KLX Energy Services Reports Financial Results for Full Year and Fourth Quarter Ended January 31, 2019; Confirms 2019 Guidance
During 2018, management completed the merger of the Aerospace Solutions business of
For the full year 2018, the Company delivered strong revenue growth of 54.5 percent as compared to the same period last year, driven primarily by a double-digit percentage increase in the number of new customers, a significant increase in the breadth of services provided to existing customers and the introduction of a number of new proprietary product service lines (“PSLs”). This resulted in a significant earnings turnaround, with the Company reporting GAAP operating earnings of
FULL YEAR HIGHLIGHTS (EXCLUSIVE OF COSTS AS DEFINED)
As compared to the prior year
- Revenues increased 54.5 percent to
$495.3 million - Gross profit increased 143.0 percent to
$124.9 million - Adjusted operating earnings were
$52.7 million , an increase of$73.1 million 1 - Adjusted EBITDA was
$107.0 million , or 21.6 percent of revenues, and increased$82.4 million , or 335.0 percent2 - Adjusted Net Earnings and Adjusted Net Earnings per diluted share were
$56.8 million and$2.81 per diluted share, increases of$65.4 million and$3.24 per diluted share, respectively3 - Return on
Invested Capital (“ROIC”) was 16 percent1
1 Excludes Costs as Defined
2 Excludes Costs as Defined and non-cash compensation expense
3 Excludes Costs as Defined and amortization and non-cash compensation expense
Adjusted Net Earnings and Adjusted Net Earnings per diluted share are presented to reflect net earnings before Costs as Defined, 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
FULL YEAR CONSOLIDATED RESULTS
For the year ended
Operating earnings and operating margin, adjusted to exclude Costs as Defined, were
FULL YEAR SEGMENT RESULTS
On a GAAP basis, for the year ended
REVENUES | |||||||||||
YEAR ENDED | |||||||||||
Segment | January 31, 2019 | January 31, 2018 | % Change | ||||||||
Rocky Mountains | $ | 179.7 | $ | 127.0 | 41.5 | % | |||||
Northeast/Mid-Con | 129.4 | 84.0 | 54.0 | % | |||||||
Southwest | 186.2 | 109.5 | 70.0 | % | |||||||
Total | $ | 495.3 | $ | 320.5 | 54.5 | % | |||||
ADJUSTED OPERATING EARNINGS (LOSS)1 | |||||||||||
YEAR ENDED | |||||||||||
Segment | January 31, 2019 | January 31, 2018 | $ Change | ||||||||
Rocky Mountains | $ | 17.4 | $ | 0.6 | $ | 16.8 | |||||
Northeast/Mid-Con | 21.9 | (9.4 | ) | 31.3 | |||||||
Southwest | 13.4 | (11.6 | ) | 25.0 | |||||||
Total | $ | 52.7 | $ | (20.4 | ) | $ | 73.1 | ||||
ADJUSTED EBITDA2 | |||||||||||
YEAR ENDED | |||||||||||
Segment | January 31, 2019 | January 31, 2018 | % Change | ||||||||
Rocky Mountains | $ | 36.8 | $ | 17.2 | 114.0 | % | |||||
Northeast/Mid-Con | 38.7 | 4.9 | 689.8 | % | |||||||
Southwest | 31.5 | 2.5 | 1,160.0 | % | |||||||
Total | $ | 107.0 | $ | 24.6 | 335.0 | % | |||||
1 Excludes Costs as Defined | |||||||||||
2 Excludes Costs as Defined and non-cash compensation expense |
For the year ended
For the year ended
For the year ended
FOURTH QUARTER (GAAP)
As compared to the prior year
On a GAAP basis, including Costs as Defined, as compared to the fourth quarter of the prior year, operating earnings increased
FOURTH QUARTER HIGHLIGHTS (EXCLUSIVE OF COSTS AS DEFINED)
As compared to the prior year
- Revenues increased 52.6 percent to
$143.9 million - Gross profit increased 78.4 percent to
$31.4 million - Adjusted operating earnings were
$14.4 million , an increase of$14.8 million 1 - Adjusted EBITDA was
$31.9 million , or 22.2 percent of revenues, and increased$21.0 million , or 192.7 percent2 - Adjusted Net Earnings and Adjusted Net Earnings per diluted share were
$11.2 million and$0.55 per diluted share, respectively3 - Successful broad scale introduction of downhole production solutions (“DHPS”) product line, including dissolvable plugs
- Completed the integration of Motley
1 Excludes Costs as Defined
2 Excludes Costs as Defined and non-cash compensation expense
3 Excludes Costs as Defined and amortization and non-cash compensation expense
FOURTH QUARTER CONSOLIDATED RESULTS
On a consolidated basis, revenues increased
Adjusted operating earnings and Adjusted operating margin were
“Revenue growth from newly introduced PSLs including the DHPS PSL, the Tempress HydroPull™ tool in combination with our patented Havok motor bearing assembly, along with the addition of Motley’s large diameter coiled tubing business, helped offset the impact of the reduction in fourth quarter completion activity, which was brought about by the 44 percent decline in oil prices from
Mr. Khoury concluded, “As we look ahead to 2019, we are highly confident that our expanding portfolio of products and services, complemented by our newly introduced proprietary PSLs, will continue to drive growth in both our customer base and in share of our customers’ expenditures.”
FOURTH QUARTER SEGMENT RESULTS
On a GAAP basis, including their allocated shares of Costs as Defined, for the three month period ended
The following is a tabular summary and commentary of revenues, operating earnings and EBITDA, adjusted to exclude Costs as Defined, for the three month periods ended
REVENUES | |||||||||||
THREE MONTHS ENDED | |||||||||||
Segment | January 31, 2019 | January 31, 2018 | % Change | ||||||||
Rocky Mountains | $ | 43.6 | $ | 36.4 | 19.8 | % | |||||
Northeast/Mid-Con | 32.7 | 25.5 | 28.2 | % | |||||||
Southwest | 67.6 | 32.4 | 108.6 | % | |||||||
Total | $ | 143.9 | $ | 94.3 | 52.6 | % | |||||
ADJUSTED OPERATING EARNINGS (LOSS)1 | |||||||||||
THREE MONTHS ENDED | |||||||||||
Segment | January 31, 2019 | January 31, 2018 | $ Change | ||||||||
Rocky Mountains | $ | 2.6 | $ | 1.1 | $ | 1.5 | |||||
Northeast/Mid-Con | 6.6 | (0.3 | ) | 6.9 | |||||||
Southwest | 5.2 | (1.2 | ) | 6.4 | |||||||
Total | $ | 14.4 | $ | (0.4 | ) | $ | 14.8 | ||||
ADJUSTED EBITDA2 | |||||||||||
THREE MONTHS ENDED | |||||||||||
Segment | January 31, 2019 | January 31, 2018 | % Change | ||||||||
Rocky Mountains | $ | 7.8 | $ | 5.3 | 47.2 | % | |||||
Northeast/Mid-Con | 11.4 | 3.4 | 235.3 | % | |||||||
Southwest | 12.7 | 2.2 | 477.3 | % | |||||||
Total | $ | 31.9 | $ | 10.9 | 192.7 | % | |||||
1 Excludes Costs as Defined | |||||||||||
2 Excludes Costs as Defined and non-cash compensation expense |
The fourth quarter 19.8 percent increase in
The fourth quarter 28.2 percent increase in Northeast/Mid-Con segment revenues was also driven primarily by significant increases in both the number of active customers and the breadth of services provided to existing customers. Adjusted EBITDA was
The fourth quarter 108.6 percent increase in revenues in the
LIQUIDITY
As of
GUIDANCE
The Company is confirming its prior 2019 guidance. The Company’s guidance assumes an average WTI oil price of
During 2018, management completed the merger of the Aerospace Solutions business of
For full year 2019, the Company is focused on broadening out its PSL footprint in each geographic region, and rolling out its higher-margin proprietary PSLs and newly acquired large diameter coiled tubing PSL and related complementary services. The roll-out of these services will impact both operating costs, as the Company hires and trains personnel in advance of the specific regional service launches, and also capital expenditures especially, as the Company adds new large diameter coiled tubing spreads in its
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 50 percent to approximately
$750 million - EBITDA, adjusted to exclude non-cash compensation expense, is expected to increase approximately 75 percent to approximately
$190 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 70 percent and approximately 60 percent to approximately
$97 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 - 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 EARNINGS (LOSS) (UNAUDITED) | |||||||||||||
(In Millions, Except Per Share Data) | |||||||||||||
THREE MONTHS ENDED | YEARS ENDED | ||||||||||||
January 31, 2019 | January 31, 2018 | January 31, 2019 | January 31, 2018 | ||||||||||
Revenues | $ | 143.9 | $ | 94.3 | $ | 495.3 | $ | 320.5 | |||||
Cost of sales | 112.5 | 76.7 | 370.4 | 269.1 | |||||||||
Gross profit | 31.4 | 17.6 | 124.9 | 51.4 | |||||||||
Selling, general and administrative | 18.4 | 21.2 | 100.4 | 73.4 | |||||||||
Research and development | 0.5 | 0.4 | 2.4 | 2.0 | |||||||||
Operating earnings (loss) | 12.5 | (4.0 | ) | 22.1 | (24.0 | ) | |||||||
Interest expense, net | 7.1 | - | 7.1 | - | |||||||||
Earnings (loss) before income taxes | 5.4 | (4.0 | ) | 15.0 | (24.0 | ) | |||||||
Income tax expense | 0.5 | - | 0.6 | 0.1 | |||||||||
Net earnings (loss) | $ | 4.9 | $ | (4.0 | ) | $ | 14.4 | $ | (24.1 | ) | |||
Net earnings (loss) per common share: | |||||||||||||
Basic | $ | 0.24 | $ | (0.20 | ) | $ | 0.72 | $ | (1.20 | ) | |||
Diluted | $ | 0.24 | $ | (0.20 | ) | $ | 0.71 | $ | (1.20 | ) | |||
Weighted average common shares: | |||||||||||||
Basic | 20.2 | 20.1 | 20.1 | 20.1 | |||||||||
Diluted | 20.2 | 20.1 | 20.2 | 20.1 | |||||||||
KLX ENERGY SERVICES HOLDINGS, INC. | |||||
BALANCE SHEETS (UNAUDITED) | |||||
(In Millions) | |||||
January 31, | January 31, | ||||
2019 | 2018 | ||||
ASSETS | |||||
Current assets: | |||||
Cash and cash equivalents | $ | 163.8 | $ | - | |
Accounts receivable, net | 119.6 | 73.9 | |||
Inventories, net | 15.4 | 10.2 | |||
Other current assets | 9.5 | 2.0 | |||
Total current assets | 308.3 | 86.1 | |||
Long-term assets | 364.5 | 187.7 | |||
$ | 672.8 | $ | 273.8 | ||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||
Total current liabilities | $ | 85.2 | $ | 48.0 | |
Total long-term liabilities | 246.9 | 1.2 | |||
Total stockholders' equity | 340.7 | 224.6 | |||
$ | 672.8 | $ | 273.8 | ||
KLX ENERGY SERVICES HOLDINGS, INC. | |||||||
STATEMENTS OF CASH FLOWS (UNAUDITED) | |||||||
(In Millions) | |||||||
YEAR ENDED | |||||||
January 31, 2019 | January 31, 2018 | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||
Net earnings (loss) | $ | 14.4 | $ | (24.1 | ) | ||
Adjustments to reconcile net earnings (loss) to net cash | |||||||
flows provided by (used in) operating activities: | |||||||
Depreciation and amortization | 41.5 | 33.5 | |||||
Non-cash compensation | 23.5 | 12.5 | |||||
Amortization of deferred financing fees | 0.3 | - | |||||
Provision for inventory reserve | 1.6 | 1.2 | |||||
Change in allowance for doubtful accounts | 0.8 | (0.4 | ) | ||||
(Gain) loss on disposal of property, equipment and other | (2.1 | ) | 0.9 | ||||
Changes in operating assets and liabilities | |||||||
Accounts receivable | (23.2 | ) | (43.0 | ) | |||
Inventories | (6.8 | ) | (2.1 | ) | |||
Other current and non-current assets | (5.5 | ) | (6.3 | ) | |||
Accounts payable | 3.7 | 12.6 | |||||
Other current and non-current liabilities | 13.8 | 5.8 | |||||
Net cash flows provided by (used in) operating activities | 62.0 | (9.4 | ) | ||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||
Capital expenditures | (84.0 | ) | (49.4 | ) | |||
Proceeds from sale of assets | 9.9 | 0.6 | |||||
Acquisitions, net of cash acquired | (140.0 | ) | - | ||||
Net cash flows used in investing activities | (214.1 | ) | (48.8 | ) | |||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||
Proceeds from long-term debt | 250.0 | - | |||||
Debt origination costs | (9.3 | ) | - | ||||
Capital contribution from Former Parent | 50.0 | - | |||||
Net transfers from Former Parent (pre spin-off) | 25.2 | 58.2 | |||||
Net cash flows provided by financing activities | 315.9 | 58.2 | |||||
Net change in cash and cash equivalents | 163.8 | - | |||||
Cash and cash equivalents, beginning of period | - | - | |||||
Cash and cash equivalents, end of period | $ | 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 Costs as Defined, 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 particular 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 Costs as Defined. 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 EARNINGS (LOSS) | |||||||||||||||
TO ADJUSTED NET EARNINGS (LOSS) PER DILUTED SHARE | |||||||||||||||
(In Millions, Except Per Share Data) | |||||||||||||||
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||
January 31, 2019 | January 31, 2018 | January 31, 2019 | January 31, 2018 | ||||||||||||
Net earnings (loss) | $ | 4.9 | $ | (4.0 | ) | $ | 14.4 | $ | (24.1 | ) | |||||
Amortization expense | 0.7 | 0.2 | 0.8 | 0.3 | |||||||||||
Non-cash compensation1 | 4.3 | 2.9 | 12.8 | 11.5 | |||||||||||
Income taxes | 0.5 | - | 0.6 | 0.1 | |||||||||||
Costs as Defined2 | 1.9 | 3.6 | 30.6 | 3.6 | |||||||||||
Adjusted earnings (loss) before tax expense | 12.3 | 2.7 | 59.2 | (8.6 | ) | ||||||||||
Income taxes3 | 1.1 | - | 2.4 | - | |||||||||||
Adjusted Net Earnings (loss) | $ | 11.2 | $ | 2.7 | $ | 56.8 | $ | (8.6 | ) | ||||||
Adjusted Net Earnings (loss) per diluted share | $ | 0.55 | $ | 0.13 | $ | 2.81 | $ | (0.43 | ) | ||||||
Diluted weighted average shares | 20.2 | 20.1 | 20.2 | 20.1 | |||||||||||
1 Adjusted to exclude one-time costs associated with non-cash compensation expense, which are included in Costs as Defined. | |||||||||||||||
2 Costs as Defined includes costs associated with the merger of KLX Inc.'s ASG business with The Boeing Company, the spin-off of the KLX Energy Services business, the amendment of the credit facility, the issuance of $250 million senior secured notes due 2025 and the acquisition of Motley. | |||||||||||||||
3 Income taxes are calculated at each respective periods effective tax rate. | |||||||||||||||
KLX ENERGY SERVICES HOLDINGS, INC. | |||
RECONCILIATION OF ROIC CALCULATIONS | |||
(In Millions) | |||
FY 2018 | |||
Net earnings | $ | 14 | |
Amortization | 1 | ||
Costs as Defined1 | 31 | ||
Non-cash compensation expense2 | 13 | ||
Income taxes | 1 | ||
Adjusted earnings before tax expense | 59 | ||
Income taxes | (2 | ) | |
Adjusted Net Earnings | $ | 57 | |
Adjusted Net Earnings | $ | 57 | |
Amortization | (1 | ) | |
Non-cash compensation expense | (13 | ) | |
Interest expense | 7 | ||
Income tax expense | 2 | ||
Adjusted operating earnings | $ | 53 | |
Adjusted operating earnings | $ | 53 | |
Income tax expense | (1 | ) | |
After-tax net operating earnings | $ | 52 | |
Average total capital | $ | 326 | |
Return on invested capital | 16 | % | |
1 Costs as Defined includes costs associated with the merger of KLX Inc.'s Aerospace Solutions business with The Boeing Company, the spin-off of the KLX Energy Services business into an independent public company, costs associated with the issuance of $250 million senior secured notes due 2025 and costs associated with the acquisition of Motley. | |||
2 Adjusted to exclude one-time costs associated with non-cash compensation expense, which are included in Costs as Defined. |
KLX ENERGY SERVICES HOLDINGS, INC. | ||||||||||||||
RECONCILIATION OF CONSOLIDATED OPERATING EARNINGS (LOSS) | ||||||||||||||
TO ADJUSTED EBITDA | ||||||||||||||
(In Millions) | ||||||||||||||
THREE MONTHS ENDED | YEAR ENDED | |||||||||||||
January 31, 2019 | January 31, 2018 | January 31, 2019 | January 31, 2018 | |||||||||||
Operating earnings (loss) | $ | 12.5 | $ | (4.0 | ) | $ | 22.1 | $ | (24.0 | ) | ||||
Costs as Defined1 | 1.9 | 3.6 | 30.6 | 3.6 | ||||||||||
Adjusted operating earnings (loss) | 14.4 | (0.4 | ) | 52.7 | (20.4 | ) | ||||||||
Depreciation and amortization | 13.2 | 8.4 | 41.5 | 33.5 | ||||||||||
Non-cash compensation2 | 4.3 | 2.9 | 12.8 | 11.5 | ||||||||||
Adjusted EBITDA | $ | 31.9 | $ | 10.9 | $ | 107.0 | $ | 24.6 | ||||||
RECONCILIATION OF ROCKY MOUNTAINS OPERATING EARNINGS (LOSS) | ||||||||||||||
TO ADJUSTED EBITDA | ||||||||||||||
(In Millions) | ||||||||||||||
THREE MONTHS ENDED | YEAR ENDED | |||||||||||||
January 31, 2019 | January 31, 2018 | January 31, 2019 | January 31, 2018 | |||||||||||
Rocky Mountains operating earnings (loss) | $ | 2.2 | $ | (0.3 | ) | $ | 5.5 | $ | (0.8 | ) | ||||
Costs as Defined1 | 0.4 | 1.4 | 11.9 | 1.4 | ||||||||||
Adjusted Rockies operating earnings | 2.6 | 1.1 | 17.4 | 0.6 | ||||||||||
Depreciation and amortization | 4.1 | 3.2 | 15.4 | 12.1 | ||||||||||
Non-cash compensation2 | 1.1 | 1.0 | 4.0 | 4.5 | ||||||||||
Rocky Mountains Adjusted EBITDA | $ | 7.8 | $ | 5.3 | $ | 36.8 | $ | 17.2 | ||||||
RECONCILIATION OF NORTHEAST/MID-CON OPERATING EARNINGS (LOSS) | ||||||||||||||
TO ADJUSTED EBITDA | ||||||||||||||
(In Millions) | ||||||||||||||
THREE MONTHS ENDED | YEAR ENDED | |||||||||||||
January 31, 2019 | January 31, 2018 | January 31, 2019 | January 31, 2018 | |||||||||||
Northeast/Mid-Con operating earnings (loss) | $ | 6.3 | $ | (1.3 | ) | $ | 13.4 | $ | (10.4 | ) | ||||
Costs as Defined1 | 0.3 | 1.0 | 8.5 | 1.0 | ||||||||||
Adjusted Northeast operating earnings (loss) | 6.6 | (0.3 | ) | 21.9 | (9.4 | ) | ||||||||
Depreciation and amortization | 3.9 | 2.9 | 13.6 | 11.3 | ||||||||||
Non-cash compensation2 | 0.9 | 0.8 | 3.2 | 3.0 | ||||||||||
Northeast Adjusted EBITDA | $ | 11.4 | $ | 3.4 | $ | 38.7 | $ | 4.9 | ||||||
RECONCILIATION OF SOUTHWEST OPERATING EARNINGS (LOSS) | ||||||||||||||
TO ADJUSTED EBITDA | ||||||||||||||
(In Millions) | ||||||||||||||
THREE MONTHS ENDED | YEAR ENDED | |||||||||||||
January 31, 2019 | January 31, 2018 | January 31, 2019 | January 31, 2018 | |||||||||||
Southwest operating earnings (loss) | $ | 4.0 | $ | (2.4 | ) | $ | 3.2 | $ | (12.8 | ) | ||||
Costs as Defined1 | 1.2 | 1.2 | 10.2 | 1.2 | ||||||||||
Adjusted Southwest operating earnings (loss) | 5.2 | (1.2 | ) | 13.4 | (11.6 | ) | ||||||||
Depreciation and amortization | 5.2 | 2.3 | 12.5 | 10.1 | ||||||||||
Non-cash compensation2 | 2.3 | 1.1 | 5.6 | 4.0 | ||||||||||
Southwest Adjusted EBITDA | $ | 12.7 | $ | 2.2 | $ | 31.5 | $ | 2.5 | ||||||
1 Costs as Defined includes costs associated with the merger of KLX Inc.'s ASG business with The Boeing Company, the spin-off of the KLX Energy Services business, the amendment of the credit facility, the issuance of $250 million senior secured notes due 2025 and the acquisition of Motley. | ||||||||||||||
2 Adjusted to exclude one-time costs associated with non-cash compensation expense, which are included in Costs as Defined. | ||||||||||||||
KLX ENERGY SERVICES HOLDINGS, INC. | ||
RECONCILIATION OF 2019 GUIDANCE; OPERATING EARNINGS | ||
TO ADJUSTED EBITDA | ||
(In Millions) | ||
2019 Guidance | ||
(Approximate Amounts) | ||
Operating earnings | $ | 117 |
Depreciation and amortization | 54 | |
Non-cash compensation | 19 | |
Adjusted EBITDA | $ | 190 |
KLX ENERGY SERVICES HOLDINGS, INC. | ||||
RECONCILIATION OF 2019 GUIDANCE; NET EARNINGS | ||||
TO ADJUSTED NET EARNINGS AND ADJUSTED NET EARNINGS PER DILUTED SHARE | ||||
(In Millions, Except Per Share Data) | ||||
2019 Guidance | ||||
(Approximate Amounts) | ||||
Net earnings | $ | 78 | ||
Amortization | 2 | |||
Non-cash compensation | 19 | |||
Income taxes | 9 | |||
Adjusted earnings before tax expense | $ | 108 | ||
Income taxes | (11 | ) | ||
Adjusted Net Earnings | $ | 97 | ||
Adjusted Net Earnings | ||||
per diluted share | $ | 4.50 | ||
Diluted weighted average shares | 21.5 | |||
KLX ENERGY SERVICES HOLDINGS, INC. | |||
RECONCILIATION OF ROIC CALCULATIONS | |||
(In Millions) | |||
FY 2019 Outlook | |||
(Approximate Amounts) | |||
Net earnings | $ | 78 | |
Amortization | 2 | ||
Non-cash compensation expense | 19 | ||
Income taxes | 9 | ||
Adjusted earnings before tax expense | $ | 108 | |
Income taxes | (11 | ) | |
Adjusted Net Earnings | $ | 97 | |
Adjusted Net Earnings | $ | 97 | |
Amortization | (2 | ) | |
Non-cash compensation expense | (19 | ) | |
Interest expense | 30 | ||
Income tax expense | 11 | ||
Operating earnings | $ | 117 | |
Operating earnings | $ | 117 | |
Income tax expense | (11 | ) | |
After-tax net operating earnings | $ | 106 | |
Average total capital | $ | 464 | |
Return on invested capital | 22 | % | |
CONTACT:
Treasurer and Senior Director, Investor Relations
(561) 273-7148
Source: KLX Energy Services LLC