KLX Energy Services Holdings, Inc. Reports Fiscal Third Quarter 2020 Results
Fiscal Third Quarter 2020 Highlights
- Revenue increased 30.1% sequentially from the fiscal second quarter 2020 on a pro forma basis
- Net loss and Adjusted EBITDA (a non-GAAP measure) loss reduced 30.1% and 72.0%, respectively, relative to pro forma fiscal second quarter results
- Ended the fiscal third quarter with
$79.8 million in cash and$106.2 million in total liquidity
Merger Integration Highlights
- Fully implemented actions to achieve previously announced annualized run-rate cost synergies of
$40.0 million - Successfully relocated KLXE’s corporate headquarters to
Houston, Texas , and closed the legacyWellington ,Florida headquarters during the fiscal third quarter endedOctober 31, 2020 - Consolidated 13 facilities across our operational platform to further optimize and rationalize our cost structure
- Identified approximately
$6.0 million of incremental synergies with estimated capture by the fiscal second quarter 2021
*See “Non-GAAP Financial Measures” at the end of this release for a discussion of Adjusted EBITDA and its reconciliation to the most directly comparable financial measure calculated and presented in accordance with
“Highlights of the third quarter included cost synergy realization and efficiency gains resulting from our integration efforts that continue to exceed initial expectations,” added Baker. “As we forecasted during the Merger announcement, we expected to capture annualized run-rate cost synergies of at least
“The Merger with QES and the accompanying cost synergies and efficiencies have afforded KLXE more levers to manage our cost structure and profitability than others in our industry who have not participated in consolidation, providing us a substantial competitive edge as we navigate the challenging market. Ultimately, we believe our new streamlined organization will allow us to return to profitability faster than either legacy business would have been able to achieve on a standalone basis and positions us to provide an enhanced suite of products and services to our customers. Additionally, we believe we have evolved to create one of the strongest brands and teams in the market today and are eager to build on this momentum as market fundamentals continue to improve as we enter 2021,” concluded Baker.
Fiscal Third Quarter 2020 Financial Results
Revenue for the fiscal third quarter of 2020 totaled
Net loss for the fiscal third quarter of 2020 was
Fiscal Third Quarter 2020 Segment Results
The Company reports revenue and Adjusted EBITDA through three geographic business segments:
Historically, and through
Rocky Mountains : Revenue and Adjusted EBITDA for theRocky Mountains segment was$18.2 million and$0.5 million , respectively, for the fiscal third quarter of 2020. Revenue represents a 1.1% increase over fiscal second quarter of 2020.
- Southwest: Revenue and Adjusted EBITDA loss for the Southwest segment, which includes the Permian and
South Texas , was$24.8 million and$2.2 million , respectively, for the fiscal third quarter of 2020. Revenue represents a 490.5% increase over the fiscal second quarter of 2020 driven by a full quarter impact of the legacy QES business.
- Northeast/Mid-Con: Revenue and Adjusted EBITDA for the Northeast/Mid-Con segment was
$27.9 million and$1.5 million , respectively, for the fiscal third quarter of 2020. Revenues increased 99.3% over the fiscal second quarter of 2020 driven by a full quarter impact of the legacy QES business.
For the fiscal third quarter ended
The following is a tabular summary of revenue and Adjusted EBITDA for the three-month periods ended
Three Months Ended | ||||||
Revenue: | ||||||
Southwest | $ | 24.8 | $ | 4.2 | ||
18.2 | 18.0 | |||||
Northeast/Mid-Con | 27.9 | 14.0 | ||||
Total Revenue | $ | 70.9 | $ | 36.2 |
Three Months Ended | ||||||
Adjusted EBITDA | ||||||
Southwest | $ | (2.2) | $ | (4.6) | ||
0.5 | 1.5 | |||||
Northeast/Mid-Con | 1.5 | (2.5) | ||||
Segment Total | (0.2) | (5.6) | ||||
Corporate and other | (5.2) | (5.0) | ||||
Total Adjusted EBITDA (loss)1 | $ | (5.4) | $ | (10.6) |
1 Excludes one-time costs, as defined in the Reconciliation of Consolidated Net Loss to Adjusted EBITDA (loss) table below, non-cash compensation expense and non-cash asset impairment expense.
Merger and Integration Costs
Merger and integration costs were recorded separately from the acquisition of assets and assumptions of liabilities in the Merger. Merger costs consist of legal and professional fees and accelerated stock compensation expense (“Merger costs”). Integration costs consist of expenses to relocate corporate headquarters, integrate the QES business, reduce headcount, and consolidate service and support facilities (“Integration costs”).
The following table presents Merger and Integration costs that were recorded for the three months ended
Three Months Ended | |||||
Merger costs | $ | 1.3 | $ | 26.5 | |
Integration costs | 8.5 | — | |||
Total Merger and Integration Costs | $ | 9.8 | $ | 26.5 |
As the Company continues its integration of the QES business, there will be further charges in future periods relating to, among other things, fixed assets, facilities, workforce reductions and other assets.
Segment Reporting Presentation
Certain presentation changes have been made to the prior year segment reporting disclosures to conform to the current period presentation.
The Company changed its presentation of reportable segments related to the allocation of corporate overhead costs to reflect the presentation used by the chief operational decision-making group (“CODM”) to make decisions about resources to be allocated to the Company’s reportable segments and to assess segment performance. Historically, and through
The Company also changed its presentation of service offering revenues. Historically, and through
These current period changes to the Company’s corporate allocation method and service offering revenue disclosures have no net impact to the condensed consolidated financial statements. The change better reflects the CODM’s philosophy on assessing performance and allocating resources, and improves our comparability to our peer group.
Balance Sheet and Liquidity
Total debt outstanding as of
Other Financial Information
Capital expenditures were
Conference Call Information
KLXE has scheduled a conference call for
About
KLXE is a provider of diversified oilfield services to leading onshore oil and natural gas exploration and production companies operating in both conventional and unconventional plays in all of the active major basins throughout
Forward-Looking Statements and Cautionary Statements
The Private Securities Litigation Reform Act of 1995 provides a “safe harbor” for forward-looking statements to encourage companies to provide prospective information to investors. This news release (and any oral statements made regarding the subjects of this release, including on the conference call announced herein) includes forward-looking statements that reflect our current expectations and projections about our future results, performance and prospects. Forward-looking statements include all statements that are not historical in nature and are not current facts. When used in this news release (and any oral statements made regarding the subjects of this release, including on the conference call announced herein), the words “believe,” “expect,” “plan,” “intend,” “anticipate,” “estimate,” “predict,” “potential,” “continue,” “may,” “might,” “should,” “could,” “will” or the negative of these terms or similar expressions are intended to identify forward-looking statements, although not all forward-looking statements contain such identifying words. These forward-looking statements are based on our current expectations and assumptions about future events and are based on currently available information as to the outcome and timing of future events with respect to, among other things: our expected cost synergies related to the Merger; our operating cash flows; the availability of capital and our liquidity; our future revenue, income and operating performance; our ability to sustain and improve our utilization, revenue and margins; our ability to maintain acceptable pricing for our services; future capital expenditures; our ability to finance equipment, working capital and capital expenditures; our ability to execute our long-term growth strategy and to integrate our acquisitions, including QES; our ability to successfully develop our research and technology capabilities and implement technological developments and enhancements; and the timing and success of strategic initiatives and special projects.
Forward-looking statements are not assurances of future performance and actual results could differ materially from our historical experience and our present expectations or projections. These forward-looking statements are based on management’s current expectations and beliefs, forecasts for our existing operations, experience, expectations and perception of historical trends, current conditions, anticipated future developments and their effect on us and other factors believed to be appropriate. Although management believes the expectations and assumptions reflected in these forward-looking statements are reasonable as and when made, no assurance can be given that these assumptions are accurate or that any of these expectations will be achieved (in full or at all). Our forward-looking statements involve significant risks, contingencies and uncertainties, most of which are difficult to predict and many of which are beyond our control. Known material factors that could cause actual results to differ materially from those in the forward-looking statements include, but are not limited to, risks associated with the following: a decline in demand for our services, including due to the ongoing COVID-19 pandemic, declining commodity prices, overcapacity and other competitive factors affecting our industry; the cyclical nature and volatility of the oil and gas industry, which impacts the level of exploration, production and development activity and spending patterns by E&P companies; a decline in, or substantial volatility of, crude oil and gas commodity prices, which generally leads to decreased spending by our customers and negatively impacts drilling, completion and production activity; and other risks and uncertainties listed in our filings with the
Condensed Consolidated Statements of Operations
(Unaudited - In Millions of
Three Months Ended | ||||||
Revenues | $ | 70.9 | $ | 36.2 | ||
Costs and expenses: | ||||||
Cost of sales | 80.1 | 48.1 | ||||
Selling, general and administrative | 14.3 | 41.8 | ||||
Research and development costs | 0.1 | 0.2 | ||||
Impairment and other charges | 4.4 | — | ||||
Bargain purchase gain | 2.4 | (41.1 | ) | |||
Operating loss | (30.4 | ) | (12.8 | ) | ||
Non-operating expense: | ||||||
Interest expense, net | 7.7 | 7.6 | ||||
Loss before income tax | (38.1 | ) | (20.4 | ) | ||
Income tax expense | 0.2 | — | ||||
Net loss | $ | (38.3 | ) | $ | (20.4 | ) |
Net loss per common share(1): | ||||||
Basic | $ | (4.56 | ) | $ | (4.12 | ) |
Diluted | $ | (4.56 | ) | $ | (4.12 | ) |
Weighted average common shares: | ||||||
Basic | 8.4 | 5.0 | ||||
Diluted | 8.4 | 5.0 |
(1) Basic and diluted net loss per common share were retroactively adjusted for the Company’s 1-for-5 reverse stock split effective
Condensed Consolidated Balance Sheets
(Unaudited – In millions of
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 79.8 | $ | 123.5 | |||
Accounts receivable–trade, net of allowance of |
49.4 | 79.2 | |||||
Inventories, net | 23.1 | 12.0 | |||||
Other current assets | 16.2 | 13.8 | |||||
Total current assets | 168.5 | 228.5 | |||||
Property and equipment, net | 220.5 | 306.8 | |||||
— | 28.3 | ||||||
Intangible assets, net | 2.6 | 45.8 | |||||
Other assets | 6.0 | 14.0 | |||||
Total assets | $ | 397.6 | $ | 623.4 | |||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 34.4 | $ | 31.4 | |||
Accrued interest | 14.4 | 7.2 | |||||
Accrued liabilities | 33.8 | 26.2 | |||||
Total current liabilities | 82.6 | 64.8 | |||||
Long-term debt | 243.6 | 243.0 | |||||
Deferred income taxes | 0.1 | — | |||||
Other non-current liabilities | 9.4 | 3.4 | |||||
Commitments, contingencies and off-balance sheet arrangements (Note 11) | |||||||
Stockholders’ equity: | |||||||
Common stock, |
0.1 | 0.1 | |||||
Additional paid-in capital | 468.5 | 416.6 | |||||
(4.0 | ) | (3.6 | ) | ||||
Accumulated deficit | (402.7 | ) | (100.9 | ) | |||
Total stockholders’ equity | 61.9 | 312.2 | |||||
Total liabilities and stockholders' equity | $ | 397.6 | $ | 623.4 |
(1) Common stock and treasury stock were retroactively adjusted for the Company’s 1-for-5 reverse stock split effective
Condensed Consolidated Statements of Cash Flows
(Unaudited – In millions of
Nine Months Ended | ||||||
Cash flows from operating activities: | ||||||
Net loss | $ | (301.8 | ) | $ | (71.3 | ) |
Adjustments to reconcile net loss to net cash flows (used in) provided by operating activities | ||||||
Depreciation and amortization | 43.8 | 48.0 | ||||
Impairment and other charges | 213.1 | 45.8 | ||||
Non-cash compensation | 17.2 | 13.8 | ||||
Amortization of deferred financing fees | 1.0 | 0.8 | ||||
Provision for inventory reserve | 2.8 | 2.0 | ||||
Change in allowance for doubtful accounts | (9.4) | 10.7 | ||||
(Gain) loss on disposal of property, equipment and other | (0.2 | ) | 2.1 | |||
Bargain purchase gain | (38.7 | ) | — | |||
Changes in operating assets and liabilities: | ||||||
Accounts receivable | 51.5 | 14.8 | ||||
Inventories | (2.2) | 3.4 | ||||
Other current and non-current assets | 7.0 | (5.5 | ) | |||
Accounts payable | (20.2 | ) | (9.3 | ) | ||
Other current and non-current liabilities | 0.3 | (2.1 | ) | |||
Net cash flows (used in) provided by operating activities | (35.8 | ) | 53.2 | |||
Cash flows from investing activities: | ||||||
Purchases of property and equipment | (11.1 | ) | (67.4 | ) | ||
Proceeds from sale of property and equipment | 1.8 | 0.5 | ||||
Acquisitions, net of cash acquired | (1.0 | ) | (27.6 | ) | ||
Net cash flows used in investing activities | (10.3 | ) | (94.5 | ) | ||
Cash flows from financing activities: | ||||||
Purchase of treasury stock | (0.4 | ) | (1.2 | ) | ||
Shares cancelled by employees for taxes | — | (1.0 | ) | |||
Cash proceeds from stock issuance | — | 0.8 | ||||
Change to financed payables | 2.8 | — | ||||
Net cash flows provided by (used in) financing activities | 2.4 | (1.4 | ) | |||
Net decrease in cash and cash equivalents | (43.7 | ) | (42.7 | ) | ||
Cash and cash equivalents, beginning of period | 123.5 | 163.8 | ||||
Cash and cash equivalents, end of period | $ | 79.8 | $ | 121.1 | ||
Supplemental disclosures of cash flow information: | ||||||
Cash paid during period for: | ||||||
Income taxes paid, net of refunds | $ | (0.3 | ) | $ | 1.0 | |
Interest | 14.8 | 14.8 | ||||
Supplemental schedule of non-cash activities: | ||||||
Issuance of common stock and stock based payments for QES acquisition | $ | 34.7 | $ | — | ||
Change in deposits on capital expenditures | (5.6 | ) | (5.8 | ) | ||
Accrued capital expenditures | 0.5 | 5.0 |
Additional Selected Operating Data
(Unaudited)
Non-GAAP Financial Measures
This release includes Adjusted EBITDA and free cash flow measures. Each of the metrics are “non-GAAP financial measures” as defined in Regulation G of the Securities Exchange Act of 1934.
Adjusted EBITDA is a supplemental non-GAAP financial measure that is used by management and external users of our financial statements, such as industry analysts, investors, lenders and rating agencies. Adjusted EBITDA is not a measure of net earnings or cash flows as determined by GAAP. We define Adjusted EBITDA as net earnings (loss) before interest, taxes, depreciation and amortization, further adjusted for (i) goodwill and/or long-lived asset impairment charges, (ii) stock-based compensation expense, (iii) restructuring charges, (iv) transaction and integration costs related to acquisitions and (v) other expenses or charges to exclude certain items that we believe are not reflective of ongoing performance of our business. Adjusted EBITDA is used to calculate the Company’s leverage ratio, consistent with the terms of the Company’s ABL Facility.
We believe Adjusted EBITDA is useful because it allows us to more effectively evaluate our operating performance and compare the results of our operations from period to period without regard to our financing methods or capital structure. We exclude the items listed above in arriving at Adjusted EBITDA because these amounts can vary substantially from company to company within our industry depending upon accounting methods and book values of assets, capital structures and the method by which the assets were acquired. Adjusted EBITDA should not be considered as an alternative to, or more meaningful than, net income as determined in accordance with GAAP, or as an indicator of our operating performance or liquidity. Certain items excluded from Adjusted EBITDA are significant components in understanding and assessing a company’s financial performance, such as a company’s cost of capital and tax structure, as well as the historic costs of depreciable assets, none of which are components of Adjusted EBITDA. Our computations of Adjusted EBITDA may not be comparable to other similarly titled measures of other companies.
We define free cash flow as net cash provided by operating activities less capital expenditures. Our management uses free cash flow to assess the Company’s liquidity and ability to repay maturing debt, fund operations and make additional investments. We believe that free cash flow provides useful information to investors because it is an important indicator of the Company’s liquidity, including its ability to reduce net debt, make strategic investments and repurchase stock.
The following tables present a reconciliation of the non-GAAP financial measures of Adjusted EBITDA and free cash flow to the most directly comparable GAAP financial measure for the periods indicated:
Reconciliation of Consolidated Net Loss to Adjusted EBITDA Loss
(Unaudited – In millions of
Three Months Ended | ||||||
Consolidated net loss (1) | $ | (38.3 | ) | $ | (20.4 | ) |
Income tax expense (benefit) | 0.2 | — | ||||
Interest expense, net | 7.7 | 7.6 | ||||
Operating loss | (30.4 | ) | (12.8 | ) | ||
Bargain purchase gain | 2.4 | (41.1 | ) | |||
One-time costs (2) | 7.4 | 30.8 | ||||
Adjusted operating loss | (20.6 | ) | (23.1 | ) | ||
Depreciation and amortization | 14.7 | 12.9 | ||||
Non-cash compensation | 0.5 | 17.4 | ||||
Less: one-time costs - restricted stock acceleration | — | (15.1 | ) | |||
Less: one-time costs — amortization | — | (2.7 | ) | |||
Adjusted EBITDA loss | $ | (5.4 | ) | $ | (10.6 | ) |
(1) Consolidated net loss for the fiscal third quarter includes a
(2) The one-time costs in the fiscal third quarter relate to business rationalization and other costs related to the Merger and Integration costs of
Reconciliation of Rocky Mountains Operating Loss to Adjusted EBITDA
(Unaudited – In millions of
Three Months Ended | ||||||
$ | (4.6 | ) | $ | (6.7 | ) | |
One-time costs (1) | 0.8 | 3.4 | ||||
(3.8 | ) | (3.3 | ) | |||
Depreciation and amortization expense | 4.1 | 7.5 | ||||
Non-cash compensation | 0.2 | (0.1 | ) | |||
Less: one-time costs — amortization | — | (2.6 | ) | |||
Rocky Mountains Adjusted EBITDA | $ | 0.5 | $ | 1.5 |
(1) One-time costs are defined in the Reconciliation of Consolidated Net Loss to Adjusted EBITDA (loss) table above.
Reconciliation of Northeast/Mid-Con Operating Loss to Adjusted EBITDA
(Unaudited – In millions of
Three Months Ended | ||||||
Northeast/Mid-Con operating loss | $ | (5.1 | ) | $ | (5.4 | ) |
One-time costs (1) | 2.7 | 0.3 | ||||
Adjusted Northeast/Mid-Con operating loss | (2.4 | ) | (5.1 | ) | ||
Depreciation and amortization expense | 3.8 | 2.5 | ||||
Non-cash compensation | 0.1 | 0.1 | ||||
Northeast/Mid-Con Adjusted EBITDA (loss) | $ | 1.5 | $ | (2.5 | ) |
(1) One-time costs are defined in the Reconciliation of Consolidated Net Loss to Adjusted EBITDA (loss) table above.
Reconciliation of Southwest Operating Loss Income to Adjusted EBITDA
(Unaudited – In millions of
Three Months Ended | ||||||
Southwest operating loss | $ | (9.3 | ) | $ | (7.3 | ) |
One-time costs (1) | 0.8 | 0.3 | ||||
Adjusted Southwest operating loss | (8.5 | ) | (7.0 | ) | ||
Depreciation and amortization expense | 6.3 | 2.4 | ||||
Southwest Adjusted EBITDA (loss) | $ | (2.2 | ) | $ | (4.6 | ) |
(1) One-time costs are defined in the Reconciliation of Consolidated Net Loss to Adjusted EBITDA (loss) table above.
Segment Adjusted EBITDA Margin (1)
(Unaudited – In millions of
Three Months Ended | ||||||||
Southwest | ||||||||
Adjusted EBITDA (loss) | $ | (2.2 | ) | $ | (4.6 | ) | ||
Revenue | 24.8 | 4.2 | ||||||
Adjusted EBITDA Margin Percentage | (8.9 | )% | (109.5 | )% | ||||
Adjusted EBITDA | $ | 0.5 | $ | 1.5 | ||||
Revenue | 18.2 | 18.0 | ||||||
Adjusted EBITDA Margin Percentage | 2.7 | % | 8.3 | % | ||||
Northeast/Mid-Con | ||||||||
Adjusted EBITDA (loss) | $ | 1.5 | $ | (2.5 | ) | |||
Revenue | 27.9 | 14.0 | ||||||
Adjusted EBITDA Margin Percentage | 5.4 | % | (17.9 | )% |
(1) Segment Adjusted EBITDA Margin is defined as the quotient of Segment Adjusted EBITDA (loss) income and total segment revenue. Segment Adjusted EBITDA is segment operating income (loss) excluding one-time costs (as defined above), non-cash compensation expense and non-cash asset impairment expense.
The following table presents a reconciliation of the non-GAAP financial measure of free cash flow to the most directly comparable GAAP financial measure for the periods indicated:
Reconciliation of Net Cash Flow Provided by Operating Activities to Free Cash Flow
(Unaudited – In millions of
Three Months Ended | ||||||
Net cash flow (used in) provided by operating activities | $ | (20.3 | ) | $ | (22.5 | ) |
Capital expenditures | (2.6 | ) | (3.7 | ) | ||
Free cash flow | $ | (22.9 | ) | $ | (26.2 | ) |
Unaudited Supplemental Pro Forma Information
The unaudited supplemental pro forma financial information for the three months ended
Pro Forma Condensed Consolidated Statement of Operations for the
Three Months Ended October 31, 2020 and
(Unaudited – In millions of
Three Months Ended | ||||||
Revenues | $ | 70.9 | $ | 54.5 | ||
Costs and expenses: | ||||||
Cost of sales | 80.1 | 76.7 | ||||
Selling, general and administrative | 14.3 | 24.8 | ||||
Research and development costs | 0.1 | 0.2 | ||||
Impairment and other charges | 4.4 | — | ||||
Bargain purchase gain | — | — | ||||
Operating loss | (28.0 | ) | (47.2 | ) | ||
Non-operating expense: | ||||||
Interest expense, net | 7.7 | 7.6 | ||||
Loss before income tax | (35.7 | ) | (54.8 | ) | ||
Income tax expense | 0.2 | — | ||||
Net loss (1) | $ | (35.9 | ) | $ | (54.8 | ) |
(1) The pro forma condensed consolidated statement of operations for the three months ended
Reconciliation of Pro Forma Operating Loss to Pro Forma Adjusted EBITDA for the
Three Months Ended
(Unaudited – In millions of
Three Months Ended | ||||||
Pro forma Operating Loss | $ | (28.0 | ) | $ | (47.2 | ) |
Depreciation and amortization | 14.7 | 21.5 | ||||
Non cash compensation | 0.5 | 4.8 | ||||
Other one-time costs | 7.4 | 1.6 | ||||
Pro forma Adjusted EBITDA (loss) (1) | $ | (5.4 | ) | $ | (19.3 | ) |
(1) The pro forma Adjusted EBITDA (loss) for the three months ended
Contacts: | |
832-930-8066 | |
IR@klxenergy.com | |
713-529-6600 | |
KLXE@dennardlascar.com |
Source: KLX Energy Services Holdings, Inc.