- GAAP and adjusted EPS for the quarter of $0.37 and $0.28 per
diluted share, respectively
- Full year 2023 net income of $146.9
million increased 88% year-over-year
- Full year 2023 total company contribution margin of
$549.7 million increased 16%
year-over-year
- Full year 2023 cash flow from operations of $263.9 million
- Balance sheet strengthened with additional $25 million of debt extinguished
KATY,
Texas, Feb. 27, 2024 /PRNewswire/ -- U.S. Silica
Holdings, Inc. (NYSE: SLCA) (the "Company"), a diversified
industrial minerals company and the leading last-mile logistics
provider to the oil and gas industry, today announced its fourth
quarter and full year results for the period ended
December 31, 2023.
"During the fourth quarter, we continued to strengthen our
financial foundation and advance our growth strategy while closing
out an exceptionally strong and historic year for the company,"
said Bryan Shinn, U.S. Silica's
Chief Executive Officer. "In 2023, we delivered on our guidance of
approximately 25% year-over-year improvement in Adjusted EBITDA,
generated another year of robust cash flow from operations of
$264 million, managed an 88% increase
in annual net income, and improved our total company contribution
margin by 16% year-over-year. These impressive annual results were
driven by healthy customer demand, disciplined pricing in our Oil
and Gas segment, and increased pricing and improved product mix for
our Industrial and Specialty Products segment, all of which was
supported by our optimized and lean cost structure. Furthermore, in
the fourth quarter, we repurchased and extinguished an additional
$25 million of debt, improving our
balance sheet and maintaining a low net leverage ratio of 1.4x.
"In our Oil and Gas segment, thanks to our disciplined pricing
approach, coupled with our variable cost reduction initiatives, we
delivered a strong segment contribution margin of 35% for the
quarter despite the demand impact of lower drilling and completions
activity due to weather and fourth-quarter seasonality. In the
fourth quarter, we signed four customer contract amendments and
extensions, reflecting our stellar market reputation for
reliability and ability to deliver proppant at scale. Additionally,
our new, patent-pending Guardian frac fluid filtration system
continues to perform well and gain momentum in the market, and we
expect to add several incremental systems to the fleet in 2024.
"In our Industrial and Specialty Products segment, we benefited
from ongoing structural cost reductions, price increases, and
greater sales from advanced materials, resulting in improved
profitability with a 27% increase in contribution margin on a per
ton basis when compared to the prior year quarter. As expected,
however, our fourth quarter volumes declined on a year-over-year
basis, due to a combination of normal reduced seasonal demand,
customer facility maintenance, and customer year-end inventory
management.
"Looking ahead, 2024 is shaping up to be another strong year of
operating cash flow generation. Our Oil and Gas segment is well
positioned in active well completion basins, with strong customer
commitments that provide cash flow visibility. In our Industrial
segment, customer demand remains strong overall, and we anticipate
year-over-year improvements as we realize a full quarter of price
increases."
Fourth Quarter 2023 Highlights
Net income for the fourth quarter ended December 31, 2023
was $29.1 million, or $0.37 per diluted share. The fourth quarter
results were impacted by $9.1 million
pre-tax, or $0.09 per diluted share
after-tax, of gains primarily related to asset sales, partially
offset by facility closure costs, business optimization, and the
loss on extinguishment of debt, resulting in adjusted EPS (a
non-GAAP measure) of $0.28 per
diluted share.
These results compared with net income of $26.9 million, or $0.34 per diluted share, for the third quarter of
2023, which was impacted by $3.8
million pre-tax, or $0.04 per
diluted share after-tax, of charges primarily related to a
non-recurring adjustment to depreciation and the loss on
extinguishment of debt, resulting in adjusted EPS (a non-GAAP
measure) of $0.38 per diluted
share.
In the fourth quarter of 2023, the Company completed a
$25 million voluntary term loan
principal repayment, extinguishing the debt at par using excess
cash on hand.
Total Company
In
millions
|
Q4 2023
|
Q3 2023
|
Sequential
Change
|
Q4 2022
|
Year-over-
year
Change
|
2023
|
2022
|
Year-over-
year
Change
|
Revenue
|
$
336.0
|
$
367.0
|
(8) %
|
$
412.9
|
(19) %
|
$
1,552.0
|
$
1,525.1
|
2 %
|
Net Income
|
$
29.1
|
$
26.9
|
8 %
|
$
31.6
|
(8) %
|
$
146.9
|
$
78.2
|
88 %
|
Tons Sold
|
3.865
|
4.121
|
(6) %
|
4.606
|
(16) %
|
17.378
|
18.016
|
(4) %
|
Contribution
Margin*
|
$
116.9
|
$
129.2
|
(10) %
|
$
134.4
|
(13) %
|
$
549.7
|
$
472.1
|
16 %
|
Adjusted
EBITDA*
|
$
88.6
|
$
102.1
|
(13) %
|
$
104.2
|
(15) %
|
$
439.0
|
$
353.6
|
24 %
|
Oil & Gas Segment
- Fourth quarter 2023 results were driven by lower proppant
volumes, fewer SandBox loads, and a decrease in average selling
price per ton.
In
millions
|
Q4 2023
|
Q3 2023
|
Sequential
Change
|
Q4 2022
|
Year-over-
year
Change
|
Revenue
|
$
200.6
|
$
231.4
|
(13) %
|
$
273.7
|
(27) %
|
Tons Sold
|
2.907
|
3.122
|
(7) %
|
3.568
|
(19) %
|
Contribution
Margin*
|
$
70.1
|
$
82.9
|
(15) %
|
$
94.4
|
(26) %
|
Industrial & Specialty Products (ISP) Segment
- Fourth quarter 2023 results were impacted by typical
seasonality, partially offset by improvements in operational
efficiencies, price increases, and product mix.
In
millions
|
Q4 2023
|
Q3 2023
|
Sequential
Change
|
Q4 2022
|
Year-over-
year
Change
|
Revenue
|
$
135.5
|
$
135.5
|
— %
|
$
139.2
|
(3) %
|
Tons Sold
|
0.958
|
0.999
|
(4) %
|
1.038
|
(8) %
|
Contribution
Margin*
|
$
46.8
|
$
46.3
|
1 %
|
$
40.0
|
17 %
|
|
*Contribution Margin
and Adjusted EBITDA are non-GAAP financial measures; see the
discussion of non-GAAP information below and the reconciliation of
GAAP to non-GAAP results included as an exhibit to this press
release.
|
Capital Update
As of December 31, 2023, the Company had $245.7 million in cash and cash equivalents and
total debt was $840.0 million. The
Company's $150.0 million Revolver had
zero drawn, with $15.3 million
allocated for letters of credit, and availability of $134.7 million. Capital expenditures in 2023
totaled $65.2 million and were
primarily related to growth projects, facility improvements, and
maintenance projects. During 2023, the Company generated
$263.9 million in cash flow from
operations.
Reclassification of Northern White Sand Offerings
After careful consideration, the Company is reallocating its
Northern White Sand offerings from the Oil and Gas business segment
to the Industrial and Specialty Products segment beginning with
first quarter 2024 results. Given how the Northern White Sand
business has evolved over the years, the Company believes that it
is better positioned today as an offering within ISP. This change
will streamline U.S. Silica's business operations and allow the
Company to maximize value as it will now have all Northern White
Sand based offerings in one business unit. Management will discuss
this reclassification further on its first-quarter 2024 earnings
call and offer historical examples to bridge prior quarter results
to the new reporting design.
Outlook and Guidance
"Looking ahead to the first quarter of 2024, our two business
segments remain well positioned in their respective markets," said
Shinn. "U.S. Silica has a strong portfolio of industrial and
specialty products that serve numerous essential, high-growth and
attractive end markets, supported by a robust pipeline of new
products under development. We expect growth in our underlying base
business, coupled with pricing increases and total addressable
market expansions.
"The oil and gas industry continues to progress through a
multi-year growth cycle. Constructive through-cycle commodity
prices coupled with improved well completion efficiencies and
intensity are supportive of an active environment over the next few
years, and we have strong contractual commitments for our sand
production capacity for the year.
"We remain focused on generating cash flow from operations and
de-levering the balance sheet. We expect to produce robust
operating cash flow in 2024, while investing approximately
$60 million for capital expenditures
for the year."
Conference Call
U.S. Silica will host a conference call for investors
today, February 27, 2024 at 7:30 a.m. Central
Time to discuss these results. Hosting the call will
be Bryan Shinn, Chief Executive Officer and Kevin Hough,
interim Executive Vice President and Chief Financial
Officer. Investors are invited to listen to a live webcast of
the conference call by visiting the "Investors- Events &
Presentations" section of the Company's website
at www.ussilica.com. The webcast will be archived for one
year. The call can also be accessed live over the telephone by
dialing (877) 869-3847 or for international callers, (201)
689-8261. A replay will be available shortly after the call and can
be accessed by dialing (877) 660-6853 or for international callers,
(201) 612-7415. The conference ID for the replay is 13744295. The
replay will be available through March 27,
2024.
About U.S. Silica
U.S. Silica Holdings Inc. is a global performance materials
company and is a member of the Russell 2000. The company is a
leading producer of commercial silica used in the oil and gas
industry and in a wide range of industrial applications. Over its
124-year history, U.S. Silica has developed core competencies in
mining, processing, logistics and materials science that enable it
to produce and cost-effectively deliver more than 800 diversified
products to customers across our end markets.
U.S. Silica's wholly-owned subsidiaries include EP Minerals and
SandBox Logistics™. EP Minerals is an industry leader in the
production of products derived from diatomaceous earth, perlite,
engineered clays and non-activated clays. SandBox Logistics™ is a
state-of-the-art leader in proppant storage, handling and well-site
delivery, and is dedicated to making proppant logistics cleaner,
safer and more efficient. The company has 26 operating mines and
processing facilities and two additional exploration stage
properties across the United
States and is headquartered in Katy, Texas.
Forward-looking Statements
This full-year and fourth-quarter 2023 earnings release, as well
as other statements we make, contain "forward-looking statements"
within the meaning of the federal securities laws - that is,
statements about the future, not about past events. Forward-looking
statements give our current expectations and projections relating
to our financial condition, results of operations, plans,
objectives, future performance and business. These statements may
include words such as "anticipate," "estimate," "expect,"
"project," "plan," "intend," "believe," "may," "will," "should,"
"could," "can have," "likely" and other words and terms of similar
meaning. Forward-looking statements made include any statement that
does not directly relate to any historical or current fact and may
include, but are not limited to, statements regarding U.S. Silica's
estimated and projected costs and cost reduction programs, reserves
and finished products estimates, growth opportunities, strategy,
future financial results, forecasts, projections, plans and capital
expenditures, and technological innovations. Forward-looking
statements are based on our current expectations and assumptions,
which may not prove to be accurate. These statements are not
guarantees and are subject to risks, uncertainties and changes in
circumstances that are difficult to predict. Many factors
could cause actual results to differ materially and adversely from
these forward-looking statements. Among these factors are global
economic conditions; heightened levels of inflation and rising
interest rates; supply chain and logistics constraints for our
company and our customers; fluctuations in demand for commercial
silica, diatomaceous earth, perlite, clay and cellulose;
fluctuations in demand for frac sand or the development of either
effective alternative proppants or new processes to replace
hydraulic fracturing; the entry of competitors into our
marketplace; changes in production spending by companies in the oil
and gas industry and changes in the level of oil and natural gas
exploration and development; changes in oil and gas inventories;
general economic, political and business conditions in key regions
of the world including the ongoing conflicts between Russia and Ukraine and between Israel and Hamas; pricing pressure; cost
inflation; weather and seasonal factors; the cyclical nature of our
customers' business; our inability to meet our financial and
performance targets and other forecasts or expectations; our
substantial indebtedness and pension obligations, including
restrictions on our operations imposed by our indebtedness;
operational modifications, delays or cancellations; prices for
electricity, natural gas and diesel fuel; our ability to maintain
our transportation network; changes in government regulations and
regulatory requirements, including those related to mining,
explosives, chemicals, and oil and gas production; silica-related
health issues and corresponding litigation; and other risks and
uncertainties detailed in this press release and our most recent
Forms 10-K, 10-Q, and 8-K filed with or furnished to the U.S.
Securities and Exchange Commission. If one or more of these or
other risks or uncertainties materialize (or the consequences of
such a development changes), or should underlying assumptions prove
incorrect, actual outcomes may vary materially from those reflected
in our forward-looking statements. The forward-looking
statements speak only as of the date hereof, and we disclaim any
intention or obligation to update publicly or revise such
statements, whether as a result of new information, future events
or otherwise.
U.S. SILICA
HOLDINGS, INC.
|
SELECTED FINANCIAL
DATA FROM CONDENSED CONSOLIDATED STATEMENTS OF
OPERATIONS
|
(Unaudited; dollars
in thousands, except per share amounts)
|
|
|
Three Months
Ended
|
|
December 31,
2023
|
|
September 30,
2023
|
|
December 31,
2022
|
Total sales
|
$
336,037
|
|
$
366,961
|
|
$
412,934
|
Total cost of sales
(excluding depreciation, depletion and amortization)
|
226,764
|
|
240,957
|
|
282,904
|
Operating
expenses:
|
|
|
|
|
|
Selling, general and
administrative
|
31,653
|
|
29,287
|
|
34,978
|
Depreciation,
depletion and amortization
|
32,505
|
|
35,822
|
|
33,202
|
Total operating
expenses
|
64,158
|
|
65,109
|
|
68,180
|
Operating
income
|
45,115
|
|
60,895
|
|
61,850
|
Other (expense)
income:
|
|
|
|
|
|
Interest
expense
|
(25,622)
|
|
(26,039)
|
|
(22,821)
|
Other income, net,
including interest income
|
17,778
|
|
4,016
|
|
3,437
|
Total other
expense
|
(7,844)
|
|
(22,023)
|
|
(19,384)
|
Income before income
taxes
|
37,271
|
|
38,872
|
|
42,466
|
Income tax
expense
|
(8,306)
|
|
(12,064)
|
|
(10,950)
|
Net income
|
$
28,965
|
|
$
26,808
|
|
$
31,516
|
Less: Net loss
attributable to non-controlling interest
|
(144)
|
|
(101)
|
|
(74)
|
Net income
attributable to U.S. Silica Holdings, Inc.
|
$
29,109
|
|
$
26,909
|
|
$
31,590
|
|
|
|
|
|
|
Earnings per share
attributable to U.S. Silica Holdings, Inc.:
|
|
|
|
|
|
Basic
|
$
0.38
|
|
$
0.35
|
|
$
0.42
|
Diluted
|
$
0.37
|
|
$
0.34
|
|
$
0.40
|
Weighted average shares
outstanding:
|
|
|
|
|
|
Basic
|
77,181
|
|
77,125
|
|
75,711
|
Diluted
|
78,799
|
|
78,700
|
|
78,026
|
|
Year
Ended
|
|
December 31,
2023
|
|
December 31,
2022
|
Total sales
|
$
1,552,022
|
|
$
1,525,147
|
Total cost of sales
(excluding depreciation, depletion and amortization)
|
1,020,627
|
|
1,070,189
|
Operating
expenses:
|
|
|
|
Selling, general and
administrative
|
118,797
|
|
143,838
|
Depreciation,
depletion and amortization
|
137,259
|
|
140,166
|
Total operating
expenses
|
256,056
|
|
284,004
|
Operating
income
|
275,339
|
|
170,954
|
Other (expense)
income:
|
|
|
|
Interest
expense
|
(101,709)
|
|
(77,598)
|
Other income, net,
including interest income
|
21,939
|
|
10,643
|
Total other
expense
|
(79,770)
|
|
(66,955)
|
Income before income
taxes
|
195,569
|
|
103,999
|
Income tax
expense
|
(49,080)
|
|
(26,159)
|
Net income
|
$
146,489
|
|
$
77,840
|
Less: Net loss
attributable to non-controlling interest
|
(436)
|
|
(336)
|
Net income
attributable to U.S. Silica Holdings, Inc.
|
$
146,925
|
|
$
78,176
|
|
|
|
|
Earnings per share
attributable to U.S. Silica Holdings, Inc.:
|
|
|
|
Basic
|
$
1.91
|
|
$
1.04
|
Diluted
|
$
1.87
|
|
$
1.01
|
Weighted average shares
outstanding:
|
|
|
|
Basic
|
76,980
|
|
75,512
|
Diluted
|
78,520
|
|
77,670
|
Dividends declared per
share
|
$
—
|
|
$
—
|
U.S. SILICA
HOLDINGS, INC.
|
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
(Unaudited; dollars
in thousands)
|
|
|
December 31,
2023
|
|
December 31,
2022
|
|
|
|
|
ASSETS
|
Current
Assets:
|
|
|
|
Cash and cash
equivalents
|
$
245,716
|
|
$
280,845
|
Accounts receivable,
net
|
185,917
|
|
208,631
|
Inventories,
net
|
149,429
|
|
147,626
|
Prepaid expenses and
other current assets
|
19,682
|
|
20,182
|
Total current
assets
|
600,744
|
|
657,284
|
Property, plant and
mine development, net
|
1,125,220
|
|
1,178,834
|
Lease right-of-use
assets
|
41,095
|
|
42,374
|
Goodwill
|
185,649
|
|
185,649
|
Intangible assets,
net
|
131,384
|
|
140,809
|
Other assets
|
12,501
|
|
9,630
|
Total
assets
|
$
2,096,593
|
|
$
2,214,580
|
LIABILITIES AND STOCKHOLDERS'
EQUITY
|
Current
Liabilities:
|
|
|
|
Accounts payable and
accrued liabilities
|
$
147,479
|
|
$
216,239
|
Current portion of
operating lease liabilities
|
18,569
|
|
19,773
|
Current portion of
long-term debt
|
16,367
|
|
19,535
|
Current portion of
deferred revenue
|
3,124
|
|
16,275
|
Income tax
payable
|
311
|
|
128
|
Total current
liabilities
|
185,850
|
|
271,950
|
Long-term debt,
net
|
823,670
|
|
1,037,458
|
Deferred
revenue
|
12,388
|
|
14,477
|
Liability for pension
and other post-retirement benefits
|
28,715
|
|
30,911
|
Deferred income taxes,
net
|
100,458
|
|
64,636
|
Operating lease
liabilities
|
55,089
|
|
64,478
|
Other long-term
obligations
|
34,896
|
|
25,976
|
Total
liabilities
|
1,241,066
|
|
1,509,886
|
Stockholders'
Equity:
|
|
|
|
Preferred
stock
|
—
|
|
—
|
Common stock
|
877
|
|
854
|
Additional paid-in
capital
|
1,249,460
|
|
1,234,834
|
Retained
deficit
|
(204,159)
|
|
(351,084)
|
Treasury stock, at
cost
|
(196,745)
|
|
(186,196)
|
Accumulated other
comprehensive loss
|
(125)
|
|
(1,723)
|
Total U.S. Silica
Holdings, Inc. stockholders' equity
|
849,308
|
|
696,685
|
Non-controlling
interest
|
6,219
|
|
8,009
|
Total stockholders'
equity
|
855,527
|
|
704,694
|
Total liabilities and
stockholders' equity
|
$
2,096,593
|
|
$
2,214,580
|
Non-GAAP Financial Measures
Segment Contribution
Margin
Segment contribution margin is a key metric that management uses
to evaluate our operating performance and to determine resource
allocation between segments. Segment contribution margin excludes
selling, general, and administrative costs, corporate costs, plant
capacity expansion expenses, and facility closure costs. We believe
that segment contribution margin, as defined above, is an
appropriate measure for evaluating the operating performance of our
segments. However, segment contribution margin is a non-GAAP
measure and should be considered in addition to, not a substitute
for, or superior to, net income (loss) or other measures of
financial performance prepared in accordance with GAAP.
The following table sets forth a reconciliation of net income,
the most directly comparable GAAP financial measure, to segment
contribution margin.
|
Three Months
Ended
|
|
December 31,
2023
|
|
September 30,
2023
|
|
December 31,
2022
|
Sales:
|
|
|
|
|
|
Oil & Gas
Proppants
|
$
200,552
|
|
$
231,426
|
|
$
273,717
|
Industrial &
Specialty Products
|
135,485
|
|
135,535
|
|
139,217
|
Total sales
|
336,037
|
|
366,961
|
|
412,934
|
Segment contribution
margin:
|
|
|
|
|
|
Oil & Gas
Proppants
|
70,142
|
|
82,890
|
|
94,437
|
Industrial &
Specialty Products
|
46,794
|
|
46,347
|
|
40,004
|
Total segment
contribution margin
|
116,936
|
|
129,237
|
|
134,441
|
Operating activities
excluded from segment cost of sales
|
(7,663)
|
|
(3,233)
|
|
(4,411)
|
Selling, general and
administrative
|
(31,653)
|
|
(29,287)
|
|
(34,978)
|
Depreciation, depletion
and amortization
|
(32,505)
|
|
(35,822)
|
|
(33,202)
|
Interest
expense
|
(25,622)
|
|
(26,039)
|
|
(22,821)
|
Other income, net,
including interest income
|
17,778
|
|
4,016
|
|
3,437
|
Income tax
expense
|
(8,306)
|
|
(12,064)
|
|
(10,950)
|
Net income
|
$
28,965
|
|
$
26,808
|
|
$
31,516
|
Less: Net loss
attributable to non-controlling interest
|
(144)
|
|
(101)
|
|
(74)
|
Net income
attributable to U.S. Silica Holdings, Inc.
|
$
29,109
|
|
$
26,909
|
|
$
31,590
|
|
Year
Ended
|
|
December 31,
2023
|
|
December 31,
2022
|
Sales:
|
|
|
|
Oil & Gas
Proppants
|
$
994,276
|
|
$
961,667
|
Industrial &
Specialty Products
|
557,746
|
|
563,480
|
Total sales
|
1,552,022
|
|
1,525,147
|
Segment contribution
margin:
|
|
|
|
Oil & Gas
Proppants
|
361,998
|
|
301,837
|
Industrial &
Specialty Products
|
187,665
|
|
170,280
|
Total segment
contribution margin
|
549,663
|
|
472,117
|
Operating activities
excluded from segment cost of sales
|
(18,268)
|
|
(17,159)
|
Selling, general and
administrative
|
(118,797)
|
|
(143,838)
|
Depreciation, depletion
and amortization
|
(137,259)
|
|
(140,166)
|
Interest
expense
|
(101,709)
|
|
(77,598)
|
Other income, net,
including interest income
|
21,939
|
|
10,643
|
Income tax
expense
|
(49,080)
|
|
(26,159)
|
Net income
|
$
146,489
|
|
$
77,840
|
Less: Net loss
attributable to non-controlling interest
|
(436)
|
|
(336)
|
Net income
attributable to U.S. Silica Holdings, Inc.
|
$
146,925
|
|
$
78,176
|
Adjusted EBITDA
Adjusted EBITDA is not a measure of our financial performance or
liquidity under GAAP and should not be considered as an alternative
to net income as a measure of operating performance, cash flows
from operating activities as a measure of liquidity or any other
performance measure derived in accordance with GAAP. Additionally,
Adjusted EBITDA is not intended to be a measure of available cash
flow for management's discretionary use, as it does not consider
certain cash requirements such as interest payments, tax payments
and debt service requirements. Adjusted EBITDA contains certain
other limitations, including the failure to reflect our cash
expenditures, cash requirements for working capital needs and cash
costs to replace assets being depreciated and amortized, and
excludes certain non-recurring charges that may recur in the
future. Management compensates for these limitations by relying
primarily on our GAAP results and by using Adjusted EBITDA only
supplementally. Our measure of Adjusted EBITDA is not necessarily
comparable to other similarly titled captions of other companies
due to potential inconsistencies in the methods of calculation.
Trailing Twelve Month (TTM) Adjusted EBITDA is a measure of
Adjusted EBITDA over the trailing twelve months.
The following table sets forth a reconciliation of net income,
the most directly comparable GAAP financial measure, to Adjusted
EBITDA:
(All amounts in
thousands)
|
Three Months
Ended
|
|
December 31,
2023
|
|
September 30,
2023
|
|
December 31,
2022
|
Net income attributable
to U.S. Silica Holdings, Inc.
|
$
29,109
|
|
$
26,909
|
|
$
31,590
|
Total interest expense,
net of interest income
|
22,845
|
|
23,912
|
|
21,511
|
Provision for
taxes
|
8,306
|
|
12,064
|
|
10,950
|
Total depreciation,
depletion and amortization expenses
|
32,505
|
|
35,822
|
|
33,202
|
EBITDA
|
92,765
|
|
98,707
|
|
97,253
|
Non-cash incentive
compensation (1)
|
3,910
|
|
3,723
|
|
4,875
|
Post-employment
expenses (excluding service costs) (2)
|
982
|
|
(1,001)
|
|
(674)
|
Merger and acquisition
related expenses (3)
|
665
|
|
421
|
|
1,495
|
Plant capacity
expansion expenses (4)
|
6
|
|
59
|
|
86
|
Business optimization
projects (6)
|
846
|
|
—
|
|
648
|
Facility closure costs
(7)
|
3,462
|
|
123
|
|
303
|
Other adjustments
allowable under the Credit Agreement (8)
|
(14,045)
|
|
105
|
|
170
|
Adjusted
EBITDA
|
$
88,591
|
|
$
102,137
|
|
$
104,156
|
(All amounts in
thousands)
|
Year
Ended
|
|
December 31,
2023
|
|
December 31,
2022
|
Net income attributable
to U.S. Silica Holdings, Inc.
|
$
146,925
|
|
$
78,176
|
Total interest expense,
net of interest income
|
92,694
|
|
75,437
|
Provision for
taxes
|
49,080
|
|
26,159
|
Total depreciation,
depletion and amortization expenses
|
137,259
|
|
140,166
|
EBITDA
|
425,958
|
|
319,938
|
Non-cash incentive
compensation (1)
|
14,699
|
|
19,653
|
Post-employment
expenses (excluding service costs) (2)
|
(1,698)
|
|
(2,654)
|
Merger and acquisition
related expenses (3)
|
2,155
|
|
6,984
|
Plant capacity
expansion expenses (4)
|
163
|
|
213
|
Contract termination
expenses (5)
|
—
|
|
6,500
|
Business optimization
projects (6)
|
1,892
|
|
1,209
|
Facility closure costs
(7)
|
3,737
|
|
1,503
|
Other adjustments
allowable under the Credit Agreement (8)
|
(7,906)
|
|
212
|
Adjusted
EBITDA
|
$
439,000
|
|
$
353,558
|
|
|
|
(1)
|
Reflects equity-based
non-cash compensation expense.
|
(2)
|
Includes net pension
cost and net post-retirement cost relating to pension and other
post-retirement benefit obligations during the applicable period,
but in each case excluding the service cost relating to benefits
earned during such period. Non-service net periodic benefit costs
are not considered reflective of our operating performance because
these costs do not exclusively originate from employee services
during the applicable period and may experience periodic
fluctuations as a result of changes in non-operating factors,
including changes in discount rates, changes in expected returns on
benefit plan assets, and other demographic actuarial
assumptions.
|
(3)
|
Merger and acquisition
related expenses include legal fees, professional fees, bank fees,
severance costs, and other employee related costs. While these
costs are not operational in nature and are not expected to
continue for any singular transaction on an ongoing basis, similar
types of costs, expenses and charges have occurred in prior periods
and may recur in the future as we continue to integrate prior
acquisitions and pursue any future acquisitions.
|
(4)
|
Plant capacity
expansion expenses include expenses that are not inventoriable or
capitalizable as related to plant expansion projects greater than
$2 million in capital expenditures or plant start up projects.
While these expenses are not operational in nature and are not
expected to continue for any singular project on an ongoing basis,
similar types of expenses have occurred in prior periods and may
recur in the future.
|
(5)
|
Reflects contract
termination expenses related to strategically exiting a service
contract. While these expenses are not operational in nature and
are not expected to continue for any singular event on an ongoing
basis, similar types of expenses have occurred in prior periods and
may recur in the future as we continue to strategically evaluate
our contracts.
|
(6)
|
Reflects costs incurred
related to business optimization projects mainly within our
corporate center, which aim to measure and improve the efficiency,
productivity and performance of our organization. While these costs
are not operational in nature and are not expected to continue for
any singular project on an ongoing basis, similar types of expenses
may recur in the future.
|
(7)
|
Reflects costs incurred
mainly related to idled sand facilities and closed corporate
offices, including severance costs and remaining contracted costs
such as office lease costs, and common area maintenance fees.
While these costs are not operational in nature and are not
expected to continue for any singular event on an ongoing basis,
similar types of expenses may recur in the future.
|
(8)
|
Reflects miscellaneous
adjustments permitted under the Credit Agreement. The year ended
December 31, 2023 also included costs related to severance
restructuring of $0.9 million, recruiting costs of $1.5 million, an
adjustment to non-controlling interest of $0.4 million and $8.5
million related to the loss on extinguishment of debt, offset by an
insurance recovery of $0.6 million and net proceeds of the sale of
assets of $18.6 million. The year ended December 31, 2022 also
included costs related to weather events and supplier and
logistical issues of $1.1 million, severance restructuring costs of
$1.8 million, an adjustment to non-controlling interest of $0.6
million, partially offset by net proceeds of the sale of assets of
$1.7 million and $2.9 million related to the gain on extinguishment
of debt.
|
Adjusted EPS
Adjusted EPS is diluted earnings or loss per share adjusted to
exclude costs associated with merger & acquisition related
activities and strategic business reviews, costs associated with
business optimization, facility closure costs, asset gain or loss,
the effect of a non-recurring depreciation adjustment, and gain or
loss on debt extinguishment.
Management believes Adjusted EPS is useful in providing
period-to-period comparisons of the results of the Company's
operations to assist investors in reviewing the Company's operating
performance over time. Management believes it is useful to exclude
certain items when comparing current performance to prior periods
because these items can vary significantly depending on specific
underlying transactions or events. Also, management believes
certain excluded items may not relate specifically to current
operating trends or be indicative of future results.
The following table sets forth a reconciliation from GAAP EPS to
adjusted EPS:
|
Three Months
Ended
|
|
December
31, 2023
|
|
September
30, 2023
|
|
December
31, 2022
|
Reported Diluted
EPS
|
$
0.37
|
|
$
0.34
|
|
$
0.40
|
Merger &
Acquisition
|
—
|
|
—
|
|
0.02
|
Business
Optimization
|
0.01
|
|
—
|
|
0.01
|
Facility Closure
Costs
|
0.03
|
|
—
|
|
—
|
Asset
(Gain)/Loss
|
(0.15)
|
|
—
|
|
—
|
Depreciation
Adjustment
|
—
|
|
0.03
|
|
—
|
(Gain)/Loss on
extinguishment of debt
|
0.01
|
|
0.01
|
|
(0.01)
|
Other
|
0.01
|
|
—
|
|
0.01
|
Total
Adjustments
|
(0.09)
|
|
0.04
|
|
0.03
|
Adjusted Diluted
EPS
|
$
0.28
|
|
$
0.38
|
|
$
0.43
|
|
|
|
|
|
|
Diluted
Shares
|
78,799
|
|
78,700
|
|
78,026
|
Free Cash Flow
Free Cash Flow is a non-GAAP financial measure which is
calculated as net cash provided by operating activities less
capital expenditures. Management believes that Free Cash Flow is a
measure to assess liquidity of the business.
The following table sets forth a reconciliation of cash flows
from operating activities to free cash flow:
(All amounts in
thousands)
|
|
Year
Ended
|
|
Three Months
Ended
|
|
|
December 31,
2023
|
December 31,
2022
|
|
December 31,
2023
|
Net cash provided by
operating activities
|
$
263,868
|
$
262,716
|
|
$
54,160
|
Capital
expenditures
|
|
(65,155)
|
(53,168)
|
|
(17,529)
|
Free cash
flow
|
|
$
198,713
|
$
209,548
|
|
$
36,631
|
Net Debt
Net Debt is calculated by adding together the current portion of
long-term debt and long-term debt, net and subtracting cash and
cash equivalents from the total. Net debt shows how a company's
indebtedness has changed over a period as a result of cash flows.
Net debt allows investors to see how business financing has changed
and assess whether an entity that has had a significant increase in
cash has, for example, achieved this only by taking on a
corresponding increase in debt. Net debt is not a measure of our
financial performance or liquidity under GAAP and should not be
considered as an alternative to net income as a measure of
operating performance, cash flows from operating activities as a
measure of liquidity or any other performance measure derived in
accordance with GAAP.
Net Leverage Ratio
Net Leverage Ratio is calculated by dividing net debt by
Trailing Twelve Month (TTM) Adjusted EBITDA. Management believes
that net leverage ratio provides useful information to investors
because it is an important indicator of the Company's indebtedness
in relation to its operating performance. Net Leverage Ratio should
be considered in addition to results prepared in accordance with
GAAP and should not be considered substitutes for or superior to
GAAP results. In addition, our Net Leverage Ratio may not be
comparable to similarly titled measures utilized by other
companies.
The following table sets forth a reconciliation for net debt and
net leverage ratio:
|
Year
Ended
|
Three Months
Ended
|
(All amounts in
thousands)
|
December
31, 2022
|
March 31,
2023
|
June 30,
2023
|
September
30, 2023
|
December 31,
2023
|
Cash and cash
equivalents
|
$
(280,845)
|
$
(139,494)
|
$
(186,961)
|
$
(222,435)
|
$
(245,716)
|
Current portion of
long-term debt
|
19,535
|
13,590
|
10,152
|
19,763
|
16,367
|
Long-term
debt
|
1,037,458
|
897,013
|
871,913
|
847,849
|
823,670
|
Net debt
|
$ 776,148
|
$ 771,109
|
$ 695,104
|
$ 645,177
|
$
594,321
|
|
|
|
|
|
|
TTM Adjusted
EBITDA
|
$ 353,558
|
$ 425,291
|
$ 455,142
|
$ 454,565
|
$
439,000
|
Net Leverage
Ratio
|
2.2x
|
1.8x
|
1.5x
|
1.4x
|
1.4x
|
Forward-looking Non-GAAP Measures
A reconciliation of net leverage ratio and segment contribution
margin as used in our guidance, which are forward-looking non-GAAP
financial measures, to the most directly comparable GAAP financial
measure, is not provided because the Company is unable to provide
such reconciliations without unreasonable effort. The inability to
provide each reconciliation is due to the unpredictability of the
amounts and timing of events affecting the items we exclude from
the non-GAAP measures.
Investor Contacts
Patricia Gil
Vice President, Investor Relations & Sustainability
(281) 505-6011
gil@ussilica.com
View original content to download
multimedia:https://www.prnewswire.com/news-releases/us-silica-holdings-inc-announces-fourth-quarter-and-full-year-2023-results-302072025.html
SOURCE U.S. Silica Holdings, Inc.