KLX Energy Services Reports Financial Results for First Quarter Ended April 30, 2020; Comments on Pending Merger With Quintana Energy Services, Inc. And Ongoing Cost Reduction Initiatives
The oilfield services industry experienced an abrupt deterioration in demand during the second half of 2019, which has continued into 2020 and was further exacerbated by the unprecedented demand destruction being caused by the COVID-19 pandemic. The combination of the
On a GAAP basis, for the three-month period ended
FIRST QUARTER HIGHLIGHTS
- Announced agreement to merge with QES in an all-stock merger on
May 3, 2020 , with an expected merger completion date in the second half of 2020. - Revenues were
$83.0 million , a decrease of 16.0 percent as compared with the fourth quarter 2019 - Gross profit and gross margin, adjusted to exclude depreciation and Costs as Defined (“Adjusted Gross Profit and Adjusted Gross Margin” respectively), were
$15.7 million and 18.9 percent, respectively, up 420 basis points notwithstanding a 16.0 percent decline in sequential quarterly revenues. - Adjusted operating loss, exclusive of Costs as Defined, was
$(12.9) million 1 - Adjusted EBITDA , exclusive of Costs as Defined and non-cash compensation expense, was
$2.6 million , up$1.3 million despite the 16.0 percent decline in revenues - Adjusted Net Loss and Adjusted Net Loss per diluted share, exclusive of Costs as Defined, were
$(20.1) million and$(0.87) per diluted share2 - Implemented additional cost reductions during Q1 2020 which are expected to reduce operating expenses by approximately
$30 million on an annualized basis; cumulative cost reduction actions fromJuly 31, 2019 to date are expected to drive approximately$100 million in annualized cost reductions
1 Excludes Costs as Defined
2 Excludes Costs as Defined, amortization and non-cash compensation expense
Adjusted Net Loss and Adjusted Net Loss per diluted share are presented to reflect net (loss) earnings before Costs as Defined, amortization and non-cash compensation expense (“Adjusted Net Loss” and “Adjusted Net Loss per diluted share”). This release includes Adjusted Gross Profit and Adjusted Gross Margin, which exclude depreciation and Costs as Defined. This release includes “Adjusted Operating Loss,” which excludes Costs as Defined. This release also includes “Adjusted EBITDA,” which excludes Costs as Defined, non-cash compensation and amortization 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
“Our workforce stood at approximately 1,646 employees at the end of the second quarter 2019 (
“We realized a substantial benefit from our cost rationalization actions in the first quarter of this year as evidenced by the 420 basis point increase in Adjusted Gross Margin on the 16.0 percent decline in sequential quarterly revenues. The incremental benefit realized in our first quarter results, as compared with our fourth quarter costs, was approximately
FIRST QUARTER SEGMENT RESULTS
On a GAAP basis, for the quarter ended
The following is a tabular summary and commentary of revenues, Adjusted Operating Loss and Adjusted EBITDA for the three-month periods ended
REVENUES | ||||||||
THREE MONTHS ENDED | ||||||||
Segment | % Change | |||||||
|
$ | 33.8 | $ | 46.7 | (27.6%) | |||
Northeast/Mid-Con | 24.8 | 24.0 | 3.3% | |||||
Southwest | 24.4 | 28.1 | (13.2%) | |||||
Total | $ | 83.0 | $ | 98.8 | (16.0%) | |||
ADJUSTED OPERATING LOSS1 | ||||||||
THREE MONTHS ENDED | ||||||||
Segment | $ Change | |||||||
|
$ | (3.6) | $ | (1.1) | $ | (2.5) | ||
Northeast/Mid-Con | (5.0) | (9.9) | 4.9 | |||||
Southwest | (4.3) | (8.5) | 4.2 | |||||
Total | $ | (12.9) | $ | (19.5) | $ | 6.6 | ||
ADJUSTED EBITDA (LOSS)2 | ||||||||
THREE MONTHS ENDED | ||||||||
Segment | % Change | |||||||
|
$ | 1.7 | $ | 6.3 | (73.0%) | |||
Northeast/Mid-Con | 0.4 | (3.0) | 113.3% | |||||
Southwest | 0.5 | (2.0) | 125.0% | |||||
Total | $ | 2.6 | $ | 1.3 | 100.0% | |||
1 Excludes Costs as Defined and non-cash asset impairment expense | ||||||||
2 Excludes Costs as Defined, non-cash compensation expense and non-cash asset impairment expense |
For the quarter ended
First quarter ended
For the quarter ended
LIQUIDITY
As of
Quintana Energy Services Update
On
Over the past five weeks, managements of the Company and QES have been engaged in preliminary integration planning activities. A preliminary version of the Form S-4 joint merger proxy was filed with the
About
Forward Looking Statements
This communication contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Some of these forward-looking statements can be identified by the use of forward-looking words such as “believes,” “expects,” “may,” “will,” “should,” “seeks,” “approximately,” “intends,” “plans,” “estimates,” “projects,” “strategy,” or “anticipates,” or the negative of those words or other comparable terminology. Such forward-looking statements, including those regarding the timing and consummation of the proposed transaction with QES, involve risks and uncertainties. KLXE’s and QES’s experience and results may differ materially from the experience and results anticipated in such statements. The accuracy of such statements is subject to a number of risks, uncertainties and assumptions including, but are not limited to, the following factors: (1) the risk that the conditions to the closing of the transaction are not satisfied, including the risk that required approvals from the stockholders of KLXE or QES for the transaction are not obtained; (2) litigation relating to the transaction; (3) uncertainties as to the timing of the consummation of the transaction and the ability of each party to consummate the transaction; (4) risks that the proposed transaction disrupts the current plans and operations of KLXE or QES; (5) the ability of KLXE and QES to retain and hire key personnel; (6) competitive responses to the proposed transaction; (7) unexpected costs, charges or expenses resulting from the transaction; (8) potential adverse reactions or changes to business relationships resulting from the announcement or completion of the transaction; (9) the combined companies’ ability to achieve the synergies expected from the transaction, as well as delays, challenges and expenses associated with integrating the combined companies’ existing businesses; and (10) legislative, regulatory and economic developments. Other factors that might cause such a difference include those discussed in KLXE’s and QES’s filings with the
Additional Information and Where to Find It
In connection with the proposed transaction, KLXE has filed a registration statement on Form S-4, including a preliminary joint proxy statement of KLXE and QES that will also constitute a prospectus of KLXE (the “Registration Statement”). Each of KLXE and QES also plan to file other relevant documents with the
Participants in the Solicitation
KLXE, QES and certain of their respective directors and executive officers may be deemed to be participants in the solicitation of proxies in respect of the proposed transaction. Information about the directors and executive officers of QES is set forth in its proxy statement for its 2020 annual meeting of shareholders, which was filed with the
No Offer or Solicitation
This document is not intended to and does not constitute an offer to sell or the solicitation of an offer to subscribe for or buy or an invitation to purchase or subscribe for any securities or the solicitation of any vote in any jurisdiction pursuant to the proposed transaction or otherwise, nor shall there be any sale, issuance or transfer of securities in any jurisdiction in contravention of applicable law. Subject to certain facts to be ascertained, the public offer will not be made, directly or indirectly, in or into any jurisdiction where to do so would constitute a violation of the laws of such jurisdiction, or by use of the mails or by any means or instrumentality (including without limitation, facsimile transmission, telephone and the internet) of interstate or foreign commerce, or any facility of a national securities exchange, of any such jurisdiction.
STATEMENTS OF OPERATIONS (UNAUDITED) | |||||
(In Millions, Except Per Share Data) | |||||
THREE MONTHS ENDED | |||||
Revenues | $ | 83.0 | $ | 98.8 | |
Cost of sales | 92.2 | 102.4 | |||
Gross loss | (9.2) | (3.6) | |||
Selling, general and administrative | 17.4 | 20.8 | |||
Research and development | 0.3 | 0.4 | |||
Asset impairment charge | 208.7 | 1.2 | |||
Operating loss | (235.6) | (26.0) | |||
Interest expense, net | 7.4 | 7.5 | |||
Loss before income taxes | (243.0) | (33.5) | |||
Income tax expense (benefit) | 0.1 | (8.4) | |||
Net loss | $ | (243.1) | $ | (25.1) | |
Net loss per common share: | |||||
Basic | $ | (10.52) | $ | (1.09) | |
Diluted | $ | (10.52) | $ | (1.09) | |
Weighted average common shares: | |||||
Basic | 23.1 | 23.1 | |||
Diluted | 23.1 | 23.1 |
BALANCE SHEETS (UNAUDITED) | |||||
(In Millions) | |||||
2020 | 2020 | ||||
ASSETS | |||||
Current assets: | |||||
Cash and cash equivalents | $ | 125.6 | $ | 123.5 | |
Accounts receivable, net | 54.9 | 79.2 | |||
Inventories, net | 12.1 | 12.0 | |||
Other current assets | 11.8 | 13.8 | |||
Total current assets | 204.4 | 228.5 | |||
Long-term assets | 173.8 | 394.9 | |||
$ | 378.2 | $ | 623.4 | ||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||
Total current liabilities | $ | 63.4 | $ | 64.8 | |
Total long-term liabilities | 246.7 | 246.4 | |||
Total stockholders' equity | 68.1 | 312.2 | |||
$ | 378.2 | $ | 623.4 |
STATEMENTS OF CASH FLOWS (UNAUDITED) | |||||
(In Millions) | |||||
QUARTER ENDED | |||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||
Net loss | $ | (243.1) | $ | (5.0) | |
Adjustments to reconcile net loss to net cash | |||||
flows provided by operating activities: | |||||
Depreciation and amortization | 16.2 | 14.8 | |||
Asset impairment charge | 208.7 | - | |||
Non-cash compensation | (0.7) | 4.5 | |||
Amortization of deferred financing fees | 0.3 | 0.3 | |||
Provision for inventory reserve | 0.7 | 0.1 | |||
Change in allowance for doubtful accounts | (0.6) | 0.9 | |||
Loss on disposal of property, equipment and other | 0.6 | 0.8 | |||
Changes in operating assets and liabilities | |||||
Accounts receivable | 25.0 | (10.6) | |||
Inventories | (0.8) | (0.3) | |||
Other current and non-current assets | 1.2 | (0.8) | |||
Accounts payable | (3.2) | (3.8) | |||
Other current and non-current liabilities | 2.7 | 3.3 | |||
Net cash flows provided by operating activities | 7.0 | 4.2 | |||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||
Capital expenditures | (4.8) | (29.6) | |||
Proceeds from sale of assets | 0.2 | 0.1 | |||
Acquisitions, net of cash acquired | - | (27.9) | |||
Net cash flows used in investing activities | (4.6) | (57.4) | |||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||
Purchase of treasury stock | (0.3) | - | |||
Net cash flows used in financing activities | (0.3) | - | |||
Net change in cash and cash equivalents | 2.1 | (53.2) | |||
Cash and cash equivalents, beginning of period | 123.5 | 163.8 | |||
Cash and cash equivalents, end of period | $ | 125.6 | $ | 110.6 |
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
This release includes Adjusted Net Loss, Adjusted Net Loss per diluted share, Adjusted operating loss, Adjusted operating margin, Adjusted EBITDA (Loss) and free cash flow to reflect net loss before amortization, Costs as Defined and non-cash compensation expense (“Adjusted Net Loss” and “Adjusted Net Loss per diluted share”). This release includes “Adjusted Gross Profit” and “Adjusted Gross Profit Margin,” which exclude Costs as Defined and depreciation. This release also includes “Adjusted EBITDA (Loss),” which excludes Costs as Defined and non-cash compensation expense. Adjusted EBITDA (Loss) is used to calculate the Company’s leverage ratio, consistent with the Company’s bank credit terms of the ABL facility. Each of the metrics are “non-GAAP financial measures” as defined in Regulation G of the Exchange Act. See “Reconciliation of Non-GAAP Financial Measures.”
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. 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:
RECONCILIATION OF NET LOSS | |||||
TO ADJUSTED NET LOSS PER DILUTED SHARE | |||||
(In Millions, Except Per Share Data) | |||||
THREE MONTHS ENDED | |||||
Net loss | $ | (243.1) | $ | (25.1) | |
Amortization expense | 1.0 | 1.0 | |||
Non-cash compensation | (0.7) | 4.7 | |||
Income taxes | 0.1 | (8.4) | |||
Costs as Defined1 | 222.7 | 6.5 | |||
Adjusted loss before income taxes | (20.0) | (21.3) | |||
Income taxes | 0.1 | (8.4) | |||
Adjusted net loss | $ | (20.1) | $ | (12.9) | |
Adjusted net loss per diluted share | $ | (0.87) | $ | (0.56) | |
Diluted weighted average shares | 23.1 | 23.1 | |||
1 Costs as Defined in the first quarter relate to goodwill and long-lived asset impairment charge of |
RECONCILIATION OF CONSOLIDATED NET LOSS TO ADJUSTED EBITDA | |||||
(In Millions) | |||||
THREE MONTHS ENDED | |||||
Net loss | $ | (243.1) | $ | (25.1) | |
Income tax expense (benefit) | 0.1 | (8.4) | |||
Interest expense, net | 7.4 | 7.5 | |||
Operating loss | (235.6) | (26.0) | |||
Costs as Defined1 | 222.7 | 6.5 | |||
Adjusted operating loss | (12.9) | (19.5) | |||
Depreciation and amortization | 16.2 | 16.1 | |||
Non-cash compensation | (0.7) | 4.7 | |||
Adjusted EBITDA | $ | 2.6 | $ | 1.3 | |
RECONCILIATION OF ROCKY MOUNTAINS OPERATING LOSS TO ADJUSTED EBITDA | |||||
(In Millions) | |||||
THREE MONTHS ENDED | |||||
$ | (37.8) | $ | (4.1) | ||
Costs as Defined1 | 34.2 | 3.0 | |||
|
(3.6) | (1.1) | |||
Depreciation and amortization | 5.6 | 5.3 | |||
Non-cash compensation | (0.3) | 2.1 | |||
$ | 1.7 | $ | 6.3 | ||
RECONCILIATION OF NORTHEAST/MID-CON OPERATING LOSS TO ADJUSTED EBITDA (LOSS) | |||||
(In Millions) | |||||
THREE MONTHS ENDED | |||||
Northeast/Mid-Con operating loss | $ | (97.4) | $ | (12.8) | |
Costs as Defined1 | 92.4 | 2.9 | |||
Adjusted Northeast/Mid-Con operating loss | (5.0) | (9.9) | |||
Depreciation and amortization | 5.6 | 5.7 | |||
Non-cash compensation | (0.2) | 1.2 | |||
Northeast/Mid-Con adjusted EBITDA (loss) | $ | 0.4 | $ | (3.0) | |
RECONCILIATION OF SOUTHWEST OPERATING LOSS TO ADJUSTED EBITDA (LOSS) | |||||
(In Millions) | |||||
THREE MONTHS ENDED | |||||
Southwest operating loss | $ | (100.4) | $ | (9.1) | |
Costs as Defined1 | 96.1 | 0.6 | |||
Adjusted Southwest operating loss | (4.3) | (8.5) | |||
Depreciation and amortization | 5.0 | 5.1 | |||
Non-cash compensation | (0.2) | 1.4 | |||
Southwest adjusted EBITDA (loss) | $ | 0.5 | $ | (2.0) | |
1 Costs as Defined in the first quarter relate to goodwill and long-lived asset impairment charge of |
RECONCILIATION OF NET CASH FLOW PROVIDED BY |
|||||
OPERATING ACTIVITIES TO FREE CASH FLOW | |||||
(In Millions) | |||||
THREE MONTHS ENDED | |||||
2020 | 2020 | ||||
Net cash flow provided by operating activities | $ | 7.0 | $ | 4.9 | |
Capital expenditures | (4.8) | (3.4) | |||
Free cash flow | $ | 2.2 | $ | 1.5 |
RECONCILIATION OF GROSS LOSS TO ADJUSTED GROSS PROFIT
(In millions)
THREE MONTHS ENDED | |||||
Gross loss | $ | (9.2) | $ | (3.6) | |
Costs as Defined1 | 9.7 | 3.0 | |||
Depreciation expense | 15.2 | 15.1 | |||
Adjusted Gross Profit | $ | 15.7 | $ | 14.5 | |
Adjusted Gross Profit | $ | 15.7 | $ | 14.5 | |
Revenues | 83.0 | 98.8 | |||
Adjusted Gross Margin | 18.9% | 14.7% | |||
1 Costs as Defined in the first quarter relate to business alignment costs of |
CONTACT:
President, Chief Executive Officer and Chief Financial Officer
(561) 791-5403
Tom.McCaffrey@klxenergy.com
Vice President, Corporate Development, Financial Reporting and Internal Controls
561-273-7157
Ryan.Tyler@KLXEnergy.com
Source: KLX Energy Services LLC