HOUSTON,
May 7,
2024 /PRNewswire/ -- KLX Energy Services Holdings,
Inc. (Nasdaq: KLXE) ("KLX", the "Company", "we", "us" or "our")
today reported financial results for the first quarter ended
March 31, 2024.
First Quarter 2024 Financial
Highlights
- Revenue of $175 million
- Net loss of $(22) million and
diluted loss per share of $(1.38)
- Adjusted EBITDA of $12
million
- Net loss margin of (13)%
- Adjusted EBITDA margin of 7%
- Liquidity of $128 million,
consisting of approximately $85
million of cash and approximately $43
million of available borrowing capacity under the
March 2024 asset-based revolving
credit facility (the "ABL Facility") borrowing base
certificate
- Set what we believe to be a new US coiled tubing depth record
of 28,915 feet
See "Non-GAAP Financial Measures" at the end
of this release for a discussion of Adjusted EBITDA, Adjusted
EBITDA margin, Adjusted Net (Loss) Income, Adjusted Diluted (Loss)
Earnings 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, "Our first quarter
performance was marked by both expected and unexpected challenges.
As we discussed on our recent 2023 fourth quarter conference call,
our Rockies, Mid-Con, and Permian operations were impacted in
January by the extreme weather conditions caused by the polar
vortex as well as activity delays due to
operator-initiated safety standdowns in the Rockies leading to
white space and unabsorbed costs. Early first quarter performance
was also affected by outsized white space on our calendars at the
beginning of the year as operators finalized budgets leading to a
slower start in our completion and production services product
service lines.
"We are pleased to report that we exited the
first quarter on a stronger Adjusted EBITDA run-rate than when we
began the quarter, with March generating our strongest Adjusted
EBITDA month of the quarter," added Baker. "And as we look at our
calendars today, April 2024 was our
strongest revenue month since November
2023 and we see a further inflection in May and June
activity.
"In addition to the incremental revenue gains in
the second quarter of 2024, we have initiated several cost cutting
measures on both the fixed and variable side of our cost structure
during the first and start of the second quarters which should help
improve margins in the second quarter and beyond. Operationally,
KLX continues to lead the industry with record-setting performance.
In the first quarter of 2024, we believe KLX set the bar for US
onshore coiled tubing drill-outs, setting new records for both
total depth ("TD") and lateral length. KLX reached a TD greater
than 28,600 feet and post-curve lateral lengths in excess of 20,400
feet on five consecutive wells. On the deepest well, KLX achieved
an unprecedented TD of 28,915 feet, resulting in a groundbreaking
milestone lateral length of 3.9 miles. We believe that with
market-leading tubing capacity and best-in-class engineering and
execution, KLX has decisively answered the question as to whether
coiled tubing can remain competitive on extended reach laterals in
excess of 3 miles. KLX will continue to be a leader in
extended-reach completions capabilities, and we expect more
positives to come from our coiled tubing segment and the KLX
PhantM™ dissolvable frac plugs, SpectrA™ drilling motors, and
OraclE-SRT™," concluded Baker.
First Quarter 2024 Financial
Results
Revenue for the first quarter of 2024 totaled
$174.7 million, a decrease of (10.0)%
compared to the fourth quarter of 2023 revenue of $194.2 million. The decrease in revenue reflects
a seasonal activity slowdown as well as a broader decrease due to
reduced industry activity, inclement weather and non-KLX-related
safety standdowns in the first quarter. On a product line basis,
drilling, completion, production and intervention services
contributed approximately 24%, 54%, 13% and 9%, respectively, to
revenues for the first quarter of 2024.
Net loss for the first quarter of 2024 was
$(22.2) million, compared to the
fourth quarter of 2023 net loss of $(9.2)
million. Adjusted net loss for the first quarter of 2024 was
$(19.9) million, compared to the
fourth quarter of 2023 adjusted net loss of $(8.7) million. Adjusted EBITDA for the first
quarter of 2024 was $12.0 million,
compared to the fourth quarter of 2023 Adjusted EBITDA of
$23.0 million. Adjusted EBITDA margin
for the first quarter of 2024 was 6.9%, compared to the fourth
quarter of 2023 Adjusted EBITDA margin of 11.8%.
First Quarter 2024 Segment
Results
The Company reports revenue, operating (loss)
income and Adjusted EBITDA through three geographic business
segments: Rocky Mountains, Southwest and Northeast/Mid-Con.
- Rocky Mountains: Revenue, operating loss and Adjusted EBITDA
for the Rocky Mountains segment was $45.6
million, $(1.2) million and
$5.4 million, respectively, for the
first quarter of 2024. First quarter revenue represents a (24.0)%
sequential decrease over the fourth quarter of 2023 largely due to
a (2)% reduction in average rig count, annual seasonality,
inclement weather and non-KLX-related safety standdowns, which
negatively affected the vast majority of our regional drilling,
completion and production offerings, including rentals, tech
services, frac rentals and wireline. Segment operating income and
Adjusted EBITDA decreased (117.9)% and (57.5)%, respectively, as a
function of the seasonal decrease in revenue, which is expected to
materially correct as we progress through the second quarter of
2024.
- Southwest: Revenue, operating loss and Adjusted EBITDA for the
Southwest segment, which includes the Permian and South Texas, was $69.4
million, $(0.7) million and
$6.7 million, respectively, for the
first quarter of 2024. First quarter revenue represents a 3.1%
sequential increase over the fourth quarter of 2023 largely due to
operational and management changes aided by a 1% increase in
average rig count, which positively affected our flowback,
wireline, tech services and coiled tubing offerings, despite being
negatively affected by the extreme weather in the Permian. Segment
operating income and Adjusted EBITDA decreased (141.2)% and
(23.9)%, respectively, as a function of slightly reduced pricing
and the maintenance of slightly elevated staffing levels to support
an expected increase in second quarter activity.
- Northeast/Mid-Con: Revenue, operating income and Adjusted
EBITDA for the Northeast/Mid-Con segment was $59.7 million, $2.4
million and $10.2 million,
respectively, for the first quarter of 2024. First quarter revenue
represents a 10.8% sequential decrease over the fourth quarter of
2023 due to reduced regional gas-focused activity across the vast
majority of our drilling, completion and production offerings,
including coiled tubing, directional drilling, accommodations and
tech services. Segment operating income and Adjusted EBITDA
decreased (41.5)% and (4.7)%, respectively, largely due to lower
pricing.
The following is a tabular summary of revenue,
operating (loss) income and Adjusted EBITDA (loss) for the first
quarter ended March 31, 2024, the
fourth quarter ended December 31,
2023 and the first quarter ended March 31, 2023 ($ in millions).
|
|
Three Months Ended
|
|
|
March 31, 2024
|
|
December 31, 2023
|
|
March 31, 2023
|
Revenue:
|
|
|
|
|
|
|
Rocky Mountains
|
|
$
45.6
|
|
$
60.0
|
|
$
67.9
|
Southwest
|
|
69.4
|
|
67.3
|
|
73.4
|
Northeast/Mid-Con
|
|
59.7
|
|
66.9
|
|
98.3
|
Total
revenue
|
|
$
174.7
|
|
$
194.2
|
|
$
239.6
|
|
|
|
|
Three Months Ended
|
|
|
March 31, 2024
|
|
December 31, 2023
|
|
March 31, 2023
|
Operating (loss) income:
|
|
|
|
|
|
|
Rocky Mountains
|
|
$
(1.2)
|
|
$
6.7
|
|
$
9.8
|
Southwest
|
|
(0.7)
|
|
1.7
|
|
4.8
|
Northeast/Mid-Con
|
|
2.4
|
|
4.1
|
|
18.7
|
Corporate and
other
|
|
(13.6)
|
|
(10.5)
|
|
(14.4)
|
Total operating (loss)
income
|
|
$
(13.1)
|
|
$
2.0
|
|
$
18.9
|
|
|
|
|
Three Months Ended
|
|
|
March 31, 2024
|
|
December 31, 2023
|
|
March 31, 2023
|
Adjusted EBITDA (loss)
|
|
|
|
|
|
|
Rocky Mountains
|
|
$
5.4
|
|
$
12.7
|
|
$
15.5
|
Southwest
|
|
6.7
|
|
8.8
|
|
10.2
|
Northeast/Mid-Con
|
|
10.2
|
|
10.7
|
|
23.7
|
Segment
total
|
|
22.3
|
|
32.2
|
|
49.4
|
Corporate and
other
|
|
(10.3)
|
|
(9.2)
|
|
(11.2)
|
Total Adjusted
EBITDA(1)
|
|
$
12.0
|
|
$
23.0
|
|
$
38.2
|
(1) Excludes
one-time costs, as defined in the Reconciliation of Consolidated
Net (Loss) Income to Adjusted EBITDA table below, non-cash
compensation expense and non-cash asset impairment
expense.
|
Balance Sheet and Liquidity
Total debt outstanding as of March 31, 2024
was $284.6 million. As of
March 31, 2024, cash and cash equivalents totaled $84.9 million. Available liquidity as of
March 31, 2024 was $127.6
million, including availability of $42.7 million on the March
2024 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
March 31, 2024 was $11.4 million
for the Senior Secured Notes and $0.0
million related to the ABL Facility.
Net working capital as of March 31, 2024 was
$59.7 million, a 26% increase from
December 31, 2023 driven by a slight increase in days sales
outstanding and reduction in days payable outstanding and accrued
liabilities, including payroll and 2023 incentive bonuses. We
expect to build up the cash balance as we navigate the remainder of
the year.
KLX did not sell any shares under our
at-the-market offering program in the first quarter ended
March 2024.
Other Financial Information
Capital expenditures were $13.5 million during the first quarter of 2024,
an increase of $0.7 million or 5.5%
compared to capital expenditures of $12.8
million in the fourth quarter of 2023. Capital spending
during the first quarter was driven primarily by maintenance
capital expenditures across our segments.
As of March 31, 2024, we had $2.3 million of assets held for sale related to
one facility and select equipment in the Rocky Mountains and
Southwest segments.
Guidance
- Expect second quarter 2024 revenue of $180 million to $200
million
- Expect second quarter 2024 adjusted EBITDA margin of 9% to
11%
Conference Call Information
KLX will conduct its first quarter 2024
conference call, which can be accessed via dial-in or webcast, on
Wednesday, May 8, 2024 at 10:00 a.m.
Eastern Time (9:00 a.m. Central
Time) by dialing 1-862-298-0702 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 May 22, 2024, and may be
accessed by dialing 1-201-612-7415 and using passcode 13745818#.
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 and tensions 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.
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
|
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
|
|
March 31,
2024
|
|
December 31,
2023
|
|
March 31,
2023
|
Revenues
|
$
174.7
|
|
$
194.2
|
|
$
239.6
|
Costs and
expenses:
|
|
|
|
|
|
Cost of
sales
|
144.0
|
|
152.2
|
|
180.9
|
Depreciation and amortization
|
21.9
|
|
19.8
|
|
16.5
|
Selling,
general and administrative
|
21.6
|
|
19.8
|
|
26.2
|
Research
and development costs
|
0.3
|
|
0.4
|
|
0.3
|
Bargain
purchase gain
|
—
|
|
—
|
|
(3.2)
|
Operating (loss)
income
|
(13.1)
|
|
2.0
|
|
18.9
|
Non-operating
expense:
|
|
|
|
|
|
Interest
income
|
(0.7)
|
|
(0.9)
|
|
—
|
Interest
expense
|
9.6
|
|
9.3
|
|
9.3
|
(Loss) income before
income tax
|
(22.0)
|
|
(6.4)
|
|
9.6
|
Income tax
expense
|
0.2
|
|
2.8
|
|
0.2
|
Net (loss)
income
|
$
(22.2)
|
|
$
(9.2)
|
|
$
9.4
|
|
|
|
|
|
|
Net (loss) income per
common share:
|
|
|
|
|
|
Basic
|
$
(1.38)
|
|
$
(0.58)
|
|
$
0.66
|
Diluted
|
$
(1.38)
|
|
$
(0.58)
|
|
$
0.65
|
|
|
|
|
|
|
Weighted average common
shares:
|
|
|
|
|
|
Basic
|
16.1
|
|
16.0
|
|
14.2
|
Diluted
|
16.1
|
|
16.0
|
|
14.4
|
KLX Energy Services
Holdings, Inc.
Condensed
Consolidated Balance Sheets
(In millions of
U.S. dollars and shares, except per share
data)
(Unaudited)
|
|
|
March 31,
2024
|
|
December 31,
2023
|
|
(Unaudited)
|
|
|
ASSETS
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
$
84.9
|
|
$
112.5
|
Accounts
receivable–trade, net of allowance of $4.4 and $5.5
|
120.5
|
|
127.0
|
Inventories,
net
|
33.3
|
|
33.5
|
Prepaid expenses and
other current assets
|
14.9
|
|
17.3
|
Total current
assets
|
253.6
|
|
290.3
|
Property and equipment,
net(1)
|
217.2
|
|
220.6
|
Operating lease
assets
|
21.3
|
|
22.3
|
Intangible assets,
net
|
1.7
|
|
1.8
|
Other assets
|
3.7
|
|
4.8
|
Total
assets
|
$
497.5
|
|
$
539.8
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
Current
liabilities:
|
|
|
|
Accounts
payable
|
$
74.5
|
|
$
87.9
|
Accrued
interest
|
11.4
|
|
4.6
|
Accrued
liabilities
|
34.5
|
|
42.7
|
Current portion of
operating lease obligations
|
7.0
|
|
6.9
|
Current portion of
finance lease obligations
|
19.9
|
|
22.0
|
Total current
liabilities
|
147.3
|
|
164.1
|
Long-term
debt
|
284.6
|
|
284.3
|
Long-term operating
lease obligations
|
14.8
|
|
16.0
|
Long-term finance lease
obligations
|
33.6
|
|
36.2
|
Other non-current
liabilities
|
0.3
|
|
0.4
|
Commitments,
contingencies and off-balance sheet arrangements
|
|
|
|
Stockholders'
equity:
|
|
|
|
Common stock, $0.01
par value; 110.0 authorized; 17.3 and 14.3 issued
|
0.2
|
|
0.1
|
Additional paid-in
capital
|
554.1
|
|
553.4
|
Treasury stock, at
cost, 0.5 shares and 0.4 shares
|
(5.8)
|
|
(5.3)
|
Accumulated
deficit
|
(531.6)
|
|
(509.4)
|
Total stockholders'
equity
|
16.9
|
|
38.8
|
Total
liabilities and stockholders' equity
|
$
497.5
|
|
$
539.8
|
(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 (Loss) Income, Adjusted Diluted (Loss) Earnings 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 (Loss) Income as consolidated net (loss)
income 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 (Loss) Income is useful because it allows us to
exclude non-recurring items in evaluating our operating
performance.
We define Adjusted Diluted (Loss) Earnings per share as the
quotient of Adjusted Net (Loss) Income and diluted weighted average
common shares. We believe that Adjusted Diluted (Loss) Earnings 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 (Loss) Income to Adjusted EBITDA*
(In millions of
U.S. dollars)
(Unaudited)
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
March 31,
2024
|
|
December 31,
2023
|
|
March 31,
2023
|
Consolidated net (loss)
income
|
$
(22.2)
|
|
$
(9.2)
|
|
$
9.4
|
Income tax
expense
|
0.2
|
|
2.8
|
|
0.2
|
Interest
expense, net
|
8.9
|
|
8.4
|
|
9.3
|
Operating (loss)
income
|
(13.1)
|
|
2.0
|
|
18.9
|
Bargain
purchase gain
|
—
|
|
—
|
|
(3.2)
|
One-time
net costs (benefits), excluding impairment and other charges
(1)
|
2.3
|
|
0.5
|
|
5.3
|
Adjusted operating
(loss) income
|
(10.8)
|
|
2.5
|
|
21.0
|
Depreciation and amortization
|
21.9
|
|
19.8
|
|
16.5
|
Non-cash
compensation
|
0.9
|
|
0.7
|
|
0.7
|
Adjusted
EBITDA
|
$
12.0
|
|
$
23.0
|
|
$
38.2
|
|
*Previously announced
quarterly numbers may not sum to the year-end total due to
rounding.
|
(1) The
one-time costs during the first quarter of 2024 relate to
professional services.
|
KLX Energy Services
Holdings, Inc.
Consolidated Net
(Loss) Income Margin(1)
(In millions of
U.S. dollars)
(Unaudited)
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
March 31,
2024
|
|
December 31,
2023
|
|
March 31,
2023
|
Consolidated net (loss)
income
|
$
(22.2)
|
|
$
(9.2)
|
|
$
9.4
|
Revenue
|
174.7
|
|
194.2
|
|
239.6
|
Consolidated net (loss)
income margin percentage
|
(12.7) %
|
|
(4.7) %
|
|
3.9 %
|
|
(1) Consolidated net (loss) income
margin is defined as the quotient of consolidated net (loss) income
and total revenue.
|
KLX Energy Services
Holdings, Inc.
Consolidated
Adjusted EBITDA Margin(1)
(In millions of
U.S. dollars)
(Unaudited)
|
|
|
Three Months
Ended
|
|
March 31,
2024
|
|
December 31,
2023
|
|
March 31,
2023
|
Adjusted
EBITDA
|
$
12.0
|
|
$
23.0
|
|
$
38.2
|
Revenue
|
174.7
|
|
194.2
|
|
239.6
|
Adjusted EBITDA Margin
Percentage
|
6.9 %
|
|
11.8 %
|
|
15.9 %
|
|
(1) Adjusted EBITDA margin is defined
as the quotient of Adjusted EBITDA and total revenue. Adjusted
EBITDA is net (loss) income 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 (Loss) Income to Adjusted
EBITDA
(In millions of
U.S. dollars)
(Unaudited)
|
|
|
Three Months
Ended
|
|
March 31,
2024
|
|
December 31,
2023
|
|
March 31,
2023
|
Rocky Mountains
operating (loss) income
|
$
(1.2)
|
|
$
6.7
|
|
$
9.8
|
One-time
costs (1)
|
—
|
|
—
|
|
—
|
Adjusted
operating (loss) income
|
(1.2)
|
|
6.7
|
|
9.8
|
Depreciation and amortization expense
|
6.6
|
|
6.0
|
|
5.7
|
Non-cash
compensation
|
—
|
|
—
|
|
—
|
Rocky Mountains
Adjusted EBITDA
|
$
5.4
|
|
$
12.7
|
|
$
15.5
|
|
(1) One-time costs are defined in the
Reconciliation of Consolidated Net (Loss) Income to Adjusted EBITDA
table above. For purposes of segment reconciliation, one-time costs
also include impairment and other charges.
|
Reconciliation of
Southwest Operating (Loss) Income to Adjusted EBITDA
(In millions of
U.S. dollars)
(Unaudited)
|
|
|
Three Months
Ended
|
|
March 31,
2024
|
|
December 31,
2023
|
|
March 31,
2023
|
Southwest operating
(loss) income
|
$
(0.7)
|
|
$
1.7
|
|
$
4.8
|
One-time
costs (1)
|
—
|
|
0.3
|
|
—
|
Adjusted
operating (loss) income
|
(0.7)
|
|
2.0
|
|
4.8
|
Depreciation and amortization expense
|
7.4
|
|
6.8
|
|
5.4
|
Non-cash
compensation
|
—
|
|
—
|
|
—
|
Southwest Adjusted
EBITDA
|
$
6.7
|
|
$
8.8
|
|
$
10.2
|
|
(1) One-time costs are defined in the
Reconciliation of Consolidated Net (Loss) Income 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
|
|
March 31,
2024
|
|
December 31,
2023
|
|
March 31,
2023
|
Northeast/Mid-Con
operating income
|
$
2.4
|
|
$
4.1
|
|
$
18.7
|
One-time
costs (1)
|
0.3
|
|
0.1
|
|
—
|
Adjusted
operating income
|
2.7
|
|
4.2
|
|
18.7
|
Depreciation and amortization expense
|
7.4
|
|
6.4
|
|
5.0
|
Non-cash
compensation
|
0.1
|
|
0.1
|
|
—
|
Northeast/Mid-Con
Adjusted EBITDA
|
$
10.2
|
|
$
10.7
|
|
$
23.7
|
|
(1) One-time costs are defined in the
Reconciliation of Consolidated Net (Loss) Income 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
(Loss) Income Margin(1)
(In millions of
U.S. dollars)
(Unaudited)
|
|
|
Three Months
Ended
|
|
March 31,
2024
|
|
December 31,
2023
|
|
March 31,
2023
|
Rocky
Mountains
|
|
|
|
|
|
Operating (loss)
income
|
$
(1.2)
|
|
$
6.7
|
|
$
9.8
|
Revenue
|
45.6
|
|
60.0
|
|
67.9
|
Segment operating
(loss) income margin percentage
|
(2.6) %
|
|
11.2 %
|
|
14.4 %
|
Southwest
|
|
|
|
|
|
Operating (loss)
income
|
(0.7)
|
|
1.7
|
|
4.8
|
Revenue
|
69.4
|
|
67.3
|
|
73.4
|
Segment operating
(loss) income margin percentage
|
(1.0) %
|
|
2.5 %
|
|
6.5 %
|
Northeast/Mid-Con
|
|
|
|
|
|
Operating
income
|
2.4
|
|
4.1
|
|
18.7
|
Revenue
|
59.7
|
|
66.9
|
|
98.3
|
Segment operating
income margin percentage
|
4.0 %
|
|
6.1 %
|
|
19.0 %
|
|
(1) Segment
operating (loss) income margin is defined as the quotient of
segment operating (loss) income and segment revenue.
|
KLX Energy Services
Holdings, Inc.
Segment Adjusted
EBITDA Margin(1)
(In millions of
U.S. dollars)
(Unaudited)
|
|
|
Three Months
Ended
|
|
March 31,
2024
|
|
December 31,
2023
|
|
March 31,
2023
|
Rocky
Mountains
|
|
|
|
|
|
Adjusted
EBITDA
|
$
5.4
|
|
$
12.7
|
|
$
15.5
|
Revenue
|
45.6
|
|
60.0
|
|
67.9
|
Adjusted EBITDA Margin
Percentage
|
11.8 %
|
|
21.2 %
|
|
22.8 %
|
Southwest
|
|
|
|
|
|
Adjusted
EBITDA
|
6.7
|
|
8.8
|
|
10.2
|
Revenue
|
69.4
|
|
67.3
|
|
73.4
|
Adjusted EBITDA Margin
Percentage
|
9.7 %
|
|
13.1 %
|
|
13.9 %
|
Northeast/Mid-Con
|
|
|
|
|
|
Adjusted
EBITDA
|
10.2
|
|
10.7
|
|
23.7
|
Revenue
|
59.7
|
|
66.9
|
|
98.3
|
Adjusted EBITDA Margin
Percentage
|
17.1 %
|
|
16.0 %
|
|
24.1 %
|
|
(1) Segment
Adjusted EBITDA margin is defined as the quotient of Segment
Adjusted EBITDA and total segment revenue. Segment Adjusted EBITDA
is segment operating (loss) income 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 (Loss) Income to Adjusted Net (Loss) Income
and
Adjusted Diluted
(Loss) Earnings per Share
(In millions of
U.S. dollars and shares, except per share
amounts)
(Unaudited)
|
|
|
Three Months
Ended
|
|
March 31,
2024
|
|
December 31,
2023
|
|
March 31,
2023
|
Consolidated net (loss)
income
|
$
(22.2)
|
|
$
(9.2)
|
|
$
9.4
|
Bargain
purchase gain
|
—
|
|
—
|
|
(3.2)
|
One-time
costs(1)
|
2.3
|
|
0.5
|
|
5.3
|
Adjusted Net (Loss)
Income
|
$
(19.9)
|
|
$
(8.7)
|
|
$
11.5
|
Diluted
weighted average common shares
|
16.1
|
|
16.0
|
|
14.4
|
Adjusted Diluted (Loss)
Earnings per share(2)
|
$
(1.24)
|
|
$
(0.54)
|
|
$
0.80
|
|
*Previously announced
quarterly numbers may not sum to the year-end total due to
rounding.
|
(1) The
one-time costs during the first quarter of 2024 relate to
professional services.
|
(2) Adjusted Diluted (Loss) Earnings
per share is defined as the quotient of Adjusted Net (Loss) Income
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
|
|
March 31,
2024
|
|
December 31,
2023
|
|
March 31,
2023
|
Net cash flow (used
in) provided by operating activities
|
$
(10.8)
|
|
$
38.6
|
|
$
(8.6)
|
Capital
expenditures
|
(13.5)
|
|
(12.8)
|
|
(10.3)
|
Proceeds
from sale of property and equipment
|
3.3
|
|
3.0
|
|
5.0
|
Levered Free Cash
Flow
|
(21.0)
|
|
28.8
|
|
(13.9)
|
Add: Interest expense,
net
|
8.9
|
|
8.4
|
|
9.3
|
Unlevered Free Cash
Flow
|
$
(12.1)
|
|
$
37.2
|
|
$
(4.6)
|
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
|
|
March 31,
2024
|
|
December 31,
2023
|
Current
assets
|
$
253.6
|
|
$
290.3
|
Less: Cash
|
84.9
|
|
112.5
|
Net current
assets
|
168.7
|
|
177.8
|
Current
liabilities
|
147.3
|
|
164.1
|
Less: Accrued
interest
|
11.4
|
|
4.6
|
Less: Operating lease
obligations
|
7.0
|
|
6.9
|
Less: Finance lease
obligations
|
19.9
|
|
22.0
|
Net current
liabilities
|
109.0
|
|
130.6
|
Net working
capital
|
$
59.7
|
|
$
47.2
|
KLX Energy Services
Holdings, Inc.
Reconciliation of
Net Debt(1)
(In millions of
U.S. dollars)
(Unaudited)
|
|
|
As of
|
|
March 31,
2024
|
|
December 31,
2023
|
Total Debt
|
$
284.6
|
|
$
284.3
|
Cash
|
84.9
|
|
112.5
|
Net Debt
|
$
199.7
|
|
$
171.8
|
|
(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)
|
|
|
Last Twelve Months
Ended
|
|
As of March 31,
2024
|
|
As of
December 31, 2023
|
Adjusted
EBITDA
|
$
111.4
|
|
$
137.6
|
Net Debt
|
199.7
|
|
171.8
|
Net Leverage
Ratio
|
1.8
|
|
1.2
|
|
(1) Net
Leverage Ratio is defined as Net Debt divided by Adjusted EBITDA
for the Last Twelve Months.
|
View original
content:https://www.prnewswire.com/news-releases/klx-energy-services-holdings-inc-reports-first-quarter-2024-results-302138816.html
SOURCE KLX Energy Services Holdings, Inc.