EE Excelerate Energy Inc

Excelerate Energy, Inc. (NYSE: EE) (the Company or Excelerate) today reported its financial results for the full year and fourth quarter ended December 31, 2023.

RECENT HIGHLIGHTS

• Reported Net Income of $126.8 million for the full year 2023 and $20.0 million for the fourth quarter
• Reported Adjusted EBITDA of $346.8 million for the full year 2023 and $71.4 million for the fourth quarter
• Secured supply for previously announced Petrobangla SPA by executing a long-term contract to purchase 0.85 to 1.0 MTPA of LNG from QatarEnergy on a delivered ex-ship basis in Bangladesh for 15 years, beginning January 2026
• Authorized up to $50 million of Class A common stock repurchases through February 2026
• Declared a quarterly dividend of $0.025 per share, payable on March 28, 2024

CEO COMMENT

“Excelerate Energy delivered an exceptionally strong year of financial results in 2023. The consistent earnings contribution from our core regasification business and the solid performance of our contracts in Brazil highlighted the unique potential of our integrated strategy,” said Steven Kobos, President and Chief Executive Officer of Excelerate.

Kobos continued, “In 2024, Excelerate Energy is committed to moving from strategy to action. We remain focused on executing our growth strategy and optimizing our business to deliver superior returns for our shareholders. Additionally, we will be using our balance sheet to return capital to shareholders through a new $50 million share repurchase program while maintaining the flexibility to pursue our organic and inorganic growth opportunities.”

2024 GUIDANCE

• Full year 2024 Adjusted EBITDA expected to range between $315 million and $335 million
• Committed Growth Capex, which is defined as capital allocated and committed to specific investments currently in execution, is expected to range between $70 million and $80 million
• Maintenance Capex expected to range between $50 million and $60 million

Actual results may differ materially from the Company’s outlook as a result of, among other things, the factors described under “Forward-Looking Statements” below.

FOURTH QUARTER AND FULL YEAR 2023 FINANCIAL RESULTS

 

For the three months ended

 

 

For the full year ended

 

(in millions)

December 31, 2023

 

 

September 30, 2023

 

 

December 31, 2023

 

 

December 31, 2022

 

Revenues

$

240.1

 

 

$

275.5

 

 

$

1,159.0

 

 

$

2,473.0

 

Operating Income

$

39.9

 

 

$

67.5

 

 

$

210.6

 

 

$

186.7

 

Net Income

$

20.0

 

 

$

46.5

 

 

$

126.8

 

 

$

80.0

 

Adjusted Net Income (1)

$

20.0

 

 

$

46.5

 

 

$

126.8

 

 

$

108.7

 

Adjusted EBITDA (1)

$

71.4

 

 

$

106.9

 

 

$

346.8

 

 

$

296.4

 

Earnings Per Share (diluted)

$

0.14

 

 

$

0.40

 

 

$

1.11

 

 

$

0.51

 

(1) See the reconciliation of non-GAAP financial measures to the most comparable GAAP financial measure in the section titled "Non-GAAP Reconciliation" below.

Net Income and Adjusted EBITDA for the full year 2023 increased primarily due to new charters in Finland and Germany, higher rates on charters in Brazil, Argentina, and the UAE, higher direct margin on gas sales and lower operating lease expense due to the acquisition of the FSRU Sequoia, partially offset by drydocking expense for the FSRU Excellence.

Net Income and Adjusted EBITDA in the fourth quarter decreased sequentially from the third quarter of 2023 primarily due to drydocking expenses related to the FSRU Excellence, spot LNG cargo sales during the third quarter that did not reoccur in the fourth quarter, and planned vessel repairs and maintenance in the fourth quarter.

KEY COMMERCIAL UPDATES

QatarEnergy

In January 2024, Excelerate signed a 15-year LNG Sales and Purchase Agreement (“SPA”) with QatarEnergy. Under the agreement, Excelerate will purchase 0.85 to 1.0 million tonnes per annum ("MTPA") of LNG from QatarEnergy on a delivered ex-ship basis beginning in January 2026. Excelerate will purchase 0.85 MTPA of LNG in 2026 and 2027 and 1.0 MTPA from 2028 to 2040. The contract is expected to provide reliable LNG supply for Excelerate’s previously announced SPA with Petrobangla in Bangladesh.

Bangladesh

In November 2023, Excelerate signed a long-term LNG SPA with Petrobangla. Under the agreement, Petrobangla has agreed to purchase 0.85 to 1.0 MTPA of LNG from Excelerate for a term of 15 years beginning in January 2026. Excelerate will deliver 0.85 MTPA of LNG in 2026 and 2027 and 1 MTPA from 2028 to 2040. The take-or-pay LNG volumes are expected to be delivered through Excelerate’s two existing FSRUs, Excellence and Summit LNG, in Bangladesh.

Capital Deployment Plan

For the full year 2024, Excelerate expects committed growth capex, which is defined as capital allocated and committed to specific investments currently in execution, to range between $70 million and $80 million. Beyond committed growth capex, the Company expects to deploy significant growth capital through 2026 in support of its portfolio of inorganic and organic commercial opportunities.

LIQUIDITY AND CAPITAL RESOURCES

As of December 31, 2023, Excelerate had $555.9 million in cash and cash equivalents, $49.4 million of letters of credit issued and no outstanding borrowings under its $350 million revolving credit facility. During the fourth quarter, the Company paid down $68.3 million of debt, including a $55.2 million discretionary repayment of debt on its Term Loan.

On February 22, 2024, Excelerate’s Board of Directors approved a quarterly cash dividend equal to $0.025 per share of Class A common stock, which will be paid on March 28, 2024, to shareholders of record as of the close of business on March 13, 2024.

SHARE REPURCHASE PROGRAM

The Excelerate Board of Directors has authorized a share repurchase program under which the Company may repurchase up to $50 million of its outstanding Class A common stock through February 2026. Under the program, repurchases can be made using a variety of methods, which may include open market purchases, block trades, privately negotiated transactions and/or a non-discretionary trading plan, all in compliance with the rules of the SEC and other applicable legal requirements. The timing, manner, price, and amount of any Class A Common Stock repurchases under the program are determined by the Company in its discretion and depend on a variety of factors, including legal requirements, price, and business, economic, and market conditions. The repurchase program may be modified, suspended, or discontinued at any time without prior notice.

INVESTOR CONFERENCE CALL AND WEBCAST

The Excelerate management team will host a conference call for investors and analysts at 8:30 a.m. Eastern Time (7:30 a.m. Central Time) on Thursday, February 29, 2024. Investors are invited to access a live webcast of the conference call via the Investor Relations page on the Company’s website at www.excelerateenergy.com. An archived replay of the call and a copy of the presentation will be on the website following the call.

ABOUT EXCELERATE ENERGY

Excelerate Energy, Inc. is a U.S.-based LNG company located in The Woodlands, Texas. Excelerate is changing the way the world accesses cleaner forms of energy by providing integrated services along the LNG value chain with an objective of delivering rapid-to-market and reliable LNG solutions to customers. The Company offers a full range of flexible regasification services from FSRUs to infrastructure development to LNG supply. Excelerate has offices in Abu Dhabi, Antwerp, Boston, Buenos Aires, Chattogram, Dhaka, Doha, Dubai, Helsinki, Manila, Rio de Janeiro, Singapore, and Washington, DC. For more information, please visit www.excelerateenergy.com.

USE OF NON-GAAP FINANCIAL MEASURES

The Company reports financial results in accordance with accounting principles generally accepted in the United States (“GAAP”). Included in this press release are certain financial measures that are not calculated in accordance with GAAP. They are designed to supplement, and not substitute, Excelerate’s financial information presented in accordance with U.S. GAAP. The non-GAAP measures as defined by Excelerate may not be comparable to similar non-GAAP measures presented by other companies. The presentation of such measures, which may include adjustments to exclude non-recurring items, should not be construed as an inference that Excelerate’s future results, cash flows or leverage will be unaffected by other nonrecurring items. Management believes that the following non-GAAP financial measures provide investors with additional useful information in evaluating the Company's performance and valuation. See the reconciliation of non-GAAP financial measures to the most comparable GAAP financial measure, including those measures presented as part of the Company’s 2024 Financial Outlook, in the section titled “Non-GAAP Reconciliation” below.

Adjusted Gross Margin

We use Adjusted Gross Margin, a non-GAAP financial measure, which we define as revenues less direct cost of sales and operating expenses, excluding depreciation and amortization, to measure our operational financial performance. Management believes Adjusted Gross Margin is useful because it provides insight on profitability and true operating performance excluding the implications of the historical cost basis of our assets. Our computation of Adjusted Gross Margin may not be comparable to other similarly titled measures of other companies, and you are cautioned not to place undue reliance on this information.

Adjusted EBITDA

Adjusted EBITDA is a non-GAAP financial measure included as a supplemental disclosure because we believe it is a useful indicator of our operating performance. We define Adjusted EBITDA as net income before interest expense, income taxes, depreciation and amortization, accretion, non-cash long-term incentive compensation expense and items such as charges and non-recurring expenses that management does not consider as part of assessing ongoing operating performance. In the first quarter of 2023, we revised the definition of Adjusted EBITDA to adjust for the impact of non-cash accretion expense, which results in a metric that is consistent with how management will review performance going forward. Management believes accretion expense does not directly reflect our ongoing operating performance.

Adjusted Net Income

The Company uses Adjusted Net Income, a non-GAAP financial measure, which it defines as net income plus the early extinguishment of lease liability related to the acquisition of Excellence, and restructuring, transition and transaction expenses. Management believes Adjusted Net Income is useful because it provides insight on profitability excluding the impact of non-recurring charges related to our IPO.

The Company adjusts net income for the items listed above to arrive at Adjusted EBITDA and Adjusted Net Income because these amounts can vary substantially from company to company within its industry depending upon accounting methods and book values of assets, capital structures and the method by which the assets were acquired. Adjusted EBITDA and Adjusted Net Income 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 the Company's operating performance or liquidity. These measures have limitations as certain excluded items 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. The Company's presentation of Adjusted EBITDA and Adjusted Net Income should not be construed as an inference that its results will be unaffected by unusual or non-recurring items. The Company's computations of Adjusted EBITDA and Adjusted Net Income may not be comparable to other similarly titled measures of other companies. For the foregoing reasons, each of Adjusted EBITDA and Adjusted Net Income has significant limitations which affect its use as an indicator of its profitability and valuation, and you are cautioned not to place undue reliance on this information.

FORWARD-LOOKING STATEMENTS

This press release contains forward-looking statements, within the meaning of the Private Securities Litigation Reform Act of 1995 as contained in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, about Excelerate Energy, Inc. (“Excelerate,” and together with its subsidiaries “we,” “us,” “our” or the “Company”) and our industry that involve substantial risks and uncertainties. All statements other than statements of historical fact contained in this press release, including, without limitation, statements regarding our future results of operations or financial condition, business strategy and plans, expansion plans and strategy, economic conditions, both generally and in particular in the regions in which we operate or plan to operate, objectives of management for future operations, and our share repurchase program are forward-looking statements. In some cases, you can identify forward-looking statements by terminology such as “anticipate,” “believe,” “consider,” “contemplate,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “opportunity,” “plan,” “potential,” “predict,” “project,” “shall,” “should,” “target,” “will,” or “would,” or the negative of these words or other similar terms or expressions.

You should not rely on forward-looking statements as predictions of future events. We have based the forward-looking statements contained in this press release primarily on our current expectations and projections about future events and trends that we believe may affect our business, financial condition and operating results. The outcome of the events described in these forward-looking statements is subject to risks, uncertainties and other factors, including, but not limited to, the following: unplanned issues, including time delays, unforeseen expenses, cost inflation, materials or labor shortages, which could result in delayed receipt of payment or project cancellation; the competitive market for liquified natural gas (“LNG”) regasification services; changes in the supply of and demand for and price of LNG and natural gas and LNG regasification capacity; our need for substantial expenditures to maintain and replace, over the long-term, the operating capacity of our assets; our ability to obtain and maintain approvals and permits from governmental and regulatory agencies with respect to the design, construction and operation of our facilities and provision of our services; our ability to access financing on favorable terms; our debt level and finance lease liabilities, which may limit our flexibility in obtaining additional financing, or refinancing credit facilities upon maturity; our financing agreements, which include financial restrictions and covenants and are secured by certain of our vessels; our ability to enter into or extend contracts with customers and our customers’ failure to perform their contractual obligations; our ability to purchase or receive physical delivery of LNG in sufficient quantities to satisfy our delivery and sales obligations under gas sales agreements and/or LNG sales agreements or at attractive prices; our ability to maintain relationships with our existing suppliers, source new suppliers for LNG and critical components of our projects and complete building out our supply chain; risks associated with conducting business in foreign countries, including political, legal, and economic risk; the technical complexity of our floating storage and regasification units (“FSRUs”) and LNG import terminals and related operational problems; the risks inherent in operating our FSRUs and other LNG infrastructure assets; customer termination rights in our contracts; adverse effects on our operations due to disruption of third-party facilities; infrastructure constraints and community and political group resistance to existing and new LNG and natural gas infrastructure over concerns about the environment, safety and terrorism; acts of terrorism, war or political or civil unrest; compliance with various international treaties and conventions and national and local environmental, health, safety and maritime conduct laws that affect our operations; our ability to pay dividends on our Class A common stock; and other risks, uncertainties and factors set forth in any of our filings with the Securities and Exchange Commission (the "SEC"). These risks and uncertainties are described more fully in our other filings with the SEC, including our most recent Annual Report on Form 10-K. All forward-looking statements are based on assumptions or judgments about future events that may or may not be correct or necessarily take place and that are by their nature subject to significant uncertainties and contingencies, many of which are outside the control of Excelerate. The occurrence of any such factors, events or circumstances would significantly alter the results set forth in these statements.

Moreover, we operate in a very competitive and rapidly changing environment. New risks and uncertainties emerge from time to time, and it is not possible for us to predict all risks and uncertainties that could have an impact on the forward-looking statements contained in this press release. For example, the current global economic uncertainty and geopolitical climate, including international wars, may give rise to risks that are currently unknown or amplify the risks associated with many of the foregoing events or factors. The results, events and circumstances reflected in the forward-looking statements may not be achieved or occur, and actual results, events or circumstances could differ materially from those described in the forward-looking statements.

In addition, statements that “we believe” and similar statements reflect our beliefs and opinions on the relevant subject. These statements are based on information available to us as of the date of this press release. While we believe that information provides a reasonable basis for these statements, that information may be limited or incomplete. Our statements should not be read to indicate that we have conducted an exhaustive inquiry into, or review of, all relevant information. These statements are inherently uncertain, and investors are cautioned not to unduly rely on these statements.

The forward-looking statements made in this press release relate only to events as of the date on which the statements are made. We undertake no obligation to update any forward-looking statements made in this press release to reflect events or circumstances after the date of this press release or to reflect new information or the occurrence of unanticipated events, except as required by law. We may not actually achieve the plans, intentions or expectations disclosed in our forward-looking statements, and you should not place undue reliance on our forward-looking statements. Our forward-looking statements do not reflect the potential impact of any future acquisitions, mergers, dispositions, joint ventures or investments.

Excelerate Energy, Inc.

Consolidated Statements of Income

 

 

 

For the three months ended

 

 

For the full year ended

 

 

 

December 31, 2023

 

 

September 30, 2023

 

 

December 31, 2023

 

 

December 31, 2022

 

 

 

(In thousands, except share and per share amounts)

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

FSRU and terminal services

 

$

129,594

 

 

$

133,177

 

 

$

506,810

 

 

$

445,157

 

Gas sales

 

 

110,470

 

 

 

142,294

 

 

 

652,153

 

 

 

2,027,816

 

Total revenues

 

 

240,064

 

 

 

275,471

 

 

 

1,158,963

 

 

 

2,472,973

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue and vessel operating expenses (exclusive of items below)

 

 

71,519

 

 

 

49,190

 

 

 

228,165

 

 

 

209,195

 

Direct cost of gas sales

 

 

79,407

 

 

 

106,109

 

 

 

518,394

 

 

 

1,906,781

 

Depreciation and amortization

 

 

25,197

 

 

 

33,161

 

 

 

114,323

 

 

 

97,313

 

Selling, general and administrative expenses

 

 

24,083

 

 

 

19,513

 

 

 

87,476

 

 

 

66,099

 

Restructuring, transition and transaction expenses

 

 

—

 

 

 

—

 

 

 

—

 

 

 

6,900

 

Total operating expenses

 

 

200,206

 

 

 

207,973

 

 

 

948,358

 

 

 

2,286,288

 

Operating income

 

 

39,858

 

 

 

67,498

 

 

 

210,605

 

 

 

186,685

 

Other income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(13,108

)

 

 

(13,926

)

 

 

(52,468

)

 

 

(33,927

)

Interest expense – related party

 

 

(3,750

)

 

 

(3,592

)

 

 

(14,527

)

 

 

(25,612

)

Earnings (loss) from equity method investment

 

 

625

 

 

 

(550

)

 

 

883

 

 

 

2,698

 

Early extinguishment of lease liability on vessel acquisition

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(21,834

)

Other income, net

 

 

4,163

 

 

 

5,263

 

 

 

15,598

 

 

 

312

 

Income before income taxes

 

 

27,788

 

 

 

54,693

 

 

 

160,091

 

 

 

108,322

 

Provision for income taxes

 

 

(7,744

)

 

 

(8,188

)

 

 

(33,247

)

 

 

(28,326

)

Net income

 

 

20,044

 

 

 

46,505

 

 

 

126,844

 

 

 

79,996

 

Less net income attributable to non-controlling interest

 

 

16,336

 

 

 

32,613

 

 

 

96,432

 

 

 

55,119

 

Less net loss attributable to non-controlling interest – ENE Onshore

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(1,396

)

Less pre-IPO net income attributable to EELP

 

 

—

 

 

 

—

 

 

 

—

 

 

 

12,950

 

Net income attributable to shareholders

 

$

3,708

 

 

$

13,892

 

 

$

30,412

 

 

$

13,323

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share – basic

 

$

0.14

 

 

$

0.53

 

 

$

1.16

 

 

$

0.51

 

Net income per common share – diluted

 

$

0.14

 

 

$

0.40

 

 

$

1.11

 

 

$

0.51

 

Weighted average shares outstanding – basic

 

 

26,261,774

 

 

 

26,254,243

 

 

 

26,256,104

 

 

 

26,254,167

 

Weighted average shares outstanding – diluted

 

 

26,271,362

 

 

 

108,295,819

 

 

 

108,299,587

 

 

 

26,262,107

 

Excelerate Energy, Inc.

Consolidated Balance Sheets

 

 

 

December 31, 2023

 

 

December 31, 2022

 

ASSETS

 

(In thousands)

 

Current assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

555,853

 

 

$

516,659

 

Current portion of restricted cash

 

 

2,655

 

 

 

2,614

 

Accounts receivable, net

 

 

97,285

 

 

 

82,289

 

Inventories

 

 

2,946

 

 

 

173,603

 

Current portion of net investments in sales-type leases

 

 

16,463

 

 

 

13,344

 

Other current assets

 

 

24,410

 

 

 

35,026

 

Total current assets

 

 

699,612

 

 

 

823,535

 

Restricted cash

 

 

13,950

 

 

 

18,698

 

Property and equipment, net

 

 

1,649,779

 

 

 

1,455,683

 

Operating lease right-of-use assets

 

 

6,287

 

 

 

78,611

 

Net investments in sales-type leases

 

 

383,547

 

 

 

399,564

 

Investment in equity method investee

 

 

21,269

 

 

 

24,522

 

Deferred tax assets, net

 

 

42,948

 

 

 

39,867

 

Other assets

 

 

42,987

 

 

 

26,342

 

Total assets

 

$

2,860,379

 

 

$

2,866,822

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Accounts payable

 

$

13,761

 

 

$

96,824

 

Accrued liabilities and other liabilities

 

 

88,052

 

 

 

66,888

 

Current portion of deferred revenue

 

 

27,169

 

 

 

144,807

 

Current portion of long-term debt

 

 

42,614

 

 

 

20,913

 

Current portion of long-term debt – related party

 

 

8,336

 

 

 

7,661

 

Current portion of operating lease liabilities

 

 

1,744

 

 

 

33,612

 

Current portion of finance lease liabilities

 

 

22,080

 

 

 

20,804

 

Total current liabilities

 

 

203,756

 

 

 

391,509

 

Long-term debt, net

 

 

333,367

 

 

 

193,396

 

Long-term debt, net – related party

 

 

171,693

 

 

 

180,772

 

Operating lease liabilities

 

 

5,005

 

 

 

48,373

 

Finance lease liabilities

 

 

189,807

 

 

 

210,354

 

TRA liability

 

 

67,061

 

 

 

72,951

 

Asset retirement obligations

 

 

41,834

 

 

 

39,823

 

Other long-term liabilities

 

 

38,502

 

 

 

32,947

 

Total liabilities

 

$

1,051,025

 

 

$

1,170,125

 

Commitments and contingencies

 

 

 

 

 

 

Class A Common Stock ($0.001 par value, 300,000,000 shares authorized and 26,284,027 shares issued as of December 31, 2023; 26,254,167 shares issued and outstanding as of December 31, 2022)

 

$

26

 

 

$

26

 

Class B Common Stock ($0.001 par value, 150,000,000 shares authorized and 82,021,389 shares issued as of December 31, 2023 and December 31, 2022)

 

 

82

 

 

 

82

 

Additional paid-in capital

 

 

465,551

 

 

 

464,721

 

Retained earnings

 

 

39,754

 

 

 

12,009

 

Accumulated other comprehensive income

 

 

505

 

 

 

515

 

Treasury stock (20,624 shares as of December 31, 2023 and no shares as of December 31, 2022)

 

 

(472

)

 

 

—

 

Non-controlling interest

 

 

1,303,908

 

 

 

1,219,344

 

Total equity

 

$

1,809,354

 

 

$

1,696,697

 

Total liabilities and equity

 

$

2,860,379

 

 

$

2,866,822

 

Excelerate Energy, Inc.

Consolidated Statements of Cash Flows

 

 

 

For the year ended

 

 

 

December 31, 2023

 

 

December 31, 2022

 

Cash flows from operating activities

 

(In thousands)

 

Net income

 

$

126,844

 

 

$

79,996

 

Adjustments to reconcile net income to net cash from operating activities

 

 

 

 

 

 

Depreciation and amortization

 

 

114,323

 

 

 

97,313

 

Amortization of operating lease right-of-use assets

 

 

14,663

 

 

 

31,699

 

ARO accretion expense

 

 

1,774

 

 

 

1,494

 

Amortization of debt issuance costs

 

 

6,377

 

 

 

2,664

 

Deferred income taxes

 

 

(3,321

)

 

 

2,255

 

Share of net earnings in equity method investee

 

 

(883

)

 

 

(2,698

)

Distributions from equity method investee

 

 

4,725

 

 

 

4,950

 

Long-term incentive compensation expense

 

 

3,639

 

 

 

956

 

Early extinguishment of lease liability on vessel acquisition

 

 

—

 

 

 

21,834

 

Non-cash restructuring expense

 

 

—

 

 

 

1,574

 

(Gain)/loss on non-cash items

 

 

1,001

 

 

 

(2,224

)

Changes in operating assets and liabilities:

 

 

 

 

 

 

Accounts receivable

 

 

(20,993

)

 

 

197,903

 

Inventories

 

 

169,655

 

 

 

(68,583

)

Other current assets and other assets

 

 

(12,160

)

 

 

(22,826

)

Accounts payable and accrued liabilities

 

 

(54,079

)

 

 

(258,281

)

Current portion of deferred revenue

 

 

(117,638

)

 

 

135,154

 

Net investments in sales-type leases

 

 

12,898

 

 

 

12,225

 

Operating lease assets and liabilities

 

 

(14,801

)

 

 

(30,252

)

Tax receivable agreement liability

 

 

(5,890

)

 

 

—

 

Other long-term liabilities

 

 

5,751

 

 

 

19,937

 

Net cash provided by operating activities

 

$

231,885

 

 

$

225,090

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

Purchases of property and equipment

 

 

(312,735

)

 

 

(119,267

)

Sales of property and equipment

 

 

4,101

 

 

 

—

 

Net cash used in investing activities

 

$

(308,634

)

 

$

(119,267

)

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

Proceeds from issuance of common stock, net

 

 

—

 

 

 

412,148

 

Proceeds from long-term debt – related party

 

 

—

 

 

 

654,000

 

Repayments of long-term debt – related party

 

 

(8,404

)

 

 

(653,409

)

Repayments of long-term debt

 

 

(21,996

)

 

 

(20,311

)

Proceeds from revolving credit facility

 

 

—

 

 

 

140,000

 

Repayments of revolving credit facility

 

 

—

 

 

 

(140,000

)

Proceeds from Term Loan Facility

 

 

250,000

 

 

 

—

 

Repayments of Term Loan Facility

 

 

(64,570

)

 

 

—

 

Payment of debt issuance costs

 

 

(7,660

)

 

 

(5,951

)

Collections of related party note receivables

 

 

—

 

 

 

6,600

 

Settlement of finance lease liability – related party

 

 

—

 

 

 

(25,000

)

Principal payments under finance lease liabilities

 

 

(20,619

)

 

 

(20,499

)

Principal payments under finance lease liabilities – related party

 

 

—

 

 

 

(2,912

)

Cash paid for withholding taxes

 

 

(52

)

 

 

—

 

Dividends paid

 

 

(2,626

)

 

 

(1,313

)

Distributions

 

 

(16,178

)

 

 

(4,101

)

Minority owner contribution – Albania Power Project

 

 

3,462

 

 

 

1,932

 

Net cash provided by financing activities

 

$

111,357

 

 

$

341,184

 

 

 

 

 

 

 

 

Effect of exchange rate on cash, cash equivalents, and restricted cash

 

 

(121

)

 

 

—

 

 

 

 

 

 

 

 

Net increase in cash, cash equivalents and restricted cash

 

 

34,487

 

 

 

447,007

 

 

 

 

 

 

 

 

Cash, cash equivalents and restricted cash

 

 

 

 

 

 

Beginning of period

 

$

537,971

 

 

$

90,964

 

End of period

 

$

572,458

 

 

$

537,971

 

Excelerate Energy, Inc.

Non-GAAP Reconciliation

 

The following table presents a reconciliation of adjusted gross margin to the GAAP financial measures of gross margin for each of the period indicated.

 

 

 

For the three months ended

 

 

For the full year ended

 

 

 

December 31, 2023

 

 

September 30, 2023

 

 

December 31, 2023

 

 

December 31, 2022

 

 

 

(In thousands)

 

FSRU and terminal services revenues

 

$

129,594

 

 

$

133,177

 

 

$

506,810

 

 

$

445,157

 

Gas sales revenues

 

 

110,470

 

 

 

142,294

 

 

 

652,153

 

 

 

2,027,816

 

Cost of revenue and vessel operating expenses

 

 

(71,519

)

 

 

(49,190

)

 

 

(228,165

)

 

 

(209,195

)

Direct cost of gas sales

 

 

(79,407

)

 

 

(106,109

)

 

 

(518,394

)

 

 

(1,906,781

)

Depreciation and amortization expense

 

 

(25,197

)

 

 

(33,161

)

 

 

(114,323

)

 

 

(97,313

)

Gross Margin

 

$

63,941

 

 

$

87,011

 

 

$

298,081

 

 

$

259,684

 

Depreciation and amortization expense

 

 

25,197

 

 

 

33,161

 

 

 

114,323

 

 

 

97,313

 

Adjusted Gross Margin

 

$

89,138

 

 

$

120,172

 

 

$

412,404

 

 

$

356,997

 

The following table presents a reconciliation of Adjusted EBITDA to the GAAP financial measures of net income for each of the period indicated.

 

 

 

For the three months ended

 

 

For the full year ended

 

 

 

December 31, 2023

 

 

September 30, 2023

 

 

December 31, 2023

 

 

December 31, 2022

 

 

 

(In thousands)

 

Net income

 

$

20,044

 

 

$

46,505

 

 

$

126,844

 

 

$

79,996

 

Interest expense

 

 

16,858

 

 

 

17,518

 

 

 

66,995

 

 

 

59,539

 

Provision for income taxes

 

 

7,744

 

 

 

8,188

 

 

 

33,247

 

 

 

28,326

 

Depreciation and amortization expense

 

 

25,197

 

 

 

33,161

 

 

 

114,323

 

 

 

97,313

 

Accretion expense

 

 

451

 

 

 

446

 

 

 

1,774

 

 

 

1,494

 

Restructuring, transition and transaction expenses

 

 

—

 

 

 

—

 

 

 

—

 

 

 

6,900

 

Long-term incentive compensation expense

 

 

1,079

 

 

 

1,129

 

 

 

3,639

 

 

 

956

 

Early extinguishment of lease liability on vessel acquisition

 

 

—

 

 

 

—

 

 

 

—

 

 

 

21,834

 

Adjusted EBITDA

 

$

71,373

 

 

$

106,947

 

 

$

346,822

 

 

$

296,358

 

The following table presents a reconciliation of Adjusted Net Income to the GAAP financial measures of net income for each of the period indicated.

 

 

 

For the three months ended

 

 

For the full year ended

 

 

 

December 31, 2023

 

 

September 30, 2023

 

 

December 31, 2023

 

 

December 31, 2022

 

 

 

(In thousands)

 

Net income

 

$

20,044

 

 

$

46,505

 

 

$

126,844

 

 

$

79,996

 

Add back (deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring, transition and transaction expenses

 

 

—

 

 

 

—

 

 

 

—

 

 

 

6,900

 

Early extinguishment of lease liability on vessel acquisition

 

 

—

 

 

 

—

 

 

 

—

 

 

 

21,834

 

Adjusted net income

 

$

20,044

 

 

$

46,505

 

 

$

126,844

 

 

$

108,730

 

 

 

2024E

 

 

2024E

 

(In millions)

 

Low Case

 

 

High Case

 

Income before income taxes

 

$

146

 

 

$

184

 

Interest expense

 

 

65

 

 

 

55

 

Depreciation and amortization expense

 

 

96

 

 

 

86

 

Long-term incentive compensation expense

 

 

6

 

 

 

9

 

Accretion expense

 

 

2

 

 

 

1

 

Adjusted EBITDA

 

$

315

 

 

$

335

 

Note: We have not reconciled the Adjusted EBITDA outlook to net income, the most comparable measure, because it is not possible to estimate, without unreasonable effort, our income taxes with the level of required precision. Accordingly, we have reconciled these non-GAAP measures to our estimated income before taxes.

 

View source version on businesswire.com: https://www.businesswire.com/news/home/20240228330712/en/

Investors Craig Hicks Excelerate Energy Craig.Hicks@excelerateenergy.com

Media Stephen Pettibone / Frances Jeter FGS Global Excelerate@fgsglobal.com or media@excelerateenergy.com