HOUSTON, Oct. 31,
2024 /PRNewswire/ -- KLX Energy Services Holdings,
Inc. (Nasdaq: KLXE) ("KLX", the "Company", "we", "us" or
"our") today reported financial results for the third quarter ended
September 30, 2024.
Third Quarter 2024 Financial Highlights
- Revenue of $189 million
- Net loss of $(8) million and
diluted loss per share of $(0.51)
- Adjusted EBITDA of $28
million
- Net loss margin of (4)%
- Adjusted EBITDA margin of 15%
- Cash balance of $83 million
- Total Debt and Net Debt of $285
million and $203 million,
respectively
- Liquidity of $126 million,
consisting of approximately $83
million of cash and approximately $43
million of availability not borrowed under the September 2024 asset-based revolving credit
facility (the "ABL Facility") borrowing base certificate
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, said, "I am very proud of our entire team
for their outstanding performance during the third quarter. Facing
continued market volatility, consolidation of our blue-chip
customers and persistent rig count declines over the past few
years, we generated our third-highest level of quarterly revenue
per average US-operated land rig since the KLX-QES merger in
2020.
"We are pleased to report that our third quarter revenue and
Adjusted EBITDA results were at the top-end of our guidance ranges.
Our geographic and product and service line ("PSL") diversification
has driven margin sustainability in the face of market volatility,
which we believe demonstrates the strength and resiliency of the
KLX platform. Additionally, our leading presence in extended reach
laterals, completion technologies, and production and intervention
services should continue to yield differentiated performance.
"Looking forward, based on seasonality, anticipated customer
budget exhaustion and the upcoming calendar that includes the
Christmas and New Year's holidays in the middle of the work week,
we expect a fourth quarter 2024 sequential revenue
decline of 10% to 14%, similar to 2023.
"More importantly, we are currently in discussions with many of
our customers on their 2025 drilling, completion and production
programs. These conversations have been very constructive and
indicate incremental positive momentum for 2025 with both new and
existing customers, giving us cautious optimism as we begin our
budgeting for next year," concluded Baker.
Third Quarter 2024 Financial Results
Revenue for the third quarter of 2024 totaled $188.9 million, an increase of 4.8% compared to
the second quarter of 2024 revenue of $180.2
million. The increase in revenue reflects incremental
completion activity in the third quarter. By end market, drilling,
completion, production and intervention solutions contributed
approximately 21%, 54%, 16% and 9%, respectively, to revenue for
the third quarter of 2024.
Net loss for the third quarter of 2024 was $(8.2) million, compared to the second quarter of
2024 net loss of $(8.0) million.
Adjusted net loss for the third quarter of 2024 was $(6.4) million, compared to the second quarter of
2024 adjusted net loss of $(6.5)
million. Adjusted EBITDA for the third quarter of 2024 was
$27.8 million, compared to the second
quarter of 2024 Adjusted EBITDA of $27.0
million. Adjusted EBITDA margin for the third quarter of
2024 was 14.7%, compared to the second quarter of 2024 Adjusted
EBITDA margin of 15.0%.
Third Quarter 2024 Segment Results
The Company reports revenue, operating income (loss) and
Adjusted EBITDA through three geographic business segments: Rocky
Mountains, Southwest and Northeast/Mid-Con. The Company reports
operating activities not attributable to an individual geographic
business segment through the Corporate and other
segment.
- Rocky Mountains: Revenue, operating income and Adjusted EBITDA
for the Rocky Mountains segment were $67.9
million, $9.7 million and
$16.6 million, respectively, for the
third quarter of 2024. Third quarter revenue represents a 10.6%
sequential increase over the second quarter of 2024 largely due to
incremental activity in Coiled Tubing and Directional Drilling,
which offset modest declines in activity within our Tech Services
and Rentals PSLs. Segment operating income and Adjusted EBITDA
decreased (7.6)% and (3.5)%, respectively, driven by a short-term
shift in PSL mix.
- Southwest: Revenue, operating income and Adjusted EBITDA for
the Southwest segment, which includes the Permian and South Texas, were $68.6
million, $0.7 million and
$8.7 million, respectively, for the
third quarter of 2024. Third quarter revenue represents an
approximately (2)% sequential decrease over the second quarter of
2024, mostly related to Tech Services, Frac Rentals and Flowback.
Segment operating income and Adjusted EBITDA decreased (73.1)% and
(16.3)%, respectively, as a function of the above decrease in
revenue and a short-term shift in PSL mix.
- Northeast/Mid-Con: Revenue, operating income and Adjusted
EBITDA for the Northeast/Mid-Con segment were $52.4 million, $2.0
million and $10.9 million,
respectively, for the third quarter of 2024. Third quarter revenue
represents a 7.2% sequential increase over the second quarter of
2024 due to increased completions activity. Segment operating
income and Adjusted EBITDA increased 180.0% and 70.3%,
respectively, largely due to reduced whitespace in our completion
PSLs.
- Corporate and other: Operating loss and Adjusted EBITDA loss
for the Corporate and other segment were $11.3 million and $8.4
million, respectively, for the third quarter of 2024.
Segment operating loss and Adjusted EBITDA loss increased
sequentially (22.8)% and (20.0)%, respectively, largely due to
increased professional service fees.
The following is a tabular summary of revenue, operating income
(loss) and Adjusted EBITDA (loss) for the third quarter ended
September 30, 2024, the second
quarter ended June 30, 2024 and the
third quarter ended September 30,
2023 ($ in millions).
|
|
Three Months
Ended
|
|
|
September 30,
2024
|
|
June 30,
2024
|
|
September 30,
2023
|
Revenue:
|
|
|
|
|
|
|
Rocky Mountains
|
|
$
67.9
|
|
$
61.4
|
|
$
77.0
|
Southwest
|
|
68.6
|
|
69.9
|
|
77.8
|
Northeast/Mid-Con
|
|
52.4
|
|
48.9
|
|
65.8
|
Total
revenue
|
|
$
188.9
|
|
$
180.2
|
|
$
220.6
|
|
|
|
Three Months
Ended
|
|
|
September 30,
2024
|
|
June 30,
2024
|
|
September 30,
2023
|
Operating income
(loss):
|
|
|
|
|
|
|
Rocky Mountains
|
|
$
9.7
|
|
$
10.5
|
|
$
17.7
|
Southwest
|
|
0.7
|
|
2.6
|
|
4.8
|
Northeast/Mid-Con
|
|
2.0
|
|
(2.5)
|
|
5.2
|
Corporate and
other
|
|
(11.3)
|
|
(9.2)
|
|
(11.3)
|
Total operating income
(loss)
|
|
$
1.1
|
|
$
1.4
|
|
$
16.4
|
|
|
|
Three Months
Ended
|
|
|
September 30,
2024
|
|
June 30,
2024
|
|
September 30,
2023
|
Adjusted EBITDA
(loss)
|
|
|
|
|
|
|
Rocky Mountains
|
|
$
16.6
|
|
$
17.2
|
|
$
23.3
|
Southwest
|
|
8.7
|
|
10.4
|
|
11.8
|
Northeast/Mid-Con
|
|
10.9
|
|
6.4
|
|
11.4
|
Segment
total
|
|
36.2
|
|
34.0
|
|
46.5
|
Corporate and
other
|
|
(8.4)
|
|
(7.0)
|
|
(9.8)
|
Total Adjusted
EBITDA(1)
|
|
$
27.8
|
|
$
27.0
|
|
$
36.7
|
|
|
(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 September
30, 2024 was $285.2 million,
of which $50.0 million is current as
of September 30, 2024. As of
September 30, 2024, cash and cash
equivalents totaled $82.7 million.
Liquidity as of September 30, 2024
was $126.3 million, including
availability of $43.6 million on the
September 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 September 30,
2024 was $11.4 million for the Senior
Secured Notes and $0.0 million
related to the ABL Facility.
Net Working Capital as of September 30, 2024 was
$51.0 million, a 20.9% increase from
June 30, 2024 driven by higher sequential activity and revenue
along with slightly increased days sales outstanding and slightly
decreased days payables outstanding. We expect to continue to build
up our cash balance as we navigate through year-end.
Other Financial Information
Capital expenditures were $21.0
million during the third quarter of 2024, an increase of
$5.7 million compared to capital
expenditures of $15.3 million in the
second quarter of 2024. The third quarter represents the largest
quarterly spend of 2024 due to lumpy timing of equipment receipt
from early 2024 orders and is not reflective of normalized
quarterly capital spending at current activity levels. Fourth
quarter 2024 capital expenditures are expected to be $5.0 million to $10.0
million. We expect full year 2024 capital expenditures of
$55.0 million to $60.0 million with approximately 80% directed
towards maintenance spending and on a net basis we expect 2024 full
year net capital expenditures (capital
expenditures less proceeds from asset sales) to be in the
range of approximately $45.0 million
to $50.0 million.
As of September 30, 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.
Conference Call Information
KLX will conduct its third quarter 2024 conference call, which
can be accessed via dial-in or webcast, on Friday, November 1,
2024 at 11:00 a.m. Eastern Time
(10:00 a.m. Central Time) by dialing
1-201-389-0867 and asking for the KLX 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 November 15, 2024, and may be
accessed by dialing 1-201-612-7415 and using passcode 13749567#.
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
|
|
September 30,
2024
|
|
June 30,
2024
|
|
September 30,
2023
|
Revenues
|
$
188.9
|
|
$
180.2
|
|
$
220.6
|
Costs and
expenses:
|
|
|
|
|
|
Cost of
sales
|
142.3
|
|
136.0
|
|
166.2
|
Depreciation and amortization
|
23.9
|
|
23.1
|
|
18.9
|
Selling,
general and administrative
|
21.2
|
|
19.3
|
|
18.6
|
Research
and development costs
|
0.4
|
|
0.3
|
|
0.4
|
Impairment
and other charges
|
—
|
|
0.1
|
|
—
|
Bargain
purchase gain
|
—
|
|
—
|
|
0.1
|
Operating
income
|
1.1
|
|
1.4
|
|
16.4
|
Non-operating
expense:
|
|
|
|
|
|
Interest
income
|
(0.7)
|
|
(0.6)
|
|
(0.7)
|
Interest
expense
|
9.8
|
|
9.8
|
|
9.2
|
Net (loss) income
before income tax
|
(8.0)
|
|
(7.8)
|
|
7.9
|
Income tax
expense
|
0.2
|
|
0.2
|
|
0.3
|
Net (loss)
income
|
$
(8.2)
|
|
$
(8.0)
|
|
$
7.6
|
|
|
|
|
|
|
Net (loss) income per
common share:
|
|
|
|
|
|
Basic
|
$
(0.51)
|
|
$
(0.49)
|
|
$
0.47
|
Diluted
|
$
(0.51)
|
|
$
(0.49)
|
|
$
0.47
|
|
|
|
|
|
|
Weighted average common
shares:
|
|
|
|
|
|
Basic
|
16.2
|
|
16.2
|
|
16.0
|
Diluted
|
16.2
|
|
16.2
|
|
16.1
|
KLX Energy
Services Holdings, Inc. Condensed Consolidated Balance
Sheets (In millions of U.S. dollars and shares, except
per share data) (Unaudited)
|
|
|
September 30,
2024
|
|
December 31,
2023
|
|
(Unaudited)
|
|
|
ASSETS
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
$
82.7
|
|
$
112.5
|
Accounts
receivable–trade, net of allowance of $4.6 and $5.5
|
124.8
|
|
127.0
|
Inventories,
net
|
32.7
|
|
33.5
|
Prepaid expenses and
other current assets
|
14.6
|
|
17.3
|
Total current
assets
|
254.8
|
|
290.3
|
Property and equipment,
net(1)
|
207.1
|
|
220.6
|
Operating lease
assets
|
18.7
|
|
22.3
|
Intangible assets,
net
|
1.5
|
|
1.8
|
Other assets
|
4.7
|
|
4.8
|
Total
assets
|
$
486.8
|
|
$
539.8
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
Current
liabilities:
|
|
|
|
Accounts
payable
|
$
78.5
|
|
$
87.9
|
Accrued
interest
|
11.4
|
|
4.6
|
Accrued
liabilities
|
42.6
|
|
42.7
|
Current portion of
long-term debt
|
50.0
|
|
—
|
Current portion of
operating lease obligations
|
6.7
|
|
6.9
|
Current portion of
finance lease obligations
|
15.9
|
|
22.0
|
Total current
liabilities
|
205.1
|
|
164.1
|
Long-term
debt
|
235.2
|
|
284.3
|
Long-term operating
lease obligations
|
12.9
|
|
16.0
|
Long-term finance lease
obligations
|
29.2
|
|
36.2
|
Other non-current
liabilities
|
1.9
|
|
0.4
|
Commitments,
contingencies and off-balance sheet arrangements
|
|
|
|
Stockholders'
equity:
|
|
|
|
Common stock, $0.01
par value; 110.0 authorized; 17.3 and 16.9 issued
|
0.2
|
|
0.1
|
Additional paid-in
capital
|
555.9
|
|
553.4
|
Treasury stock, at
cost, 0.5 shares and 0.4 shares
|
(5.8)
|
|
(5.3)
|
Accumulated
deficit
|
(547.8)
|
|
(509.4)
|
Total stockholders'
equity
|
2.5
|
|
38.8
|
Total liabilities and
stockholders' equity
|
$
486.8
|
|
$
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 (loss) 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 current portion of
long-term debt, accrued interest, operating lease obligations 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 Annualized
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
|
|
September
30, 2024
|
|
June 30,
2024
|
|
September
30, 2023
|
Consolidated net (loss)
income
|
$
(8.2)
|
|
$
(8.0)
|
|
$
7.6
|
Income tax
expense
|
0.2
|
|
0.2
|
|
0.3
|
Interest
expense, net
|
9.1
|
|
9.2
|
|
8.5
|
Operating
income
|
1.1
|
|
1.4
|
|
16.4
|
Bargain
purchase gain
|
—
|
|
—
|
|
0.1
|
Impairment
and other charges (1)
|
—
|
|
0.1
|
|
—
|
One-time
net costs, excluding impairment and other charges
(1)
|
1.8
|
|
1.4
|
|
0.5
|
Adjusted operating
income
|
2.9
|
|
2.9
|
|
17.0
|
Depreciation and amortization
|
23.9
|
|
23.1
|
|
18.9
|
Non-cash
compensation
|
1.0
|
|
1.0
|
|
0.8
|
Adjusted
EBITDA
|
$
27.8
|
|
$
27.0
|
|
$
36.7
|
|
|
*
|
Previously announced
quarterly numbers may not sum to the year-end total due to
rounding.
|
(1)
|
The one-time
costs during the third quarter of 2024 relate to professional
services and other charges.
|
KLX Energy
Services Holdings, Inc. Consolidated Net (Loss) Income
Margin(1) (In millions of
U.S. dollars) (Unaudited)
|
|
|
Three Months
Ended
|
|
September
30, 2024
|
|
June 30,
2024
|
|
September 30,
2023
|
Consolidated net (loss)
income
|
$
(8.2)
|
|
$
(8.0)
|
|
$
7.6
|
Revenue
|
188.9
|
|
180.2
|
|
220.6
|
Consolidated net (loss)
income margin percentage
|
(4.3) %
|
|
(4.4) %
|
|
3.4 %
|
|
|
(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
|
|
September
30, 2024
|
|
June 30,
2024
|
|
September
30, 2023
|
Adjusted
EBITDA
|
$
27.8
|
|
$
27.0
|
|
$
36.7
|
Revenue
|
188.9
|
|
180.2
|
|
220.6
|
Adjusted EBITDA Margin
Percentage
|
14.7 %
|
|
15.0 %
|
|
16.6 %
|
|
|
(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.
|
KLX Energy
Services Holdings, Inc. Reconciliation of Rocky Mountains
Operating Income to Adjusted EBITDA (In millions of
U.S. dollars) (Unaudited)
|
|
|
Three Months
Ended
|
|
September
30, 2024
|
|
June 30,
2024
|
|
September 30,
2023
|
Rocky Mountains
operating income
|
$
9.7
|
|
$
10.5
|
|
$
17.7
|
One-time
costs (1)
|
—
|
|
—
|
|
—
|
Adjusted
operating income
|
9.7
|
|
10.5
|
|
17.7
|
Depreciation and amortization expense
|
6.9
|
|
6.7
|
|
5.6
|
Non-cash
compensation
|
—
|
|
—
|
|
—
|
Rocky Mountains
Adjusted EBITDA
|
$
16.6
|
|
$
17.2
|
|
$
23.3
|
|
|
(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. Reconciliation of Southwest
Operating Income to Adjusted EBITDA (In millions of
U.S. dollars) (Unaudited)
|
|
|
Three Months
Ended
|
|
September
30, 2024
|
|
June 30,
2024
|
|
September
30, 2023
|
Southwest operating
income
|
$
0.7
|
|
$
2.6
|
|
$
4.8
|
One-time
costs (1)
|
0.2
|
|
0.4
|
|
0.2
|
Adjusted
operating income
|
0.9
|
|
3.0
|
|
5.0
|
Depreciation and amortization expense
|
7.8
|
|
7.4
|
|
6.8
|
Non-cash
compensation
|
—
|
|
—
|
|
—
|
Southwest Adjusted
EBITDA
|
$
8.7
|
|
$
10.4
|
|
$
11.8
|
|
|
(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. Reconciliation of
Northeast/Mid-Con Operating Income (Loss) to Adjusted
EBITDA (In millions of U.S.
dollars) (Unaudited)
|
|
|
Three Months
Ended
|
|
September
30, 2024
|
|
June 30,
2024
|
|
September
30, 2023
|
Northeast/Mid-Con
operating income (loss)
|
$
2.0
|
|
$
(2.5)
|
|
$
5.2
|
One-time
costs (1)
|
—
|
|
0.2
|
|
—
|
Adjusted
operating income (loss)
|
2.0
|
|
(2.3)
|
|
5.2
|
Depreciation and amortization expense
|
8.9
|
|
8.6
|
|
6.1
|
Non-cash
compensation
|
—
|
|
0.1
|
|
0.1
|
Northeast/Mid-Con
Adjusted EBITDA
|
$
10.9
|
|
$
6.4
|
|
$
11.4
|
|
|
(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. Reconciliation of Corporate and
Other Operating Loss to Adjusted EBITDA Loss (In
millions of U.S.
dollars) (Unaudited)
|
|
|
Three Months
Ended
|
|
September
30, 2024
|
|
June 30,
2024
|
|
September
30, 2023
|
Corporate and other
operating loss
|
$
(11.3)
|
|
$
(9.2)
|
|
$
(11.3)
|
Bargain purchase
gain
|
—
|
|
—
|
|
0.1
|
Impairment and other
charges
|
—
|
|
0.1
|
|
—
|
One-time
net costs, excluding impairment and other charges
(1)
|
1.6
|
|
0.8
|
|
0.3
|
Adjusted
operating loss
|
(9.7)
|
|
(8.3)
|
|
(10.9)
|
Depreciation and amortization expense
|
0.3
|
|
0.4
|
|
0.4
|
Non-cash
compensation
|
1.0
|
|
0.9
|
|
0.7
|
Corporate and other
Adjusted EBITDA loss
|
$
(8.4)
|
|
$
(7.0)
|
|
$
(9.8)
|
|
|
(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 Income
Margin(1) (In millions of
U.S. dollars) (Unaudited)
|
|
|
Three Months
Ended
|
|
September
30, 2024
|
|
June 30,
2024
|
|
September
30, 2023
|
Rocky
Mountains
|
|
|
|
|
|
Operating
income
|
$
9.7
|
|
$
10.5
|
|
$
17.7
|
Revenue
|
67.9
|
|
61.4
|
|
77.0
|
Segment operating
income margin percentage
|
14.3 %
|
|
17.1 %
|
|
23.0 %
|
Southwest
|
|
|
|
|
|
Operating
income
|
0.7
|
|
2.6
|
|
4.8
|
Revenue
|
68.6
|
|
69.9
|
|
77.8
|
Segment operating
income margin percentage
|
1.0 %
|
|
3.7 %
|
|
6.2 %
|
Northeast/Mid-Con
|
|
|
|
|
|
Operating income
(loss)
|
2.0
|
|
(2.5)
|
|
5.2
|
Revenue
|
52.4
|
|
48.9
|
|
65.8
|
Segment operating
income (loss) margin percentage
|
3.8 %
|
|
(5.1) %
|
|
7.9 %
|
|
|
(1)
|
Segment operating
income margin is defined as the quotient of segment operating
income (loss) and segment revenue.
|
KLX Energy
Services Holdings, Inc. Segment Adjusted EBITDA
Margin(1) (In millions of
U.S. dollars) (Unaudited)
|
|
|
Three Months
Ended
|
|
September
30, 2024
|
|
June 30,
2024
|
|
June 30,
2023
|
Rocky
Mountains
|
|
|
|
|
|
Adjusted
EBITDA
|
$
16.6
|
|
$
17.2
|
|
$
23.3
|
Revenue
|
67.9
|
|
61.4
|
|
77.0
|
Adjusted EBITDA Margin
Percentage
|
24.4 %
|
|
28.0 %
|
|
30.3 %
|
Southwest
|
|
|
|
|
|
Adjusted
EBITDA
|
8.7
|
|
10.4
|
|
11.8
|
Revenue
|
68.6
|
|
69.9
|
|
77.8
|
Adjusted EBITDA Margin
Percentage
|
12.7 %
|
|
14.9 %
|
|
15.2 %
|
Northeast/Mid-Con
|
|
|
|
|
|
Adjusted
EBITDA
|
10.9
|
|
6.4
|
|
11.4
|
Revenue
|
52.4
|
|
48.9
|
|
65.8
|
Adjusted EBITDA Margin
Percentage
|
20.8 %
|
|
13.1 %
|
|
17.3 %
|
|
|
(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 (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
|
|
September
30, 2024
|
|
June 30,
2024
|
|
September
30, 2023
|
Consolidated net (loss)
income
|
$
(8.2)
|
|
$
(8.0)
|
|
$
7.6
|
Bargain
purchase gain
|
—
|
|
—
|
|
0.1
|
Impairment
and other charges
|
—
|
|
0.1
|
|
—
|
One-time
costs(1)
|
1.8
|
|
1.4
|
|
0.5
|
Adjusted Net (Loss)
Income
|
$
(6.4)
|
|
$
(6.5)
|
|
$
8.2
|
Diluted
weighted average common shares
|
16.2
|
|
16.2
|
|
16.1
|
Adjusted Diluted (Loss)
Earnings per share(2)
|
$
(0.40)
|
|
$
(0.40)
|
|
$
0.51
|
|
|
*
|
Previously announced
quarterly numbers may not sum to the year-end total due to
rounding.
|
(1)
|
The one-time
costs during the third quarter of 2024 relate to professional
services and other charges.
|
(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
|
|
September
30, 2024
|
|
June 30,
2024
|
|
September
30, 2023
|
Net cash flow provided
by operating activities
|
$
16.8
|
|
$
22.2
|
|
$
25.6
|
Capital
expenditures
|
(21.0)
|
|
(15.3)
|
|
(17.8)
|
Proceeds
from sale of property and equipment
|
2.6
|
|
3.3
|
|
4.8
|
Levered Free Cash
Flow
|
(1.6)
|
|
10.2
|
|
12.6
|
Add: Interest expense,
net
|
9.1
|
|
9.2
|
|
8.5
|
Unlevered Free Cash
Flow
|
$
7.5
|
|
$
19.4
|
|
$
21.1
|
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
|
|
September
30, 2024
|
|
June 30,
2024
|
|
December
31, 2023
|
Current
assets
|
$
254.8
|
|
$
251.3
|
|
$
290.3
|
Less: Cash
|
82.7
|
|
86.9
|
|
112.5
|
Net current
assets
|
172.1
|
|
164.4
|
|
177.8
|
Current
liabilities
|
205.1
|
|
151.7
|
|
164.1
|
Less: Current portion
of long-term debt
|
50.0
|
|
—
|
|
—
|
Less: Accrued
interest
|
11.4
|
|
4.6
|
|
4.6
|
Less: Operating lease
obligations
|
6.7
|
|
7.0
|
|
6.9
|
Less: Finance lease
obligations
|
15.9
|
|
17.9
|
|
22.0
|
Net current
liabilities
|
121.1
|
|
122.2
|
|
130.6
|
Net Working
Capital
|
$
51.0
|
|
$
42.2
|
|
$
47.2
|
KLX Energy
Services Holdings, Inc. Reconciliation of Net
Debt(1) (In millions of
U.S. dollars) (Unaudited)
|
|
|
As of
|
|
September
30, 2024
|
|
June 30,
2024
|
|
December
31, 2023
|
Total Debt
|
$
285.2
|
|
$
284.9
|
|
$
284.3
|
Cash
|
82.7
|
|
86.9
|
|
112.5
|
Net Debt
|
$
202.5
|
|
$
198.0
|
|
$
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)
|
|
|
As of
|
|
September
30, 2024
|
|
June 30,
2024
|
|
December
31, 2023
|
Adjusted
EBITDA
|
$
27.8
|
|
$
27.0
|
|
$
23.0
|
Multiply by four
quarters
|
4
|
|
4
|
|
4
|
Annualized Adjusted
EBITDA
|
111.2
|
|
108.0
|
|
92.0
|
Net Debt
|
202.5
|
|
198.0
|
|
171.8
|
Net Leverage
Ratio
|
1.8
|
|
1.8
|
|
1.9
|
|
|
(1)
|
Net Leverage Ratio is
defined as Net Debt divided by Annualized Adjusted
EBITDA.
|
View original
content:https://www.prnewswire.com/news-releases/klx-energy-services-holdings-inc-reports-third-quarter-2024-results-302293410.html
SOURCE KLX Energy Services Holdings, Inc.