KLX Energy Services Reports Financial Results for First Quarter Ended April 30, 2019; Provides Second Quarter Financial Guidance, Confirms Full Year 2019 Guidance
During the first quarter,
Mr. Khoury continued, “As we begin the second quarter, revenues and profitability have continued to improve during the month of May, such that the Company is expecting an approximate 25 percent increase in its second quarter 2019 revenues as compared to the first quarter, accompanied by an approximate 55 percent increase in Adjusted EBITDA to approximately
On a GAAP basis, for the three month period ended
FIRST QUARTER HIGHLIGHTS
- Revenues were
$145.8 million , up 1.3 percent as compared to the fourth quarter 2018 - Adjusted operating earnings, exclusive of Q1 2019 Activities Costs, were
$7.4 million 1 - Adjusted EBITDA, exclusive of Q1 2019 Activities Costs and non-cash compensation expense, was
$26.7 million , or 18.3 percent of revenues2 - Adjusted Net Earnings and Adjusted Net Earnings per diluted share, exclusive of Q1 2019 Activities Costs, were
$5.3 million and$0.25 per diluted share3
1 Excludes Q1 2019 Activities Costs of
2 Excludes Q1 2019 Activities Costs and non-cash compensation expense
3 Excludes Q1 2019 Activities Costs, amortization and non-cash compensation expense
Adjusted Net Earnings and Adjusted Net Earnings per diluted share are presented to reflect net earnings before Q1 2019 Activities Costs, amortization and non-cash compensation expense (“Adjusted Net Earnings” and “Adjusted Net Earnings per diluted share”). This release includes “Adjusted Operating Earnings, which excludes Q1 2019 Activities Costs. This release also includes “Adjusted EBITDA,” which excludes Q1 2019 Activities Costs and non-cash compensation expense. Each of the metrics are “non-GAAP financial measures” as defined in Regulation G of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). See “Reconciliation of Non-GAAP Financial Measures.”
FIRST QUARTER CONSOLIDATED RESULTS
For the first quarter ended
Adjusted operating earnings and Adjusted operating margin were
FIRST QUARTER SEGMENT RESULTS
On a GAAP basis, for the quarter ended
The following is a tabular summary and commentary of revenues, Adjusted operating earnings and Adjusted EBITDA for the three month periods ended
($ in millions):
REVENUES | |||||||||||
THREE MONTHS ENDED | |||||||||||
Segment | April 30, 2019 | January 31, 2019 | % Change | ||||||||
Rocky Mountains | $ | 48.6 | $ | 43.6 | 11.5 | % | |||||
Northeast/Mid-Con | 39.2 | 32.7 | 19.9 | % | |||||||
Southwest | 58.0 | 67.6 | (14.2 | %) | |||||||
Total | $ | 145.8 | $ | 143.9 | 1.3 | % | |||||
ADJUSTED OPERATING EARNINGS (LOSS) | |||||||||||
THREE MONTHS ENDED | |||||||||||
Segment | April 30, 20191 | January 31, 20193 | $ Change | ||||||||
Rocky Mountains | $ | 4.0 | $ | 2.6 | $ | 1.4 | |||||
Northeast/Mid-Con | 5.0 | 2.6 | 2.4 | ||||||||
Southwest | (1.6 | ) | 5.2 | (6.8 | ) | ||||||
Total | $ | 7.4 | $ | 10.4 | $ | (3.0 | ) | ||||
ADJUSTED EBITDA | |||||||||||
THREE MONTHS ENDED | |||||||||||
Segment | April 30, 20192 | January 31, 20194 | % Change | ||||||||
Rocky Mountains | $ | 10.0 | $ | 7.8 | 28.2 | % | |||||
Northeast/Mid-Con | 11.1 | 7.4 | 50.0 | % | |||||||
Southwest | 5.6 | 12.7 | (55.9 | %) | |||||||
Total | $ | 26.7 | $ | 27.9 | (4.3 | %) | |||||
1 Excludes Q1 2019 Activities Costs | |||||||||||
2 Excludes Q1 2019 Activities Costs and non-cash compensation expense | |||||||||||
3 Excludes one-time costs associated with spin-off of the KLX Energy Services business, and an approximate $4 million gain on asset sale in the Northeast/Mid-Con segment | |||||||||||
4 Excludes one-time costs associated with spin-off of the KLX Energy Services business, an approximate $4 million gain on asset sale in the Northeast/Mid-Con segment and non-cash compensation |
For the quarter ended
First quarter ended
For the quarter ended
LIQUIDITY
As of
GUIDANCE
The Company’s guidance assumes an average WTI oil price of
The Company’s Second Quarter 2019 outlook, as compared to the immediately preceding quarter, is as follows:
- Revenues are expected to be approximately
$180 million , an increase of approximately 25 percent as compared to the first quarter of 2019 - EBITDA, adjusted to exclude non-cash compensation expense, is expected to be approximately
$41 million , or approximately 23 percent, an increase of approximately 55 percent and 500 basis points as compared to the first quarter of 2019 - Net Earnings and Net Earnings per diluted share, adjusted to exclude non-cash compensation and amortization expense, are expected to be approximately
$18 million and approximately$0.80 per diluted share - Return on invested capital is expected to be approximately 19 percent
The Company’s Fiscal Year 2019 outlook, as compared to the same period of the prior year, is as follows:
- Revenues are expected to increase by approximately 60 percent to approximately
$800 million - EBITDA, adjusted to exclude non-cash compensation expense, is expected to increase approximately 85 percent to approximately
$200 million , representing an approximate 25 percent EBITDA margin - Net Earnings and Net Earnings per diluted share, adjusted to exclude non-cash compensation and amortization expense, are expected to increase approximately 75 percent and approximately 60 percent to approximately
$101 million and approximately$4.50 per diluted share, respectively - Capital expenditures are expected to be approximately
$100 million , reflecting investments to broaden the Company’s footprint in each geographic region, including the roll out of its large diameter coiled tubing and related services to the Mid-Con and Rockies geographic regions, thereby enabling each geographic segment to offer the broader range of services required by our customers. The Company expects to complete the investment phase of its long-term strategy by end of the third quarter and expects substantially reduced capital expenditures accompanied by strong free cash flow beginning in the fourth quarter and for all of fiscal year 2020 - Return on
Invested Capital is expected to be approximately 20 percent
This news release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Exchange Act. Such forward-looking statements involve risks and uncertainties. The Company’s actual experience and results may differ materially from the experience and results anticipated in such statements. Factors that might cause such a difference include those discussed in the Company’s filings with the
About
KLX ENERGY SERVICES HOLDINGS, INC. | ||||||
STATEMENTS OF (LOSS) EARNINGS (UNAUDITED) | ||||||
(In Millions, Except Per Share Data) | ||||||
THREE MONTHS ENDED | ||||||
April 30, 2019 | January 31, 2019 | |||||
Revenues | $ | 145.8 | $ | 143.9 | ||
Cost of sales | 118.9 | 112.5 | ||||
Gross profit | 26.9 | 31.4 | ||||
Selling, general and administrative | 23.8 | 18.4 | ||||
Research and development | 0.7 | 0.5 | ||||
Operating earnings | 2.4 | 12.5 | ||||
Interest expense, net | 7.1 | 7.1 | ||||
(Loss) earnings before income taxes | (4.7 | ) | 5.4 | |||
Income tax expense | 0.3 | 0.5 | ||||
Net (loss) earnings | $ | (5.0 | ) | $ | 4.9 | |
Net (loss) earnings per common share: | ||||||
Basic | $ | (0.24 | ) | $ | 0.24 | |
Diluted | $ | (0.24 | ) | $ | 0.24 | |
Weighted average common shares: | ||||||
Basic | 21.2 | 20.2 | ||||
Diluted | 21.2 | 20.2 | ||||
KLX ENERGY SERVICES HOLDINGS, INC. | |||||
BALANCE SHEETS (UNAUDITED) | |||||
(In Millions) | |||||
April 30, | January 31, | ||||
2019 | 2019 | ||||
ASSETS | |||||
Current assets: | |||||
Cash and cash equivalents | $ | 110.6 | $ | 163.8 | |
Accounts receivable, net | 138.9 | 119.6 | |||
Inventories, net | 18.4 | 15.4 | |||
Other current assets | 9.3 | 9.5 | |||
Total current assets | 277.2 | 308.3 | |||
Long-term assets | 454.9 | 364.5 | |||
$ | 732.1 | $ | 672.8 | ||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||
Total current liabilities | $ | 90.3 | $ | 85.2 | |
Total long-term liabilities | 254.6 | 246.9 | |||
Total stockholders' equity | 387.2 | 340.7 | |||
$ | 732.1 | $ | 672.8 |
KLX ENERGY SERVICES HOLDINGS, INC. | |||||||
STATEMENTS OF CASH FLOWS (UNAUDITED) | |||||||
(In Millions) | |||||||
QUARTER ENDED | |||||||
April 30, 2019 | January 31, 2019 | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||
Net (loss) earnings | $ | (5.0 | ) | $ | 4.9 | ||
Adjustments to reconcile net (loss) earnings to net cash flows provided by operating activities: | |||||||
Depreciation and amortization | 14.8 | 13.2 | |||||
Non-cash compensation | 4.5 | 4.3 | |||||
Amortization of deferred financing fees | 0.3 | 0.3 | |||||
Provision for inventory reserve | 0.1 | 0.5 | |||||
Change in allowance for doubtful accounts | 0.9 | 0.9 | |||||
Loss on disposal of property, equipment and other | 0.8 | (3.8 | ) | ||||
Changes in operating assets and liabilities | |||||||
Accounts receivable | (10.6 | ) | (9.8 | ) | |||
Inventories | (0.3 | ) | (2.1 | ) | |||
Other current and non-current assets | (0.8 | ) | 3.8 | ||||
Accounts payable | (3.8 | ) | (3.4 | ) | |||
Other current and non-current liabilities | 3.3 | 1.6 | |||||
Net cash flows provided by operating activities | 4.2 | 10.4 | |||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||
Capital expenditures | (29.6 | ) | (28.1 | ) | |||
Proceeds from sale of assets | 0.1 | 9.0 | |||||
Acquisitions, net of cash acquired | (27.9 | ) | (140.0 | ) | |||
Net cash flows used in investing activities | (57.4 | ) | (159.1 | ) | |||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||
Debt origination costs | - | (1.0 | ) | ||||
Net transfers from Former Parent (pre spin-off) | - | 0.3 | |||||
Net cash flows provided by financing activities | - | (0.7 | ) | ||||
Net change in cash and cash equivalents | (53.2 | ) | (149.4 | ) | |||
Cash and cash equivalents, beginning of period | 163.8 | 313.2 | |||||
Cash and cash equivalents, end of period | $ | 110.6 | $ | 163.8 |
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
This release includes Adjusted Net Earnings and Adjusted Net Earnings per diluted share to reflect net earnings before Q1 2019 Activities Costs, amortization and non-cash compensation expense (“Adjusted Net Earnings (loss)” and “Adjusted Net Earnings (loss) per diluted share”). This release includes “Adjusted operating earnings (loss)” and “Return on
The Company uses the above described adjusted measures to evaluate and assess the operational strength and performance of the business and of segments of the business. The Company believes these financial measures are relevant and useful for investors because they allow investors to have a better understanding of the Company’s actual operating performance unaffected by the impact of the Q1 2019 Activities Costs. These financial measures should not be viewed as a substitute for, or superior to, operating earnings, net earnings or net cash flows provided by operating activities (each as defined under GAAP), the most directly comparable GAAP measures, as a measure of the Company’s operating performance.
Pursuant to the requirements of Regulation G of the Exchange Act, we are providing the following tables that reconcile the above mentioned non-GAAP financial measures to the most directly comparable GAAP financial measures:
KLX ENERGY SERVICES HOLDINGS, INC. | |||||||||
RECONCILIATION OF NET (LOSS) EARNINGS | |||||||||
TO ADJUSTED NET EARNINGS PER DILUTED SHARE | |||||||||
(In Millions, Except Per Share Data) | |||||||||
THREE MONTHS ENDED | |||||||||
April 30, 2019 | January 30, 2019 | ||||||||
Net (loss) earnings | $ | (5.0 | ) | $ | 4.9 | ||||
Amortization expense | 0.8 | 0.7 | |||||||
Non-cash compensation | 4.5 | 4.3 | |||||||
Income taxes | 0.3 | 0.5 | |||||||
One-time expenses1 | 5.0 | (2.1 | ) | ||||||
Adjusted earnings before tax expense | 5.6 | 8.3 | |||||||
Income taxes2 | 0.3 | 0.8 | |||||||
Adjusted Net Earnings | $ | 5.3 | $ | 7.5 | |||||
Adjusted Net Earnings per diluted share | $ | 0.25 | $ | 0.37 | |||||
Diluted weighted average shares | 21.2 | 20.2 | |||||||
1 One-time expenses include: Q1 2019 Activities Costs principally associated with recent Red Bone and Tecton acquisitions, including onboarding and training of 70 operating personnel prior to rolling out the new services in additional geographic regions. Q4 2018 one-time expenses associated with the spin-off of its Energy Service Group business, offset by an approximate $4.0 million gain on asset sale. | |||||||||
2 Prior period income taxes are calculated at the effective tax rate. |
KLX ENERGY SERVICES HOLDINGS, INC. | |||||||
RECONCILIATION OF CONSOLIDATED OPERATING EARNINGS | |||||||
TO ADJUSTED EBITDA | |||||||
(In Millions) | |||||||
THREE MONTHS ENDED | |||||||
April 30, 2019 | January 31, 2019 | ||||||
Operating earnings | $ | 2.4 | $ | 12.5 | |||
One-time expenses1 | 5.0 | (2.1 | ) | ||||
Adjusted operating earnings | 7.4 | 10.4 | |||||
Depreciation and amortization | 14.8 | 13.2 | |||||
Non-cash compensation | 4.5 | 4.3 | |||||
Adjusted EBITDA | $ | 26.7 | $ | 27.9 | |||
RECONCILIATION OF ROCKY MOUNTAINS OPERATING EARNINGS | |||||||
TO ADJUSTED EBITDA | |||||||
(In Millions) | |||||||
THREE MONTHS ENDED | |||||||
April 30, 2019 | January 31, 2019 | ||||||
Rocky Mountains operating earnings | $ | 2.9 | $ | 2.2 | |||
One-time expenses1 | 1.1 | 0.4 | |||||
Adjusted Rocky Mountains operating earnings | 4.0 | 2.6 | |||||
Depreciation and amortization | 4.5 | 4.1 | |||||
Non-cash compensation | 1.5 | 1.1 | |||||
Rocky Mountains Adjusted EBITDA | $ | 10.0 | $ | 7.8 | |||
RECONCILIATION OF NORTHEAST/MID-CON OPERATING EARNINGS | |||||||
TO ADJUSTED EBITDA | |||||||
(In Millions) | |||||||
THREE MONTHS ENDED | |||||||
April 30, 2019 | January 31, 2019 | ||||||
Northeast/Mid-Con operating earnings | $ | 3.5 | $ | 6.3 | |||
One-time expenses1 | 1.5 | (3.7 | ) | ||||
Adjusted Northeast/Mid-Con operating earnings | 5.0 | 2.6 | |||||
Depreciation and amortization | 4.9 | 3.9 | |||||
Non-cash compensation | 1.2 | 0.9 | |||||
Northeast/Mid-Con Adjusted EBITDA | $ | 11.1 | $ | 7.4 | |||
RECONCILIATION OF SOUTHWEST OPERATING (LOSS) EARNINGS | |||||||
TO ADJUSTED EBITDA | |||||||
(In Millions) | |||||||
THREE MONTHS ENDED | |||||||
April 30, 2019 | January 31, 2019 | ||||||
Southwest operating (loss) earnings | $ | (4.0 | ) | $ | 4.0 | ||
One-time expenses1 | 2.4 | 1.2 | |||||
Adjusted Southwest operating (loss) earnings | (1.6 | ) | 5.2 | ||||
Depreciation and amortization | 5.4 | 5.2 | |||||
Non-cash compensation | 1.8 | 2.3 | |||||
Southwest Adjusted EBITDA | $ | 5.6 | $ | 12.7 | |||
1 One-time expenses include: Q1 2019 Activities Costs principally associated with recent Red Bone and Tecton acquisitions, including onboarding and training of 70 operating personnel prior to rolling out the new services in additional geographic regions. Q4 2018 one-time expenses associated with the spin-off of its Energy Service Group business, offset by an approximate $4.0 million gain on asset sale. |
KLX ENERGY SERVICES HOLDINGS, INC. | ||||||||
RECONCILIATION OF Q2 2019 AND FULL YEAR 2019 GUIDANCE; NET EARNINGS | ||||||||
TO ADJUSTED NET EARNINGS AND ADJUSTED NET EARNINGS PER DILUTED SHARE | ||||||||
(In Millions, Except Per Share Data) | ||||||||
Q2 2019 Guidance | 2019 Guidance | |||||||
(Approximate Amounts) | (Approximate Amounts) | |||||||
Net earnings | $ | 13 | $ | 75 | ||||
Amortization | 1 | 4 | ||||||
Non-cash compensation | 5 | 19 | ||||||
One-time costs | - | 5 | ||||||
Income taxes | 1 | 9 | ||||||
Adjusted earnings before tax expense | $ | 20 | $ | 112 | ||||
Income taxes | (2 | ) | (11 | ) | ||||
Adjusted Net Earnings | $ | 18 | $ | 101 | ||||
Adjusted Net Earnings per diluted share | $ | 0.80 | $ | 4.50 | ||||
Diluted weighted average shares | 22.5 | 22.4 |
KLX ENERGY SERVICES HOLDINGS, INC. | ||||||
RECONCILIATION OF Q2 2019 AND FULL YEAR 2019 GUIDANCE; OPERATING EARNINGS | ||||||
TO ADJUSTED EBITDA | ||||||
(In Millions) | ||||||
Q2 2019 Guidance | 2019 Guidance | |||||
(Approximate Amounts) | (Approximate Amounts) | |||||
Operating earnings | $ | 20 | $ | 112 | ||
Depreciation and amortization | 16 | 64 | ||||
Non-cash compensation | 5 | 19 | ||||
One-time costs | - | 5 | ||||
Adjusted EBITDA | $ | 41 | $ | 200 |
KLX ENERGY SERVICES HOLDINGS, INC. | |||
RECONCILIATION OF ROIC CALCULATIONS | |||
(In Millions) | |||
Q2 2019 (Annualized) | |||
(Approximate Amounts) | |||
Net earnings | 52 | ||
Amortization | 4 | ||
Non-cash compensation expense | 20 | ||
Income taxes | 4 | ||
Adjusted earnings before tax expense | $ | 80 | |
Income taxes | (8 | ) | |
Adjusted Net Earnings | $ | 72 | |
Adjusted Net Earnings | 72 | ||
Amortization | (4 | ) | |
Non-cash compensation expense | (20 | ) | |
Interest expense | 28 | ||
Income tax expense | 8 | ||
Adjusted operating earnings | $ | 84 | |
Adjusted operating earnings | 84 | ||
Income tax expense | (8 | ) | |
After-tax net operating earnings | $ | 76 | |
Average total capital | $ | 411 | |
Return on invested capital | 19 | % |
KLX ENERGY SERVICES HOLDINGS, INC. | |||
RECONCILIATION OF ROIC CALCULATIONS | |||
(In Millions) | |||
FY 2019 Outlook | |||
(Approximate Amounts) | |||
Net earnings | $ | 75 | |
Amortization | 4 | ||
Non-cash compensation expense | 19 | ||
One-time costs | 5 | ||
Income taxes | 9 | ||
Adjusted earnings before tax expense | 112 | ||
Income taxes | (11 | ) | |
Adjusted Net Earnings | $ | 101 | |
Adjusted Net Earnings | $ | 101 | |
Amortization | (4 | ) | |
Non-cash compensation expense | (19 | ) | |
Interest expense | 28 | ||
Income tax expense | 11 | ||
Adjusted operating earnings | $ | 117 | |
Adjusted operating earnings | $ | 117 | |
Income tax expense | (11 | ) | |
After-tax net Adjusted operating earnings | $ | 106 | |
Average total capital | $ | 464 | |
Return on invested capital | 22 | % |
CONTACT:
Treasurer and Senior Director, Investor Relations
(561) 273-7148
Michael.Perlman@klxenergy.com
Source: KLX Energy Services LLC