Company generates record annual revenue,
Adjusted EBITDA and free cash flow
HOUSTON, March 6,
2024 KLX Energy Services Holdings, Inc.
(Nasdaq: KLXE) ("KLX", the "Company", "we", "us" or "our")
today reported financial results for the fourth quarter ended
December 31, 2023.
Full Year 2023 Financial Highlights
- Revenue of $888 million, an
increase of 14% compared to prior year despite a 20% decline in rig
count over the same period
- Net income of $19 million, an
increase of 719% compared to prior year, and diluted income per
share of $1.22
- Net income margin of 2%, a 645% increase from prior year
- Adjusted EBITDA of $138 million,
an increase of 42% compared to prior year
- Adjusted EBITDA margin of 16% compared to 2022 Adjusted EBITDA
margin of 12%
- Cash balance of $113 million,
increased 96% compared to prior year
- Total debt of $284 million,
consistent with prior year
- Net Debt of $172 million, a
$54 million or 24% reduction compared
to prior year
- Liquidity of $154 million,
consisting of approximately $113
million of cash and nearly $42
million of available borrowing capacity under the
December 2023 asset-based revolving
credit facility (the "ABL Facility") borrowing base certificate,
representing a $53 million or 52%
increase compared to prior year
- Net Leverage Ratio of 1.2x, reduced 47% from prior year
Fourth Quarter 2023 Financial Highlights
- Revenue of $194 million
- Net loss of $(9) million and
diluted loss per share of $(0.58)
- Adjusted EBITDA of $23 million
and Adjusted EBITDA margin of 12%
See "Non-GAAP Financial Measures" at the end of this release
for a discussion of Adjusted EBITDA, Adjusted EBITDA margin,
Adjusted Net Income (Loss), Adjusted Diluted Earnings (Loss) per
share, Unlevered and Levered Free Cash Flow, Net Working
Capital, Net Debt, Net Leverage Ratio and their reconciliations to
the most directly comparable financial measure calculated and
presented in accordance with U.S. generally accepted accounting
principles ("GAAP"). We have not provided reconciliations of our
future expectations as to Adjusted EBITDA or Adjusted EBITDA margin
as such reconciliations are not available without unreasonable
efforts.
Chris Baker, KLX President and
Chief Executive Officer, stated, "2023 was a record year on
numerous fronts marked by outstanding operational performance,
financial successes, post-COVID record HSE statistics and
significant strategic advancements, including the commercialization
of multiple proprietary offerings and the acquisition of Greene's
Energy Group. As we look forward to 2024, we currently expect our
first quarter results to be negatively impacted by normalized
seasonality, the Polar Vortex in January and safety standdowns for
two separate customers due to non-KLX safety incidents. Based on
our current schedules, we expect to exit the first quarter on a
strong monthly run-rate and to approach 2023 levels of quarterly
revenue and Adjusted EBITDA in the second quarter and beyond.
"We believe KLX, and the oilfield services industry in general,
is positioned exceptionally well as we move further into 2024,"
added Baker. "More specifically, the forward natural gas strip is
highly constructive into 2025 and 2026 due to the much-anticipated
incremental LNG offtake demand. Global LNG demand is expected to
double over the next two years and we believe this increase will
drive incremental natural gas-directed activity that will
ultimately lift and support service pricing and utilization across
all basins.
"We are proud of our track record of driving free cash flow and
believe the exceptional caliber of our team and service offerings
positions us to capture a greater portion of customer spending,
particularly amongst the largest, most active, and well-capitalized
operators in the US onshore market.
"On behalf of all of us at KLX, I am excited to welcome Ms.
Danielle Hunter to the Board.
Danielle is an accomplished executive and brings expertise specific
to the oilfield services we provide at KLX. She possesses core
competencies in corporate law and in her current role as President
of Berry Corporation, she will add a unique viewpoint into the
upstream market. The Board and Management look forward to her
contributions and insights," concluded Baker.
Fourth Quarter 2023 Financial Results
Revenue for the fourth quarter of 2023 totaled $194.2 million, a decrease of 12.0% compared to
third quarter revenue of $220.6
million. The decrease in revenue reflects a decrease in
activity in addition to the expected seasonal decline in the fourth
quarter. On a product line basis, drilling, completion, production
and intervention services contributed approximately 25%, 51%, 15%
and 9%, respectively, to revenues for the fourth quarter 2023.
Net loss for the fourth quarter of 2023 was $(9.2) million, compared to fourth quarter 2022
net income of $13.2 million. Adjusted
net loss for the fourth quarter of 2023 was $(8.7) million, compared to fourth quarter 2022
adjusted net income of $12.7 million.
Adjusted EBITDA for the fourth quarter of 2023 was $23.0 million, compared to fourth quarter 2022
Adjusted EBITDA of $37.3 million.
Adjusted EBITDA margin for the fourth quarter of 2023 was 11.8%,
compared to fourth quarter 2022 Adjusted EBITDA margin of
16.7%.
Fourth Quarter 2023 Segment Results
The Company reports revenue, operating income and Adjusted
EBITDA through three geographic business segments: Rocky Mountains,
Southwest and Northeast/Mid-Con.
- Rocky Mountains: Revenue, operating income and Adjusted EBITDA
for the Rocky Mountains segment was $60.0
million, $6.7 million and
$12.7 million, respectively, for the
fourth quarter of 2023. Fourth quarter revenue represents a 22.1%
decrease over the third quarter of 2023 largely due to a 2%
reduction in average rig count and annual seasonality, which
affected all of our regional drilling, completion and production
offerings, including frac rentals, coiled tubing, rentals and tech
services. Segment operating income and Adjusted EBITDA decreased
62.1% and 45.5%, respectively, as a function of the seasonal
decrease in revenue, which is expected to correct as we exit the
first quarter of 2024.
- Southwest: Revenue, operating income and Adjusted EBITDA for
the Southwest segment, which includes the Permian and South Texas, was $67.3
million, $1.7 million and
$8.8 million, respectively, for the
fourth quarter of 2023. Fourth quarter revenue represents a 13.5%
decrease over the third quarter of 2023 largely due to a 5%
reduction in average rig count and annual seasonality, which
affected our flowback, wireline, tech services and coiled tubing
offerings. Segment operating income and Adjusted EBITDA decreased
64.6% and 25.4%, respectively, as a function of the decrease in
revenue as we maintained elevated staffing levels to support an
expected increase in first quarter activity.
- Northeast/Mid-Con: Revenue, operating income and Adjusted
EBITDA for the Northeast/Mid-Con segment was $66.9 million, $4.1
million and $10.7 million,
respectively, for the fourth quarter of 2023. Fourth quarter
revenue represents a 1.7% increase over the third quarter of 2023
due to increased pressure pumping activity driven by a newly
executed frac contract, along with increases in coiled tubing and
flowback revenue that offset the declines experienced in
directional drilling and tech services. Segment operating income
and Adjusted EBITDA decreased 21.2% and 6.1%, respectively, largely
due to lower pricing and increased insurance costs.
The following is a tabular summary of revenue, operating income
(loss) and Adjusted EBITDA (loss) for the fourth quarter ended
December 31, 2023, the third quarter
ended September 30, 2023 and the
fourth quarter ended December 31,
2022 ($ in millions).
|
|
Three Months
Ended
|
|
|
December 31,
2023
|
|
September 30,
2023
|
|
December 31,
2022
|
Revenue:
|
|
|
|
|
|
|
Rocky Mountains
|
|
$
60.0
|
|
$
77.0
|
|
$
66.1
|
Southwest
|
|
67.3
|
|
77.8
|
|
74.8
|
Northeast/Mid-Con
|
|
66.9
|
|
65.8
|
|
82.4
|
Total
revenue
|
`
|
$
194.2
|
|
$
220.6
|
|
$
223.3
|
|
|
|
Three Months
Ended
|
|
|
December 31,
2023
|
|
September 30,
2023
|
|
December 31,
2022
|
Operating income
(loss):
|
|
|
|
|
|
|
Rocky Mountains
|
|
$
6.7
|
|
$
17.7
|
|
$
12.4
|
Southwest
|
|
1.7
|
|
4.8
|
|
7.7
|
Northeast/Mid-Con
|
|
4.1
|
|
5.2
|
|
15.4
|
Corporate and
other
|
|
(10.5)
|
|
(11.3)
|
|
(13.3)
|
Total operating
income
|
|
$
2.0
|
|
$
16.4
|
|
$
22.2
|
|
|
|
Three Months
Ended
|
|
|
December 31,
2023
|
|
September 30,
2023
|
|
December 31,
2022
|
Adjusted EBITDA
(loss)
|
|
|
|
|
|
|
Rocky Mountains
|
|
$
12.7
|
|
$
23.3
|
|
$
17.9
|
Southwest
|
|
8.8
|
|
11.8
|
|
12.4
|
Northeast/Mid-Con
|
|
10.7
|
|
11.4
|
|
19.7
|
Segment
total
|
|
32.2
|
|
46.5
|
|
50.0
|
Corporate and
other
|
|
(9.2)
|
|
(9.8)
|
|
(12.7)
|
Total Adjusted
EBITDA(1)
|
|
$
23.0
|
|
$
36.7
|
|
$
37.3
|
|
|
(1)
Excludes one-time costs, as defined in
the Reconciliation of Consolidated Net Income (Loss) to Adjusted
EBITDA table below, non-cash compensation expense and non-cash
asset impairment expense.
|
Balance Sheet and Liquidity
Total debt outstanding as of December 31, 2023 was
$284.3 million. As of
December 31, 2023, cash and cash equivalents totaled
$112.5 million. Available liquidity
as of December 31, 2023 was $154.4
million, including availability of $41.9 million on the December 2023 ABL Facility borrowing base
certificate. The senior secured notes bear interest at an annual
rate of 11.5% (the "Senior Secured Notes"), payable semi-annually
in arrears on May 1st and
November 1st. Accrued
interest as of December 31, 2023 was $4.5 million for the Senior Secured Notes and
$0.0 million related to the ABL
Facility.
Net working capital as of December 31, 2023 was
$47.2 million, a 35% decrease from
December 31, 2022 driven by a reduction in days sales
outstanding.
KLX did not sell any shares under our at-the-market offering
program in the fourth quarter ended December
2023.
Other Financial Information
Capital expenditures were $12.8
million during the fourth quarter of 2023, a decrease of
$5.0 million or 28.1% compared to
capital expenditures of $17.8 million
in the third quarter of 2023. Capital spending during the fourth
quarter was driven primarily by maintenance capital expenditures
across our segments.
As of December 31, 2023, we had $2.3
million of assets held for sale related to one facility and
select equipment in the Rocky Mountains and Southwest segments.
About Danielle Hunter
Ms. Hunter is the President of Berry Corporation, an upstream
energy company engaged in the responsible development and
production of conventional oil reserves in the Western United States. She joined Berry in
January 2020 as Executive Vice
President, General Counsel and Corporate Secretary, a position she
held through her appointment as President effective January 1, 2023. Prior to joining Berry, Ms.
Hunter served as Executive Vice President, General Counsel,
Corporate Secretary and Chief Risk and Compliance Officer at
C&J Energy Services, Inc. (now part of Patterson UTI), a well
construction, completions, and services company, where she provided
strategic counsel on a broad range of legal, business and
operational matters. She served at C&J from June 2011 through November
2019. From 2007 through 2011, Ms. Hunter practiced corporate
law at Vinson & Elkins LLP representing public and private
companies in capital markets offerings and mergers and
acquisitions, primarily in the oil and natural gas industry. She
served as a judicial law clerk to U.S. District Judge Tucker Melancon, U.S. District Court for the
Western District of Louisiana,
after graduating Magna Cum Laude from Tulane
University Law School in 2006.
Conference Call Information
KLX will conduct its fourth quarter 2023 conference call, which
can be accessed via dial-in or webcast, on Thursday, March 7, 2023 at 10:00 a.m. Eastern Time (9:00 a.m. Central Time) by dialing 1-201-389-0867
and asking for the KLX conference call at least 10 minutes prior to
the start time, or by logging onto the webcast at
https://investor.klx.com/events-and-presentations/events. For
those who cannot listen to the live call, a replay will be
available through March 21, 2024, and
may be accessed by dialing 1-201-612-7415 and using passcode
13744247#. Also, an archive of the webcast will be available
shortly after the call at
https://investor.klx.com/events-and-presentations/events for
90 days. Please submit any questions for management prior to the
call via email to KLXE@dennardlascar.com.
About KLX Energy Services Holdings, Inc.
KLX is a growth-oriented 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
the United States. The Company
delivers mission critical oilfield services focused on drilling,
completion, production, and intervention activities for technically
demanding wells from over 50 service and support facilities located
throughout the United States.
KLX's complementary suite of proprietary products and specialized
services is supported by technically skilled personnel and a broad
portfolio of innovative in-house manufacturing, repair and
maintenance capabilities. More information is available at
www.klx.com.
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 operating cash flows; the
availability of capital and our liquidity; our ability to renew and
refinance our debt; 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; 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 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 oil and natural gas exploration and production
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; inflation; increases in
interest rates; the ongoing war in Ukraine and its continuing effects on global
trade; the ongoing conflict in the Middle
East; supply chain issues; and other risks and uncertainties
listed in our filings with the U.S. Securities and Exchange
Commission, including our Current Reports on Form 8-K that we file
from time to time, Quarterly Reports on Form 10-Q and Annual Report
on Form 10-K. Readers are cautioned not to place undue reliance on
forward-looking statements, which speak only as of the date hereof.
We undertake no obligation to publicly update or revise any
forward-looking statements after the date they are made, whether as
a result of new information, future events or otherwise, except as
required by law.
KLX Energy Services
Holdings, Inc.
Condensed
Consolidated Statements of Operations
(In millions of
U.S. dollars and shares, except per share data)
(Unaudited)
|
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
December 31,
2023
|
|
September 30,
2023
|
|
December 31,
2022
|
|
December 31,
2023
|
|
December 31,
2022
|
Revenues
|
$
194.2
|
|
$
220.6
|
|
$
223.3
|
|
$
888.4
|
|
$
781.6
|
Costs and
expenses:
|
|
|
|
|
|
|
|
|
|
Cost of
sales
|
152.2
|
|
166.2
|
|
166.6
|
|
672.5
|
|
621.3
|
Depreciation and amortization
|
19.8
|
|
18.9
|
|
14.9
|
|
72.8
|
|
56.8
|
Selling,
general and administrative
|
19.8
|
|
18.6
|
|
19.4
|
|
86.7
|
|
70.4
|
Research
and development costs
|
0.4
|
|
0.4
|
|
0.2
|
|
1.4
|
|
0.6
|
Bargain
purchase gain
|
—
|
|
0.1
|
|
—
|
|
(1.9)
|
|
—
|
Operating
income
|
2.0
|
|
16.4
|
|
22.2
|
|
56.9
|
|
32.5
|
Non-operating
expense:
|
|
|
|
|
|
|
|
|
|
Interest
income
|
(0.9)
|
|
(0.7)
|
|
—
|
|
(1.8)
|
|
—
|
Interest
expense
|
9.3
|
|
9.2
|
|
9.0
|
|
36.5
|
|
35.0
|
Income (loss) before
income tax
|
(6.4)
|
|
7.9
|
|
13.2
|
|
22.2
|
|
(2.5)
|
Income tax
expense
|
2.8
|
|
0.3
|
|
—
|
|
3.0
|
|
0.6
|
Net income
(loss)
|
$
(9.2)
|
|
$
7.6
|
|
$
13.2
|
|
$
19.2
|
|
$
(3.1)
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per
common share:
|
|
|
|
|
|
|
|
|
|
Basic
|
$
(0.58)
|
|
$
0.47
|
|
$
1.07
|
|
$
1.23
|
|
$
(0.27)
|
Diluted
|
$
(0.58)
|
|
$
0.47
|
|
$
1.06
|
|
$
1.22
|
|
$
(0.27)
|
|
|
|
|
|
|
|
|
|
|
Weighted average common
shares:
|
|
|
|
|
|
|
|
|
|
Basic
|
16.0
|
|
16.0
|
|
12.3
|
|
15.6
|
|
11.3
|
Diluted
|
16.0
|
|
16.1
|
|
12.5
|
|
15.7
|
|
11.3
|
KLX Energy Services
Holdings, Inc.
Condensed
Consolidated Balance Sheets
(In millions of
U.S. dollars and shares, except per share data)
(Unaudited)
|
|
|
|
As of December
31
|
|
2023
|
|
2022
|
ASSETS
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
$
112.5
|
|
$
57.4
|
Accounts
receivable–trade, net of allowance of $5.5 and $5.7
|
127.0
|
|
154.3
|
Inventories,
net
|
33.5
|
|
25.7
|
Prepaid expenses and
other current assets
|
17.3
|
|
17.3
|
Total current
assets
|
290.3
|
|
254.7
|
Property and equipment,
net(1)
|
220.6
|
|
168.1
|
Operating lease
assets
|
22.3
|
|
37.4
|
Intangible assets,
net
|
1.8
|
|
2.1
|
Other assets
|
4.8
|
|
3.6
|
Total
assets
|
$
539.8
|
|
$
465.9
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
Current
liabilities:
|
|
|
|
Accounts
payable
|
$
87.9
|
|
$
84.2
|
Accrued
interest
|
4.6
|
|
4.8
|
Accrued
liabilities
|
42.7
|
|
41.0
|
Current portion of
operating lease liabilities
|
6.9
|
|
14.2
|
Current portion of
finance lease liabilities
|
22.0
|
|
10.2
|
Total current
liabilities
|
164.1
|
|
154.4
|
Long-term
debt
|
284.3
|
|
283.4
|
Long-term operating
lease liabilities
|
16.0
|
|
22.8
|
Long-term finance lease
liabilities
|
36.2
|
|
20.3
|
Other non-current
liabilities
|
0.4
|
|
0.8
|
Commitments,
contingencies and off-balance sheet arrangements
|
|
|
|
Stockholders'
equity:
|
|
|
|
Common Stock, $0.01
par value; 110.0 authorized; 16.9 and 14.3 issued
|
0.1
|
|
0.1
|
Additional paid-in
capital
|
553.4
|
|
517.3
|
Treasury stock, at
cost, 0.4 shares and 0.4 shares
|
(5.3)
|
|
(4.6)
|
Accumulated
deficit
|
(509.4)
|
|
(528.6)
|
Total stockholders'
equity (deficit)
|
38.8
|
|
(15.8)
|
Total liabilities and
stockholders' equity
|
$
539.8
|
|
$
465.9
|
|
(1) Includes right-of-use
assets - finance leases
|
KLX Energy Services Holdings,
Inc.
Additional Selected Operating
Data
(Unaudited)
Non-GAAP Financial Measures
This release includes Adjusted EBITDA, Adjusted EBITDA margin,
Adjusted Net Income (Loss), Adjusted Diluted Earnings (Loss) per
share, Unlevered and Levered Free Cash Flow, Net Working
Capital, Net Debt and Net Leverage Ratio 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 the
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
supplement the GAAP measures in order 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.
Adjusted EBITDA margin 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 margin is not a measure of net
earnings or cash flows as determined by GAAP. Adjusted EBITDA
margin is defined as the quotient of Adjusted EBITDA and total
revenue. We believe Adjusted EBITDA margin is useful because it
allows us to supplement the GAAP measures in order 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, as a percentage of
revenues.
We define Adjusted Net Income (Loss) as consolidated net income
(loss) adjusted for (i) goodwill and/or long-lived asset impairment
charges, (ii) restructuring charges, (iii) transaction and
integration costs related to acquisitions and (iv) other expenses
or charges to exclude certain items that we believe are not
reflective of the ongoing performance of our business. We believe
Adjusted Net Income (Loss) is useful because it allows us to
exclude non-recurring items in evaluating our operating
performance.
We define Adjusted Diluted Earnings (Loss) per share as the
quotient of adjusted net income (loss) and diluted weighted average
common shares. We believe that Adjusted Diluted Earnings (Loss) per
share provides useful information to investors because it allows us
to exclude non-recurring items in evaluating our operating
performance on a diluted per share basis.
We define Unlevered Free Cash Flow as net cash provided by
operating activities less capital expenditures and proceeds from
sale of property and equipment plus interest expense. We define
Levered Free Cash Flow as net cash provided by operating activities
less capital expenditures and proceeds from sale of property and
equipment. Our management uses Unlevered and Levered Free Cash Flow
to assess the Company's liquidity and ability to repay maturing
debt, fund operations and make additional investments. We believe
that each of Unlevered and Levered Free Cash Flow provide useful
information to investors because it is an important indicator of
the Company's liquidity, including our ability to reduce Net Debt
and make strategic investments.
Net Working Capital is calculated as current assets, excluding
cash, less current liabilities, excluding accrued interest and
finance lease obligations. We believe that Net Working Capital
provides useful information to investors because it is an important
indicator of the Company's liquidity.
We define Net Debt as total debt less cash and cash equivalents.
We believe that Net Debt provides useful information to investors
because it is an important indicator of the Company's
indebtedness.
We define Net Leverage Ratio as Net Debt divided by Adjusted
EBITDA. We believe that Net Leverage Ratio provides useful
information to investors because it is an important indicator of
the Company's indebtedness in relation to our operating
performance.
The following tables present a reconciliation of non-GAAP
financial measures to the most directly comparable GAAP financial
measures for the periods indicated:
KLX Energy Services
Holdings, Inc.
Reconciliation of
Consolidated Net Income (Loss) to Adjusted EBITDA*
(In millions of
U.S. dollars)
(Unaudited)
|
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
December 31,
2023
|
|
September 30,
2023
|
|
December 31,
2022
|
|
December 31,
2023
|
|
December 31,
2022
|
Consolidated net income
(loss) (2)
|
$
(9.2)
|
|
$
7.6
|
|
$
13.2
|
|
$
19.2
|
|
$
(3.1)
|
Income tax
expense
|
2.8
|
|
0.3
|
|
—
|
|
3.0
|
|
0.6
|
Interest
expense, net
|
8.4
|
|
8.5
|
|
9.0
|
|
34.7
|
|
35.0
|
Operating
income
|
2.0
|
|
16.4
|
|
22.2
|
|
56.9
|
|
32.5
|
Bargain
purchase gain
|
—
|
|
0.1
|
|
—
|
|
(1.9)
|
|
—
|
One-time
net costs (benefits), excluding impairment and other charges
(1)
|
0.5
|
|
0.5
|
|
(0.5)
|
|
6.8
|
|
4.4
|
Adjusted operating
income
|
2.5
|
|
17.0
|
|
21.7
|
|
61.8
|
|
36.9
|
Depreciation and amortization
|
19.8
|
|
18.9
|
|
14.9
|
|
72.8
|
|
56.8
|
Non-cash
compensation
|
0.7
|
|
0.8
|
|
0.7
|
|
3.0
|
|
3.0
|
Adjusted
EBITDA
|
$
23.0
|
|
$
36.7
|
|
$
37.3
|
|
$
137.6
|
|
$
96.7
|
|
*Previously announced
quarterly numbers may not sum to the year-end total due to
rounding.
|
(1) The
one-time costs during the fourth quarter of 2023 relate to $0.4 in
non-recurring facility costs and $0.1 in professional
services.
|
(2) Cost of sales includes $2.0 and
$8.3 of lease expense associated with five coiled tubing unit
leases for the three and twelve months ended December 31,
2023, respectively.
|
KLX Energy Services
Holdings, Inc.
Consolidated Net
Income (Loss) Margin(1)
(In millions of
U.S. dollars)
(Unaudited)
|
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
December 31,
2023
|
|
September 30,
2023
|
|
December 31,
2022
|
|
December 31,
2023
|
|
December 31,
2022
|
Consolidated net income
(loss)
|
$
(9.2)
|
|
$
7.6
|
|
$
13.2
|
|
$
19.2
|
|
$
(3.1)
|
Revenue
|
194.2
|
|
220.6
|
|
223.3
|
|
888.4
|
|
781.6
|
Consolidated net income
(loss) margin percentage
|
(4.7) %
|
|
3.4 %
|
|
5.9 %
|
|
2.2 %
|
|
(0.4) %
|
|
(1) Consolidated Net Income (Loss)
Margin is defined as the quotient of consolidated net income (loss)
and total revenue.
|
KLX Energy Services
Holdings, Inc.
Consolidated
Adjusted EBITDA Margin(1)
(In millions of
U.S. dollars)
(Unaudited)
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
December 31,
2023
|
|
September 30,
2023
|
|
December 31,
2022
|
|
December 31,
2023
|
|
December 31,
2022
|
Adjusted
EBITDA
|
$
23.0
|
|
$
36.7
|
|
$
37.3
|
|
$
137.6
|
|
$
96.7
|
Revenue
|
194.2
|
|
220.6
|
|
223.3
|
|
888.4
|
|
781.6
|
Adjusted EBITDA Margin
Percentage
|
11.8 %
|
|
16.6 %
|
|
16.7 %
|
|
15.5 %
|
|
12.4 %
|
|
(1) Adjusted EBITDA Margin is defined
as the quotient of Adjusted EBITDA and total revenue. Adjusted
EBITDA is operating income (loss) excluding one-time costs (as
defined above), depreciation and amortization expense, non-cash
compensation expense and non-cash asset impairment
expense.
|
Reconciliation of
Rocky Mountains Operating Income to Adjusted EBITDA
(In millions of
U.S. dollars)
(Unaudited)
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
December 31,
2023
|
|
September 30,
2023
|
|
December 31,
2022
|
|
December 31,
2023
|
|
December 31,
2022
|
Rocky Mountains
operating income
|
$
6.7
|
|
$
17.7
|
|
$
12.4
|
|
$
46.1
|
|
$
27.3
|
One-time
costs (1)
|
—
|
|
—
|
|
—
|
|
—
|
|
0.5
|
Adjusted
operating income
|
6.7
|
|
17.7
|
|
12.4
|
|
46.1
|
|
27.8
|
Depreciation and amortization expense
|
6.0
|
|
5.6
|
|
5.5
|
|
22.4
|
|
21.4
|
Non-cash
compensation
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
Rocky Mountains
Adjusted EBITDA
|
$
12.7
|
|
$
23.3
|
|
$
17.9
|
|
$
68.5
|
|
$
49.2
|
|
(1) One-time costs are defined in the
Reconciliation of Consolidated Net Income (Loss) to Adjusted EBITDA
table above. For purposes of segment reconciliation, one-time costs
also include impairment and other charges.
|
Reconciliation of
Southwest Operating Income to Adjusted EBITDA
(In millions of
U.S. dollars)
(Unaudited)
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
December 31,
2023
|
|
September 30,
2023
|
|
December 31,
2022
|
|
December 31,
2023
|
|
December 31,
2022
|
Southwest operating
income
|
$
1.7
|
|
$
4.8
|
|
$
7.7
|
|
$
19.3
|
|
$
14.5
|
One-time
costs (1)
|
0.3
|
|
0.2
|
|
0.1
|
|
0.5
|
|
0.4
|
Adjusted
operating income
|
2.0
|
|
5.0
|
|
7.8
|
|
19.8
|
|
14.9
|
Depreciation and amortization expense
|
6.8
|
|
6.8
|
|
4.6
|
|
25.7
|
|
18.3
|
Non-cash
compensation
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
Southwest Adjusted
EBITDA
|
$
8.8
|
|
$
11.8
|
|
$
12.4
|
|
$
45.5
|
|
$
33.2
|
|
(1) One-time costs are defined in the
Reconciliation of Consolidated Net Income (Loss) to Adjusted EBITDA
table above. For purposes of segment reconciliation, one-time costs
also include impairment and other charges.
|
Reconciliation of
Northeast/Mid-Con Operating Income to Adjusted
EBITDA
(In millions of
U.S. dollars)
(Unaudited)
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
December 31,
2023
|
|
September 30,
2023
|
|
December 31,
2022
|
|
December 31,
2023
|
|
December 31,
2022
|
Northeast/Mid-Con
operating income
|
$
4.1
|
|
$
5.2
|
|
$
15.4
|
|
$
40.6
|
|
$
39.1
|
One-time
costs (1)
|
0.1
|
|
—
|
|
0.1
|
|
0.1
|
|
0.3
|
Adjusted
operating income
|
4.2
|
|
5.2
|
|
15.5
|
|
40.7
|
|
39.4
|
Depreciation and amortization expense
|
6.4
|
|
6.1
|
|
4.2
|
|
22.9
|
|
15.2
|
Non-cash
compensation
|
0.1
|
|
0.1
|
|
—
|
|
0.2
|
|
0.2
|
Northeast/Mid-Con
Adjusted EBITDA
|
$
10.7
|
|
$
11.4
|
|
$
19.7
|
|
$
63.8
|
|
$
54.8
|
|
(1) One-time costs are defined in the
Reconciliation of Consolidated Net Income (Loss) to Adjusted EBITDA
table above. For purposes of segment reconciliation, one-time costs
also include impairment and other charges.
|
KLX Energy Services
Holdings, Inc.
Segment Operating
Income Margin(1)
(In millions of
U.S. dollars)
(Unaudited)
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
December 31,
2023
|
|
September 30,
2023
|
|
December 31,
2022
|
|
December 31,
2023
|
|
December 31,
2022
|
Rocky
Mountains
|
|
|
|
|
|
|
|
|
|
Operating
income
|
$
6.7
|
|
$
17.7
|
|
$
12.4
|
|
$
46.1
|
|
$
27.3
|
Revenue
|
60.0
|
|
77.0
|
|
66.1
|
|
271.4
|
|
229.0
|
Segment operating
income margin percentage
|
11.2 %
|
|
23.0 %
|
|
18.8 %
|
|
17.0 %
|
|
11.9 %
|
Southwest
|
|
|
|
|
|
|
|
|
|
Operating
income
|
1.7
|
|
4.8
|
|
7.7
|
|
19.3
|
|
14.5
|
Revenue
|
67.3
|
|
77.8
|
|
74.8
|
|
304.8
|
|
255.2
|
Segment operating
income margin percentage
|
2.5 %
|
|
6.2 %
|
|
10.3 %
|
|
6.3 %
|
|
5.7 %
|
Northeast/Mid-Con
|
|
|
|
|
|
|
|
|
|
Operating
income
|
4.1
|
|
5.2
|
|
15.4
|
|
40.6
|
|
39.1
|
Revenue
|
66.9
|
|
65.8
|
|
82.4
|
|
312.2
|
|
297.4
|
Segment operating
income margin percentage
|
6.1 %
|
|
7.9 %
|
|
18.7 %
|
|
13.0 %
|
|
13.1 %
|
|
(1) Segment operating income margin
is defined as the quotient of segment operating income and segment
revenue.
|
KLX Energy Services
Holdings, Inc.
Segment Adjusted
EBITDA Margin(1)
(In millions of
U.S. dollars)
(Unaudited)
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
December 31,
2023
|
|
September 30,
2023
|
|
December 31,
2022
|
|
December 31,
2023
|
|
December 31,
2022
|
Rocky
Mountains
|
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA
|
$
12.7
|
|
$
23.3
|
|
$
17.9
|
|
$
68.5
|
|
$
49.2
|
Revenue
|
60.0
|
|
77.0
|
|
66.1
|
|
271.4
|
|
229.0
|
Adjusted EBITDA Margin
Percentage
|
21.2 %
|
|
30.3 %
|
|
27.1 %
|
|
25.2 %
|
|
21.5 %
|
Southwest
|
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA
|
8.8
|
|
11.8
|
|
12.4
|
|
45.5
|
|
33.2
|
Revenue
|
67.3
|
|
77.8
|
|
74.8
|
|
304.8
|
|
255.2
|
Adjusted EBITDA Margin
Percentage
|
13.1 %
|
|
15.2 %
|
|
16.6 %
|
|
14.9 %
|
|
13.0 %
|
Northeast/Mid-Con
|
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA
|
10.7
|
|
11.4
|
|
19.7
|
|
63.8
|
|
54.8
|
Revenue
|
66.9
|
|
65.8
|
|
82.4
|
|
312.2
|
|
297.4
|
Adjusted EBITDA Margin
Percentage
|
16.0 %
|
|
17.3 %
|
|
23.9 %
|
|
20.4 %
|
|
18.4 %
|
|
(1) Segment Adjusted EBITDA Margin is
defined as the quotient of Segment Adjusted EBITDA 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.
|
KLX Energy
Services Holdings, Inc.
Reconciliation of
Consolidated Net Income (Loss) to Adjusted Net Income (Loss)
and
Adjusted Diluted
Earnings (Loss) per Share
(In millions of
U.S. dollars and shares, except per share
amounts)
(Unaudited)
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
December 31,
2023
|
|
September 30,
2023
|
|
December 31,
2022
|
|
December 31,
2023
|
|
December 31,
2022
|
Consolidated net income
(loss)(2)
|
$
(9.2)
|
|
$
7.6
|
|
$
13.2
|
|
$
19.2
|
|
$
(3.1)
|
Bargain
purchase gain
|
—
|
|
0.1
|
|
—
|
|
(1.9)
|
|
—
|
One-time
costs(1)
|
0.5
|
|
0.5
|
|
(0.5)
|
|
6.8
|
|
4.4
|
Adjusted net income
(loss)
|
$
(8.7)
|
|
$
8.2
|
|
$
12.7
|
|
$
24.1
|
|
$
1.3
|
Diluted
weighted average common shares
|
16.0
|
|
16.1
|
|
12.5
|
|
15.7
|
|
11.3
|
Adjusted Diluted
Earnings (Loss) per share(3)
|
$
(0.54)
|
|
$
0.51
|
|
$
1.02
|
|
$
1.54
|
|
$
0.12
|
|
*Previously announced
quarterly numbers may not sum to the year-end total due to
rounding.
|
(1) The
one-time costs during the fourth quarter of 2023 relate to $0.4 in
non-recurring facility costs and $0.1 in professional
services.
|
(2) Cost of
sales includes $2.0 and $8.3 of lease expense associated with five
coiled tubing unit leases for the three and twelve months ended
December 31, 2023, respectively.
|
(3) Adjusted
Diluted Earnings per share is defined as the quotient of Adjusted
Net Income (Loss) and diluted weighted average common
shares.
|
KLX Energy Services
Holdings, Inc.
Reconciliation of
Net Cash Flow Provided by Operating Activities to Free Cash
Flow
(In millions of
U.S. dollars)
(Unaudited)
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
December 31,
2023
|
|
September 30,
2023
|
|
December 31,
2022
|
|
December 31,
2023
|
|
December 31,
2022
|
Net cash flow provided
by operating activities
|
$
38.6
|
|
$
25.6
|
|
$
11.8
|
|
$
115.6
|
|
$
15.7
|
Capital
expenditures
|
(12.8)
|
|
(17.8)
|
|
(9.5)
|
|
(57.1)
|
|
(35.6)
|
Proceeds
from sale of property and equipment
|
3.0
|
|
4.8
|
|
5.1
|
|
16.3
|
|
16.9
|
Cash from
acquisition
|
—
|
|
—
|
|
—
|
|
1.1
|
|
—
|
Levered Free Cash
Flow
|
28.8
|
|
12.6
|
|
7.4
|
|
75.9
|
|
(3.0)
|
Add: Interest expense,
net
|
8.4
|
|
8.5
|
|
9.0
|
|
34.7
|
|
35.0
|
Unlevered Free Cash
Flow
|
$
37.2
|
|
$
21.1
|
|
$
16.4
|
|
$
110.6
|
|
$
32.0
|
KLX Energy Services
Holdings, Inc.
Reconciliation of
Current Assets and Current Liabilities to Net Working
Capital
(In millions of
U.S. dollars)
(Unaudited)
|
|
|
As of
|
|
December
31, 2023
|
|
September
30, 2023
|
|
December
31, 2022
|
Current
assets
|
$
290.3
|
|
$
287.4
|
|
$
254.7
|
Less: Cash
|
112.5
|
|
90.4
|
|
57.4
|
Net current
assets
|
177.8
|
|
197.0
|
|
197.3
|
Current
liabilities
|
164.1
|
|
152.9
|
|
154.4
|
Less: Accrued
interest
|
4.6
|
|
11.5
|
|
4.8
|
Less: Operating lease
obligations
|
6.9
|
|
14.1
|
|
14.2
|
Less: Finance lease
obligations
|
22.0
|
|
15.7
|
|
10.2
|
Net current
liabilities
|
130.6
|
|
111.6
|
|
125.2
|
Net working
capital
|
$
47.2
|
|
$
85.4
|
|
$
72.1
|
KLX Energy Services
Holdings, Inc.
Reconciliation of
Net Debt(1)
(In millions of
U.S. dollars)
(Unaudited)
|
|
|
As of
|
|
December
31, 2023
|
|
September
30, 2023
|
|
December 31,
2022
|
Total Debt
|
$
284.3
|
|
$
284.1
|
|
$
283.4
|
Cash
|
112.5
|
|
90.4
|
|
57.4
|
Net Debt
|
$
171.8
|
|
$
193.7
|
|
$
226.0
|
|
(1) Net
Debt is defined as total debt less cash and cash
equivalents.
|
KLX Energy Services
Holdings, Inc
Reconciliation of
Net Leverage Ratio(1)
(In millions of
U.S. dollars)
(Unaudited)
|
|
|
Twelve Months
Ended
|
|
As of December
31,
2023
|
|
As of September
30,
2023
|
|
As of December
31,
2022
|
Adjusted
EBITDA
|
137.6
|
|
151.9
|
|
96.7
|
Net Debt
|
171.8
|
|
193.7
|
|
226.0
|
Net Leverage
Ratio
|
1.2
|
|
1.3
|
|
2.3
|
|
(1) Net
Leverage Ratio is defined as Net Debt divided by Adjusted
EBITDA
|
Contacts:
KLX Energy Services Holdings, Inc.
Keefer M. Lehner, EVP & CFO
832-930-8066
IR@klx.com
Dennard Lascar Investor
Relations
Ken Dennard / Natalie Hairston
713-529-6600
KLXE@dennardlascar.com
View original
content:https://www.prnewswire.com/news-releases/klx-energy-services-holdings-inc-reports-fourth-quarter-2023-results-302082083.html
SOURCE KLX Energy Services Holdings, Inc.