| $ | (4,412 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
| 95,437,068 |
|
|
| 94,875,603 |
|
|
| 95,250,744 |
|
|
| 94,521,888 |
|
Diluted |
|
| 95,525,679 |
|
|
| 94,875,603 |
|
|
| 95,484,020 |
|
|
| 94,521,888 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Earnings / (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
| $ | 0.20 |
|
| $ | 0.02 |
|
| $ | 0.30 |
|
| $ | (0.05 | ) |
Diluted |
| $ | 0.20 |
|
| $ | 0.02 |
|
| $ | 0.30 |
|
| $ | (0.05 | ) |
|
|
UNAUDITED CONDENSED CONSOLIDATED INTERIM STATEMENTS OF CASH FLOWS
(In US$ thousands)
| For the year-to-date |
| ||||||
|
|
|
| |||||
|
|
|
|
|
| |||
Cash flows from operating activities: |
|
|
|
|
|
| ||
Net income / (loss) |
| $ | 28,855 |
|
| $ | (4,412 | ) |
Adjustments to reconcile net income / (loss) to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
| 68,819 |
|
|
| 71,468 |
|
Share-based compensation expense |
|
| 2,026 |
|
|
| 3,693 |
|
Loss / (Gain) on disposal of assets |
|
| 1,389 |
|
|
| (93 | ) |
Non-cash interest (income) expense |
|
| (2,088 | ) |
|
| 1,111 |
|
Deferred tax expense |
|
| 1,196 |
|
|
| 1,591 |
|
Allowance for (reversal of) doubtful receivables |
|
| 4,323 |
|
|
| 506 |
|
Charges on obsolete service inventories |
|
| 1,648 |
|
|
| 69 |
|
Other operating activities, net |
|
| (59 | ) |
|
| (367 | ) |
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
(Increase) decrease in accounts receivable |
|
| 10,694 |
|
|
| 167 |
|
(Increase) decrease in unbilled revenue |
|
| (49,019 | ) |
|
| (14,956 | ) |
(Increase) decrease in retention withholdings |
|
| 17,906 |
|
|
| 5,522 |
|
(Increase) decrease in inventories |
|
| 621 |
|
|
| (3,737 | ) |
(Increase) decrease in prepaid expenses |
|
| (7,631 | ) |
|
| (11,821 | ) |
(Increase) decrease in other current assets |
|
| 10,172 |
|
|
| (4,987 | ) |
Change in other long-term assets and liabilities |
|
| (2,858 | ) |
|
| (228 | ) |
Increase (decrease) in accounts payable and accrued expenses |
|
| 43,218 |
|
|
| 23,291 |
|
Increase (decrease) in other current liabilities |
|
| (16,931 | ) |
|
| 5,598 |
|
Net cash provided by operating activities |
|
| 112,281 |
|
|
| 72,415 |
|
|
|
|
|
|
|
|
| |
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Capital expenditures |
|
| (52,698 | ) |
|
| (38,009 | ) |
IPM investments (Note 2) |
|
| - |
|
|
| (15,304 | ) |
Proceeds from disposal of assets |
|
| 156 |
|
|
| 273 |
|
Other investing activities |
|
| (4,165 | ) |
|
| (1,000 | ) |
Net cash used in investing activities |
|
| (56,707 | ) |
|
| (54,040 | ) |
|
|
|
|
|
|
|
| |
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Proceeds from long-term debt |
|
| 4,063 |
|
|
| - |
|
Repayments of long-term debt |
|
| (35,872 | ) |
|
| (26,675 | ) |
Proceeds from short-term borrowings |
|
| 24,276 |
|
|
| 60,899 |
|
Repayments of short-term borrowings |
|
| (38,513 | ) |
|
| (70,416 | ) |
Payments on capital leases |
|
| (507 | ) |
|
| (1,201 | ) |
Payments on seller-provided financing for capital expenditures |
|
| (1,682 | ) |
|
| (4,521 | ) |
Other financing activities, net |
|
| (163 | ) |
|
| (197 | ) |
Net cash used in financing activities |
|
| (48,398 | ) |
|
| (42,111 | ) |
|
|
|
|
|
|
|
| |
Effect of exchange rate changes on cash |
|
| - |
|
|
| - |
|
Net increase (decrease) in cash |
|
| 7,176 |
|
|
| (23,736 | ) |
Cash and cash equivalents, beginning of period |
|
| 67,821 |
|
|
| 78,853 |
|
Cash and cash equivalents, end of period |
| $ | 74,997 |
|
| $ | 55,117 |
|
|
|
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 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 also discusses Free Cash Flow reconciled to Operating Cash Flow.
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.
Table 1 - Reconciliation of Net Income and Diluted EPS to Adjusted Net Income and Adjusted Diluted EPS
| Quarter ended |
|
| Quarter ended |
|
| Quarter ended |
| ||||||||||||||||
| Net Income |
|
| Diluted EPS |
|
| Net |
|
| Diluted EPS |
|
| Net |
|
| Diluted EPS |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net Income |
| $ | 18,873 |
|
| $ | 0.20 |
|
| $ | 9,982 |
|
| $ | 0.10 |
|
| $ | 1,945 |
|
| $ | 0.02 |
|
Add Charges and Credits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs associated with the restatement of our 2018-2020 financial statements, including the |
|
| 5,332 |
|
|
| 0.06 |
|
|
| 3,370 |
|
|
| 0.04 |
|
|
| 3,540 |
|
|
| 0.04 |
|
Current expected credit loss provisions |
|
| 2,720 |
|
|
| 0.03 |
|
|
| 1,820 |
|
|
| 0.02 |
|
|
| - |
|
|
| - |
|
Other write-offs (recoveries) and provisions (release of provisions) |
|
| 431 |
|
|
| - |
|
|
| (1,126 | ) |
|
| (0.01 | ) |
|
| 556 |
|
|
| 0.01 |
|
Total Charges and Credits(1) |
|
| 8,483 |
|
|
| 0.09 |
|
|
| 4,064 |
|
|
| 0.05 |
|
|
| 4,096 |
|
|
| 0.05 |
|
Total Adjusted Net Income |
| $ | 27,356 |
|
| $ | 0.29 |
|
| $ | 14,046 |
|
| $ | 0.15 |
|
| $ | 6,041 |
|
| $ | 0.07 |
|
| (1) | In the quarter ended |
|
|
Table 2 - Reconciliation of Net Income to Adjusted EBITDA
| Quarter ended |
|
| Quarter ended |
|
| Quarter ended |
| ||||
|
|
|
|
|
|
|
|
| ||||
Net Income |
| $ | 18,873 |
|
| $ | 9,982 |
|
| $ | 1,945 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
Income Taxes |
|
| 5,988 |
|
|
| 4,593 |
|
|
| 4,393 |
|
Interest Expense, net |
|
| 9,439 |
|
|
| 10,604 |
|
|
| 11,067 |
|
Depreciation and Amortization |
|
| 35,872 |
|
|
| 34,973 |
|
|
| 38,910 |
|
Total Charges and Credits impacting Adjusted EBITDA (2) |
|
| 8,483 |
|
|
| 4,064 |
|
|
| 4,096 |
|
Total Adjusted EBITDA |
| $ | 78,655 |
|
| $ | 64,216 |
|
| $ | 60,411 |
|
| (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 Net cash provided by (used in) operating activities to Free Cash Flow
| 6 months ended |
|
| 6 months ended |
| |||
|
|
|
|
|
| |||
Net cash provided by operating activities |
| $ | 112,281 |
|
| $ | 72,415 |
|
Less: |
|
|
|
|
|
|
|
|
Capital expenditures |
|
| (52,698 | ) |
|
| (38,009 | ) |
Free cash flow |
| $ | 59,583 |
|
| $ | 34,406 |
|
Table 4 - Reconciliation to Net Debt
| As of |
|
| As of |
|
| As of |
| ||||
|
|
|
|
|
|
|
|
| ||||
Current installments of long-term debt |
| $ | 70,945 |
|
| $ | 71,345 |
|
| $ | 68,557 |
|
Short-term borrowings |
|
| 34,797 |
|
|
| 34,912 |
|
|
| 54,807 |
|
Long-term debt |
|
| 301,331 |
|
|
| 314,418 |
|
|
| 349,112 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
| (74,997 | ) |
|
| (62,759 | ) |
|
| (62,303 | ) |
Net Debt |
| $ | 332,076 |
|
| $ | 357,916 |
|
| $ | 410,173 |
|
For inquiries regarding NESR, please contact:
832-925-3777
investors@nesr.com
SOURCE:
View the original press release on accesswire.com