CALGARY,
AB, Feb. 29, 2024 /CNW/ - CES Energy
Solutions Corp. ("CES" or the "Company") (TSX: CEU) (OTC:
CESDF) is pleased to announce strong financial results for the
three and twelve months ended December 31,
2023, along with a 20% increase to its quarterly dividend
from $0.025 per share to $0.030 per share, which will be paid on the
Company's next scheduled dividend payment of April 15, 2024 to the shareholders of record at
the close of business on March 29,
2024.
- Fourth quarter revenue of $553.5
million increased 3% sequentially and decreased 2% year over
year
- Record quarterly Adjusted EBITDAC of $84.6 million at a 15.3% margin, increased 5%
sequentially and year over year
- Record annual revenue of $2.16
billion representing an increase of 13% over $1.92 billion in 2022
- Record annual Adjusted EBITDAC of $315.8
million at a 14.6% margin representing a 23% increase over
$257.0 million at 13.4% in 2022
- Annual Cash Flow from Operations of $301.8 million and Free Cash Flow of $211.6 million
- Total long-term debt reduced by $100.9
million to $390.6 million and
Total Debt/Adjusted EBITDAC reduced to 1.49x from 2.17x year
over year
- Annual return of $93.5 million to
shareholders through $22.5 million in
dividends and $70.9 million in share
repurchases, representing 8.6% of common shares outstanding at
January 1, 2023
- Announced a 20% increase to the quarterly dividend to
$0.030 per share representing a 12%
Payout Ratio
The record results achieved in 2023 demonstrate the unique
resilience, cash flow generation, and profitability characteristics
inherent in CES' capex light, asset light, consumable chemicals
business model supported by industry leading people,
infrastructure, and technology. These record results were achieved
through strong contributions across all parts of the business. CES
countered a declining industry rig count by providing valuable
solutions to increasingly complicated drilling programs which
required higher levels of service intensity. Attractive growth was
also achieved by delivering superior production chemical services
and technology to active, high quality customers as they continued
to maximize returns on their producing wells through effective
chemical treatments.
With strong free cash flow generation and prudent leverage, CES
continued to aggressively return capital to its shareholders.
During the quarter, CES returned $25.1
million to shareholders, through $19.1 million or 5,301,700 common shares
repurchased under its NCIB and its quarterly dividend of
$6.0 million. For the full year
2023, CES returned $93.5 million to
shareholders, through $70.9 million
or 21,794,900 common shares repurchased under its NCIB and its
quarterly dividend of $22.5 million,
collectively representing 31% of Cash Flow from Operations and 44%
of Free Cash Flow for the year ended December 31, 2023.
CES remains confident in its ability to continue generating
strong surplus free cash flow, supported by its financial
performance, outlook, and capital structure. Furthermore, on
February 29, 2024, the Company's
Board of Directors approved a 20% increase to the quarterly
dividend from $0.025 per share to
$0.030 per share, resulting in an
annualized dividend of $0.12 per
share representing an implied yield of 3% and Payout Ratio of 12%.
The increased dividend returns additional value to shareholders
while preserving the strength of the Company's balance sheet and
maintaining ample liquidity to fund capital allocation
alternatives. The new dividend payment amount will be paid on the
Company's next scheduled dividend payment of April 15, 2024 to the shareholders of record at
the close of business on March 29,
2024.
Fourth Quarter and Annual Results
In the fourth quarter, CES generated revenue of $553.5 million, representing a sequential
increase of $17.0 million or 3%
compared to Q3 2023, and 2% behind the record revenue set in Q4
2022 as industry rig counts experienced decreases year over year in
both the US and Canada. For the
twelve months ended December 31, 2023, CES generated record
revenue of $2.16 billion, an increase
of $241.2 million or 13% relative to
the twelve months ended December 31, 2022. Higher production
chemical volumes, strong market share, and increasing service
intensity resulted in an overall uptick in revenue compared to
prior year, despite a decline in the US and Canadian industry rig
counts.
Revenue generated in the US during Q4 2023 was $361.1 million, in line with Q3 2023 and
represented a decrease of $17.4
million or 5% compared to Q4 2022. For the twelve months
ended December 31, 2023, revenue generated in the US of
$1.5 billion was up 15% from the
twelve months ended December 31, 2022. US revenues for the
three and twelve months ended December 31,
2023 benefited from higher production levels with increased
service intensity, and market share gains which partly offset the
impact of decreased industry drilling activity. CES maintained its
strong industry positioning, with US Drilling Fluids Market Share
of 22% and 21% for three and twelve months ended December 31, 2023, respectively, and a year over
year improvement from 19% and 18% for the three and twelve
months ended December 31, 2022,
respectively.
Revenue generated in Canada
during Q4 2023 set a new record at $192.4
million, representing a sequential increase of $17.4 million or 10% compared to Q3 2023, and an
increase of $8.2 million or 4%
compared to Q4 2022. Canadian revenues were positively
impacted by higher production chemical volumes and increased
service intensity, outpacing the 7% decrease in industry rig counts
relative to Q4 2022. For the twelve months ended December 31,
2023, revenue generated in Canada of $696.5
million was up 8% from $645.4
million for the twelve months ended December 31, 2022,
driven by higher production volumes year over year. Canadian
Drilling Fluids Market Share of 33% and 34% for the three and
twelve months ended December 31, 2023, respectively, compared
to 38% and 36% for the three and twelve months ended
December 31, 2022, respectively.
CES achieved record Adjusted EBITDAC of $84.6 million in Q4 2023, representing a
sequential increase of 5% compared to Q3 2023, and an increase of
5% compared to Q4 2022. Adjusted EBITDAC as a percentage of revenue
of 15.3% achieved in Q4 2023 compared to 15.0% recorded in Q3 2023
and 14.3% recorded in Q4 2022. For the twelve months ended
December 31, 2023, Adjusted EBITDAC was up 23% to a
record $315.8 million from
$257.0 million in 2022 and Adjusted
EBITDAC as a percentage of revenue of 14.6% compared to 13.4% a
year ago. For both the three and twelve month periods, Adjusted
EBITDAC improved on strong activity levels combined with improved
margins as a result of increased service intensity, attractive
product mix, strategic procurement initiatives, and a prudent cost
structure.
Net income for the three months ended December 31, 2023 was $49.2 million compared to $40.4 million in Q4 2022. Net income for the
twelve months ended December 31, 2023 was $154.6 million compared to $95.2 million for the twelve months ended
December 31, 2022. Net Income for both the three and twelve
months ended December 31, 2023 benefited from strong activity
levels combined with improved margins and prudent management of
expenses.
During the quarter, CES returned $25.1
million to shareholders (Q4 2022 - $7.8 million), through $19.1 million in shares repurchased under its
NCIB and $6.0 million in dividends
paid. For the twelve months ended December 31, 2023, CES
returned $93.5 million (2022 -
$21.6 million) to shareholders,
through $70.9 million in shares
repurchased and $22.5 million in
dividends paid.
For Q4 2023, net cash provided by operating activities totaled
$39.3 million, compared to
$38.8 million during the three months
ended December 31, 2022. For the
twelve months ended December 31, 2023, net cash provided
by operating activities of $301.8
million compared to net cash used by operating activities of
$2.7 million for the twelve months
ended December 31, 2022. This year over year improvement was
driven by strong financial performance with higher contribution
margins on associated activity levels relative to the comparative
periods, combined with a lower required investment in working
capital through stabilizing revenue growth rates and working
capital optimization efforts.
CES generated $68.2 million in
Funds Flow from Operations in Q4 2023, compared to $57.9 million generated in Q3 2023 and up 2% from
$66.9 million generated in Q4 2022.
For the twelve months ended December 31, 2023, CES
generated $251.7 million of Funds
Flow from Operations compared to $195.0
million in 2022. Funds Flow from Operations excludes the
impact of working capital, and is reflective of the continued
strong surplus free cash flow generated in 2023.
CES generated $15.2 million in
Free Cash Flow in Q4 2023, compared to $75.6
million generated in Q3 2023, and $20.8 million generated in Q4 2022. The
sequential decrease in Free Cash Flow was primarily driven by a
$28.9 million investment in working
capital as Canadian divisions ramped up inventory and accounts
receivable balances commensurate with the winter drilling season.
For the twelve months ended December 31, 2023, CES
generated $211.6 million of Free Cash
Flow compared to a use of $64.4
million in 2022. Free Cash Flow includes the impact of
quarterly working capital variations, net capital expenditures, and
lease repayments.
As at December 31, 2023, CES had a Working Capital Surplus
of $632.8 million, which increased
from $614.6 million at
September 30, 2023 (December 31,
2022 - $691.1 million) as
revenue levels increased compared to prior quarter. The increase
during the quarter was driven by higher investments in working
capital in support of elevated revenue levels quarter over quarter
and in preparation for seasonally higher activity levels in
Canada. The decrease year over
year was driven by improving cash conversion cycle metrics on
stable revenue and activity levels as compared to the year ended
December 31, 2022. The Company
continues to focus on working capital optimization benefiting from
the high quality of its customers and diligent internal credit
monitoring processes.
On November 30, 2023, CES redeemed
all of the Company's outstanding 6.375% Senior Notes due
October 21, 2024, which had an
aggregate principal amount of $288.0
million. CES redeemed the Notes by utilizing its available
$250.0 million Canadian Term Loan
Facility, with the balance of approximately $38.0 million drawn from its $450.0 million syndicated senior facility (the
"Senior Facility"). These facilities mature on April 25, 2026, and provide CES with ample
liquidity to support its current business requirements and
potential future needs.
CES exited the quarter with total long-term debt of $390.6 million (December
31, 2022 - $491.5 million)
comprised of a net draw on its Senior Facility of $140.6 million (December
31, 2022 - $208.5 million) and
its Canadian Term Loan Facility of $250.0
million which replaced the previously outstanding Senior
Notes. Total Debt, inclusive of lease obligations, was $469.6 million at December 31, 2023 compared
to $454.0 million at
September 30, 2023 and $557.5
million at December 31, 2022. During the quarter, CES
settled the Company's outstanding Senior Notes net of the Canadian
Term Loan Facility, increased working capital investments in
support of the upcoming winter drilling season, and returned
$25.1 million to shareholders. The
decrease in total long-term debt and Total Debt year over year was
driven by strong financial performance combined with lower working
capital requirements as revenue growth levels stabilized. Working
Capital Surplus exceeded Total Debt at December 31, 2023 by
$163.1 million (December 31,
2022 - $133.6 million). As of the
date of this press release, the Company had total long-term debt of
approximately $370.0 million,
comprised of a net draw on its Senior Facility of approximately
$120.0 million and a draw of
$250.0 million on its Canadian Term
Loan Facility, representing a reduction of approximately
$121.5 million since December 31, 2022.
During the quarter, CES repurchased 5,301,700 common shares at
an average price of $3.61 per share
for a total of $19.1 million. During
2023, CES repurchased 21,794,900 shares at an average price of
$3.25 per share for a total of
$70.9 million. Subsequent to
December 31, 2023, the Company repurchased 3,482,600
additional common shares at an average price of $3.61 per share for a total of $12.6 million. Since the July 21, 2023 commencement of the Company's
current NCIB program, the Company repurchased 17,625,900 common
shares of the allowed 18,719,430 at an average price of
$3.59 per share for a total of
$63.3 million. Since inception of the
Company's NCIB programs on July 17,
2018, and up to the date of this press release, the Company
has repurchased 57,535,857 common shares at an average price of
$2.59 per share for a total of
$148.9 million, representing
approximately 21% of common shares outstanding on July 17, 2018.
Outlook
The strong demand trends of developing countries and global
demand requirements to support eventual energy transition
initiatives, combined with depletion of existing resources, and
reduced investment in the upstream oil and gas sector over recent
years, has necessitated increased service intensity for available
resources thereby resulting in continued constructive end markets
for CES. This has led to stable commodity prices and a favorable
outlook for CES' primary North American target market. Despite
economic uncertainty and ongoing global conflicts, energy industry
fundamentals continue to support critical drilling and production
activity for oil and natural gas. Moreover, current depressed
global inventories and fewer high-quality drilling locations
provide cautious optimism for price improvements, despite potential
economic headwinds such as recession risks and geopolitical
instability impacting customer spending plans. Currently, oil
prices are sustained by increasing global demand and limited supply
growth, with OPEC adhering to lower production quotas, and while
natural gas has demonstrated price weakness since early 2023, we
anticipate a sustained period of elevated gas drilling activity in
the US and Canada as projects
under construction come online.
CES is optimistic in its outlook for the next year as it expects
to benefit from stable upstream activity, increased service
intensity levels, and continued strength in commodity pricing
across North America by
capitalizing on its established infrastructure, industry leading
positioning, vertically integrated business model, and strategic
procurement practices.
Commensurate with current record revenue levels, CES expects
2024 capital expenditures, net of proceeds on disposals of assets,
to be approximately $70.0 million,
split evenly between maintenance and expansion capital to support
sustained revenue levels and business development opportunities.
CES plans to continue its disciplined and prudent approach to
capital expenditures and will adjust its plans as required to
support prudent growth initiatives throughout divisions.
CES has proactively managed both the duration and the
flexibility of its debt. In April
2023, CES successfully amended and extended its Senior
Facility to April 2026. The Senior
Facility effectively addresses CES' near-term and foreseeable
longer-term requirements. The Canadian Term Loan Facility provides
CES with the opportunity to refinance and right-size the term
portion of its capital structure on suitable terms at any time up
until April of 2026. CES routinely considers its capital structure,
including increasing or decreasing the capacity of its Senior
Facility, refinancing of the Canadian Term Loan Facility, issuance
of Senior Notes, and other potential financing options.
CES' underlying business model is capex light and asset light,
enabling the generation of significant surplus free cash flow. As
our customers endeavor to maintain or grow production in the
current environment, CES will leverage its established
infrastructure, business model, and nimble customer-oriented
culture to deliver superior products and services to the industry.
CES sees the consumable chemical market increasing its share of the
oilfield spend as operators continue to: drill longer reach
laterals and drill them faster; expand and optimize the utilization
of pad drilling; increase the intensity and size of their fracs;
and require increasingly technical and specialized chemical
treatments to effectively maintain existing cash flow generating
wells and treat growing production volumes and water cuts from new
wells.
Conference Call Details
With respect to the fourth quarter results, CES will host a
conference call / webcast at 9:00 am
MT (11:00 am ET) on
Friday, March 1, 2024. A recording of
the live audio webcast of the conference call will also be
available on our website at www.cesenergysolutions.com. The webcast
will be archived for approximately 90 days.
North American toll-free:
1-(800)-319-4610
International / Toronto
callers: (416)-915-3239
Link to Webcast:
http://www.cesenergysolutions.com/
Financial Highlights
|
Three Months Ended
December 31,
|
Year Ended December
31,
|
($000s, except per
share amounts)
|
2023
|
2022
|
% Change
|
2023
|
2022
|
% Change
|
Revenue
|
|
|
|
|
|
|
United
States(1)
|
361,091
|
378,478
|
(5) %
|
1,466,990
|
1,276,944
|
15 %
|
Canada(1)
|
192,366
|
184,193
|
4 %
|
696,522
|
645,375
|
8 %
|
Total
Revenue
|
553,457
|
562,671
|
(2) %
|
2,163,512
|
1,922,319
|
13 %
|
Net income
|
49,187
|
40,408
|
22 %
|
154,642
|
95,218
|
62 %
|
per share –
basic
|
0.21
|
0.16
|
31 %
|
0.62
|
0.37
|
68 %
|
per share -
diluted
|
0.20
|
0.15
|
33 %
|
0.61
|
0.36
|
69 %
|
Adjusted
EBITDAC(2)
|
84,607
|
80,249
|
5 %
|
315,821
|
257,022
|
23 %
|
Adjusted
EBITDAC(2) % of Revenue
|
15.3 %
|
14.3 %
|
1.0 %
|
14.6 %
|
13.4 %
|
1.2 %
|
Funds Flow from
Operations(2)
|
68,180
|
66,892
|
2 %
|
251,651
|
195,020
|
29 %
|
Change in non-cash
working capital
|
(28,888)
|
(28,108)
|
3 %
|
50,128
|
(197,758)
|
nmf
|
Cash provided by (used
in) operating activities
|
39,292
|
38,784
|
1 %
|
301,779
|
(2,738)
|
nmf
|
Capital
expenditures
|
|
|
|
|
|
|
Expansion
Capital(1)
|
16,541
|
7,448
|
122 %
|
55,835
|
28,714
|
94 %
|
Maintenance
Capital(1)
|
2,345
|
7,568
|
(69) %
|
17,575
|
21,112
|
(17) %
|
Total capital
expenditures
|
18,886
|
15,016
|
26 %
|
73,410
|
49,826
|
47 %
|
Dividends
declared
|
5,901
|
5,090
|
16 %
|
23,337
|
17,359
|
34 %
|
per
share
|
0.025
|
0.020
|
25 %
|
0.095
|
0.068
|
40 %
|
Common Shares
Outstanding
|
|
|
|
|
|
|
End of period -
basic
|
236,042,566
|
254,515,682
|
|
236,042,566
|
254,515,682
|
|
End of period - fully
diluted(2)
|
241,385,242
|
260,438,045
|
|
241,385,242
|
260,438,045
|
|
Weighted average -
basic
|
239,160,013
|
255,031,387
|
|
249,108,042
|
255,223,348
|
|
Weighted average -
diluted
|
244,555,366
|
261,003,345
|
|
254,909,191
|
261,567,966
|
|
|
As at
|
Financial
Position ($000s)
|
December 31,
2023
|
September 30,
2023
|
% Change
|
December 31,
2022
|
% Change
|
Total assets
|
1,377,265
|
1,341,792
|
3 %
|
1,411,003
|
(2) %
|
Total long-term
debt
|
390,616
|
377,190
|
4 %
|
491,482
|
(21) %
|
Long-term financial
liabilities(3)
|
419,416
|
424,965
|
(1) %
|
532,771
|
(21) %
|
Total
Debt(2)
|
469,619
|
453,955
|
3 %
|
557,531
|
(16) %
|
Working Capital
Surplus(2)
|
632,764
|
614,564
|
3 %
|
691,096
|
(8) %
|
Net
Debt(2)
|
(163,145)
|
(160,609)
|
2 %
|
(133,565)
|
22 %
|
Shareholders'
equity
|
657,995
|
650,068
|
1 %
|
609,049
|
8 %
|
1Supplementary Financial
Measure. Supplementary Financial Measures are provided herein
because Management believes they assist the reader in understanding
CES' results. Refer to "Non-GAAP Measures and Other Financial
Measures" contained herein.
|
2Non-GAAP measure that does not
have any standardized meaning under IFRS and therefore may not be
comparable to similar measures presented by other entities. The
most directly comparable GAAP measure for Adjusted EBITDAC is Net
income, for Funds Flow from Operations is Cash provided by (used
in) operating activities, for Shares Outstanding, End of period -
fully diluted is Common Shares outstanding, and for Total Debt, Net
Debt, and Working Capital Surplus is Long-term financial
liabilities. Refer to the section entitled "Non-GAAP Measures and
Other Financial Measures" contained herein.
|
3Includes long-term portion of
the Senior Facility, the Canadian Term Loan Facility, the Senior
Notes, lease obligations, deferred acquisition consideration, and
cash settled incentive obligations.
|
Business of CES
CES is a leading provider of technically advanced consumable
chemical solutions throughout the life-cycle of the oilfield. This
includes total solutions at the drill-bit, at the point of
completion and stimulation, at the wellhead and pump-jack, and
finally through to the pipeline and midstream market. Key solutions
include corrosion inhibitors, demulsifiers, H2S scavengers,
paraffin control products, surfactants, scale inhibitors, biocides
and other specialty products. Further, specialty chemicals are used
throughout the pipeline and midstream industry to aid in
hydrocarbon movement and manage transportation and processing
challenges including corrosion, wax build-up and H2S.
CES operates in all major basins throughout the United States ("US"), including the
Permian, Eagleford, Bakken, Marcellus and Scoop/Stack, as well as
in the Western Canadian Sedimentary Basin ("WCSB") with an emphasis
on servicing the ongoing major resource plays: Montney, Duvernay, Deep Basin and SAGD. In the US, CES
operates under the trade names AES Drilling Fluids ("AES"), Jacam
Catalyst LLC ("Jacam Catalyst"), Proflow Solutions ("Proflow"), and
Superior Weighting Products ("Superior Weighting"). In Canada, CES operates under the trade names
Canadian Energy Services, PureChem Services ("PureChem"), StimWrx
Energy Services Ltd. ("StimWrx"), Sialco Materials Ltd. ("Sialco"),
and Clear Environmental Solutions ("Clear").
Non-GAAP Measures and Other Financial Measures
CES uses certain supplementary information and measures not
recognized under IFRS where management believes they assist the
reader in understanding CES' results. These measures are calculated
by CES on a consistent basis unless otherwise specifically
explained. These measures do not have a standardized meaning under
IFRS and may therefore not be comparable to similar measures used
by other issuers.
Non-GAAP financial measures and non-GAAP ratios have the
definition set out in National Instrument 52-112 "Non-GAAP and
Other Financial Measures Disclosure". The non-GAAP measures,
non-GAAP ratios and supplementary financial measures used herein,
with IFRS measures, are the most appropriate measures for reviewing
and understanding the Company's financial results. The non-GAAP
measures and non-GAAP ratios are further defined as follows:
EBITDAC - is a non-GAAP measure that has been
reconciled to net income for the financial periods, being the most
directly comparable measure calculated in accordance with IFRS.
EBITDAC is defined as net income before interest, taxes,
depreciation and amortization, finance costs, other income (loss),
stock-based compensation, and impairment of goodwill, which are not
reflective of underlying operations. EBITDAC is a metric used to
assess the financial performance of an entity's operations.
Management believes that this metric provides an indication of the
results generated by the Company's business activities prior to how
these activities are financed, how the Company is taxed in various
jurisdictions, and how the results are impacted by foreign exchange
and non-cash charges. This non-GAAP financial measure is also used
by Management as a key performance metric supporting decision
making and assessing divisional results.
Adjusted EBITDAC - is a non-GAAP measure that is
defined as EBITDAC noted above, adjusted for specific items that
are considered to be non-recurring in nature. Management believes
that this metric is relevant when assessing normalized operating
performance.
Adjusted EBITDAC % of Revenue - is a non-GAAP ratio
calculated as Adjusted EBITDAC divided by revenue. Management
believes that this metric is a useful measure of the Company's
normalized operating performance relative to its top line revenue
generation and a key industry performance measure.
Readers are cautioned that EBITDAC and Adjusted EBITDAC should
not be considered to be more meaningful than net income determined
in accordance with IFRS.
EBITDAC, Adjusted EBITDAC, and Adjusted EBITDAC % of Revenue are
calculated as follows:
|
Three Months Ended
December 31,
|
Year Ended December
31,
|
$000s
|
2023
|
2022
|
2023
|
2022
|
Net income
|
49,187
|
40,408
|
154,642
|
95,218
|
Adjust for:
|
|
|
|
|
Depreciation and
amortization
|
17,653
|
19,670
|
72,845
|
74,484
|
Current income tax
expense
|
5,768
|
1,924
|
15,637
|
6,937
|
Deferred income tax
(recovery) expense
|
(2,602)
|
7,775
|
19,294
|
24,599
|
Stock-based
compensation
|
4,285
|
4,687
|
19,807
|
15,552
|
Finance
costs
|
10,822
|
5,661
|
35,060
|
39,568
|
Other (income)
loss
|
(506)
|
124
|
(1,464)
|
664
|
EBITDAC
|
84,607
|
80,249
|
315,821
|
257,022
|
Adjusted
EBITDAC
|
84,607
|
80,249
|
315,821
|
257,022
|
Adjusted EBITDAC % of
Revenue
|
15.3 %
|
14.3 %
|
14.6 %
|
13.4 %
|
Adjusted EBITDAC per
share - basic
|
0.35
|
0.31
|
1.27
|
1.01
|
Adjusted EBITDAC per
share - diluted
|
0.35
|
0.31
|
1.24
|
0.98
|
Distributable Earnings - is a non-GAAP measure that is
defined as cash provided by operating activities, adjusted for
change in non-cash operating working capital less Maintenance
Capital and repayment of lease obligations. Distributable Earnings
is a measure used by Management and investors to analyze the amount
of funds available to distribute to shareholders as dividends or
through the NCIB program before consideration of funds required for
growth purposes.
Dividend Payout Ratio - is a non-GAAP ratio that is
defined as dividends declared as a percentage of Distributable
Earnings. Management believes it is a useful measure of the
proportion of available funds committed to being returned to
shareholders in the form of a dividend relative to the Company's
total Distributable Earnings.
Readers are cautioned that Distributable Earnings should not be
considered to be more meaningful than cash provided by operating
activities determined in accordance with IFRS. Distributable
Earnings and Dividend Payout Ratio are calculated as follows:
|
Three Months Ended
December 31,
|
Year Ended December
31,
|
$000's
|
2023
|
2022
|
2023
|
2022
|
Cash provided by (used
in) operating activities
|
39,292
|
38,784
|
301,779
|
(2,738)
|
Adjust for:
|
|
|
|
|
Change in non-cash
operating working capital
|
28,888
|
28,108
|
(50,128)
|
197,758
|
Less: Maintenance
Capital (1)
|
(2,345)
|
(7,568)
|
(17,575)
|
(21,112)
|
Less: Repayment of
lease obligations
|
(8,128)
|
(4,915)
|
(27,944)
|
(20,381)
|
Distributable
Earnings
|
57,707
|
54,409
|
206,132
|
153,527
|
Dividends
declared
|
5,901
|
5,090
|
23,337
|
17,359
|
Dividend Payout
Ratio
|
10 %
|
9 %
|
11 %
|
11 %
|
1Supplementary Financial
Measure. Supplementary Financial Measures are provided herein
because Management believes they assist the reader in understanding
CES' results.
|
Funds Flow From Operations - is a non-GAAP measure
that has been reconciled to Cash provided by (used in) operating
activities for the financial periods, being the most directly
comparable measure calculated in accordance with IFRS. Funds Flow
from Operations is defined as cash flow from operations before
changes in non-cash operating working capital and represents the
Company's after-tax operating cash flows. Readers are cautioned
that this measure is not intended to be considered more meaningful
than cash provided by operating activities, or other measures of
financial performance calculated in accordance with IFRS.
Funds Flow from Operations is used by Management to assess
operating performance and leverage, and is calculated as
follows:
|
Three Months Ended
December 31,
|
Year Ended December
31,
|
$000s
|
2023
|
2022
|
2023
|
2022
|
Cash provided by (used
in) operating activities
|
39,292
|
38,784
|
301,779
|
(2,738)
|
Adjust for:
|
|
|
|
|
Change in non-cash
operating working capital
|
28,888
|
28,108
|
(50,128)
|
197,758
|
Funds Flow from
Operations
|
68,180
|
66,892
|
251,651
|
195,020
|
Free Cash Flow - Free Cash Flow is a
non-GAAP measure that has been reconciled to Cash provided by (used
in) operating activities for the financial periods, being the most
directly comparable measure calculated in accordance with IFRS.
Free Cash Flow is defined as cash flow from operations after
capital expenditures and repayment of lease obligations, net of
proceeds on disposal of assets, and represents the Company's core
operating results in excess of required capital expenditures.
Readers are cautioned that this measure is not intended to be
considered more meaningful than cash provided by operating
activities, or other measures of financial performance calculated
in accordance with IFRS. Free Cash Flow is used by Management to
assess operating performance and leverage, and is calculated as
follows:
|
Three Months Ended
December 31,
|
Year Ended December
31,
|
$000s
|
2023
|
2022
|
2023
|
2022
|
Cash provided by (used
in) operating activities
|
39,292
|
38,784
|
301,779
|
(2,738)
|
Adjust for:
|
|
|
|
|
Expansion
Capital(1)
|
(16,541)
|
(7,448)
|
(55,835)
|
(28,714)
|
Maintenance
Capital(1)
|
(2,345)
|
(7,568)
|
(17,575)
|
(21,112)
|
Repayment of lease
obligations
|
(8,128)
|
(4,915)
|
(27,944)
|
(20,381)
|
Proceeds on disposal
of assets
|
2,952
|
1,947
|
11,159
|
8,573
|
Free Cash
Flow
|
15,230
|
20,800
|
211,584
|
(64,372)
|
1Supplementary Financial
Measure. Supplementary Financial Measures are provided herein
because Management believes they assist the reader in understanding
CES' results.
|
Net Cash Used for Investment in Property and Equipment
- Net Cash Used for Investment in Property and
Equipment is a non-GAAP measure that has been reconciled to Cash
used for investment in property and equipment, being the most
directly comparable measure calculated in accordance with IFRS.
Management believes that this metric is a key measure to assess the
total capital required to support ongoing business operations.
Readers are cautioned that this measure is not intended to be
considered more meaningful than cash used for investment in
property and equipment or other measures of financial performance
calculated in accordance with IFRS. Net Cash Used for Investment in
Property and Equipment is calculated as follows:
|
Three Months Ended
December 31,
|
Year Ended December
31,
|
$000's
|
2023
|
2022
|
2023
|
2022
|
Cash used for
investment in property and equipment
|
18,285
|
15,271
|
72,175
|
52,394
|
Adjust for:
|
|
|
|
|
Proceeds on disposal
of assets
|
(2,952)
|
(1,947)
|
(11,159)
|
(8,573)
|
Net Cash used for
investment in property and equipment
|
15,333
|
13,324
|
61,016
|
43,821
|
Working Capital Surplus - Working Capital
Surplus is a non-GAAP measure that is calculated as current assets
less current liabilities, excluding the current portion of finance
lease obligations. Management believes that this metric is a key
measure to assess operating performance and leverage of the Company
and uses it to monitor its capital structure.
Net Debt and Total Debt - Net Debt and
Total Debt are non-GAAP measures that Management believes are key
metrics to assess liquidity of the Company and uses them to monitor
its capital structure. Net debt represents Total Debt, which
includes the Senior Facility, the Senior Notes, both current and
non-current portions of lease obligations, non-current portion of
cash settled incentive obligations, offset by the Company's cash
position, less Working Capital Surplus.
Readers are cautioned that Total Debt, Working Capital Surplus,
and Net Debt should not be construed as alternative measures to
Long-term financial liabilities determined in accordance with
IFRS.
Total Debt, Working Capital Surplus, and Net Debt are calculated
as follows:
|
As at
|
$000's
|
December 31,
2023
|
December 31,
2022
|
Long-term financial
liabilities(1)
|
419,416
|
532,771
|
Current portion of
finance lease obligations
|
27,980
|
23,231
|
Current portion of
long-term debt
|
20,800
|
—
|
Current portion of
deferred acquisition consideration
|
1,423
|
1,529
|
Total Debt
|
469,619
|
557,531
|
Deduct Working Capital
Surplus:
|
|
|
Current
assets
|
880,772
|
933,680
|
Current
liabilities(2)
|
(248,008)
|
(242,584)
|
Working Capital
Surplus
|
632,764
|
691,096
|
Net Debt
|
(163,145)
|
(133,565)
|
1Includes long-term portion of
the Senior Facility, the Canadian Term Loan Facility, the Senior
Notes, lease obligations, deferred acquisition consideration, and
long-term portion of cash settled incentive
obligations.
|
2Excludes current portion of
lease liabilities, long-term debt and deferred acquisition
consideration.
|
Shares outstanding, End of period - fully diluted -
Shares outstanding, End of period - fully diluted is a non-GAAP
measure that has been reconciled to Common Shares outstanding for
the financial periods, being the most directly comparable measure
calculated in accordance with IFRS. This measure is not intended to
be considered more meaningful than Common shares outstanding.
Management believes that this metric is a key measure to assess the
total potential shares outstanding for the financial periods and is
calculated as follows:
|
As at
|
|
December 31,
2023
|
December 31,
2022
|
Common shares
outstanding
|
236,042,566
|
254,515,682
|
Restricted share units
outstanding, end of period
|
5,342,676
|
5,922,363
|
Shares outstanding, end
of period - fully diluted
|
241,385,242
|
260,438,045
|
Total Debt/Adjusted EBITDAC – is a non-GAAP ratio that
Management believes to be a useful measure of the Company's
liquidity and leverage levels, and is calculated as Total Debt
divided by Adjusted EBITDAC for the most recently ended four
quarters. Total Debt and Adjusted EBITDAC are non-GAAP measures
that do not have any standardized meaning under IFRS and therefore
may not be comparable to similar measures presented by other
entities. Total Debt and Adjusted EBITDAC are calculated as
outlined above.
Supplementary Financial Measures
A Supplementary Financial Measure: (a) is, or is intended to be,
disclosed on a periodic basis to depict the historical or expected
future financial performance, financial position or cash flow of
the Company; (b) is not presented in the financial statements of
the Company; (c) is not a non-GAAP financial measure; and (d) is
not a non-GAAP ratio. Supplementary financial measures found within
this press release are as follows:
Revenue - United
States - comprises a component of total revenue, as
determined in accordance with IFRS, and is calculated as revenue
recorded from the Company's US divisions.
Revenue - Canada -
comprises a component of total revenue, as determined in accordance
with IFRS, and is calculated as revenue recorded from the Company's
Canadian divisions.
Expansion Capital - comprises a component of total
investment in property and equipment as determined in accordance
with IFRS, and represents the amount of capital expenditure that
has been or will be incurred to grow or expand the business or
would otherwise improve the productive capacity of the operations
of the business.
Maintenance Capital - comprises a component of total
investment in property and equipment as determined in accordance
with IFRS, and represents the amount of capital expenditure that
has been or will be incurred to sustain the current level of
operations.
Cautionary Statement
Except for the historical and present factual information
contained herein, the matters set forth in this press release, may
constitute forward-looking information or forward-looking
statements (collectively referred to as "forward-looking
information") which involves known and unknown risks, uncertainties
and other factors which may cause the actual results, performance
or achievements of CES, or industry results, to be materially
different from any future results, performance or achievements
expressed or implied by such forward-looking information.
When used in this press release, such information uses such words
as "may", "would", "could", "will", "intend", "expect", "believe",
"plan", "anticipate", "estimate", and other similar
terminology. This information reflects CES' current
expectations regarding future events and operating performance and
speaks only as of the date of the press release.
Forward-looking information involves significant risks and
uncertainties, should not be read as a guarantee of future
performance or results, and will not necessarily be an accurate
indication of whether or not such results will be achieved. A
number of factors could cause actual results to differ materially
from the results discussed in the forward-looking information,
including, but not limited to, the factors discussed below.
The management of CES believes the material factors, expectations
and assumptions reflected in the forward-looking information are
reasonable but no assurance can be given that these factors,
expectations and assumptions will prove to be correct. The
forward-looking information contained in this document speaks only
as of the date of the document, and CES assumes no obligation to
publicly update or revise such information to reflect new events or
circumstances, except as may be required pursuant to applicable
securities laws or regulations. The material assumptions in making
forward-looking statements include, but are not limited to,
assumptions relating to demand levels and pricing for the oilfield
consumable chemical offerings of the Company; fluctuations in the
price and demand for oil and natural gas; anticipated activity
levels of the Company's significant customers; commodity pricing;
general economic and financial market conditions; the successful
integration of recent acquisitions; the Company's ability to
finance its operations; levels of drilling and other activity in
the WCSB, the Permian and other US basins, the effects of seasonal
and weather conditions on operations and facilities; changes in
laws or regulations; currency exchange fluctuations; the ability of
the Company to attract and retain skilled labour and qualified
management; and other unforeseen conditions which could impact the
Company's business of supplying oilfield consumable chemistry to
the Canadian and US markets and the Company's ability to respond to
such conditions.
In particular, this press release contains forward-looking
information pertaining to the following: the certainty and
predictability of future cash flows and earnings; expectations that
Adjusted EBITDAC will exceed the sum of expenditures on interest,
taxes and capital expenditures; expectations of capital
expenditures in 2023; expectations that Adjusted EBITDAC will
provide sufficient free cash flow to pay down the Company's Senior
Facility and repurchase common shares pursuant to the Company's
NCIB; expectations regarding CES' revenue and surplus free cash
flow generation and the potential use of such free cash flow
including to increase its dividend or repurchase the common shares
of the Company; expectations regarding end market activity levels;
the strength of the Company's balance sheet, the achievement of the
Company's strategic objectives, and the generation of shareholder
value; expectations regarding improving industry conditions and the
Company's ability to generate free cash flow to sustain and
increase the quarterly dividend; CES' ability to execute on
financial goals relating to its balance sheet, liquidity, working
capital and cost structure; the sufficiency of
liquidity and capital resources to meet long-term payment
obligations; CES' ability to increase or maintain its market share;
optimism with respect to future prospects for CES; impact of CES'
vertically integrated business model on future financial
performance; supply and demand for CES' products and services,
including expectations for growth in CES' production and specialty
chemical sales, expected growth in the consumable chemicals market;
industry activity levels; commodity prices; development of new
technologies; expectations regarding CES' growth opportunities in
Canada the US and overseas;
expectations regarding the performance or expansion of CES'
operations and working capital optimization; expectations relating
to general economic conditions, interest rates and geopolitical
risk; expectations regarding end markets for production
chemicals and drilling fluids in Canada and the US; expectations regarding
demand for CES' services and technology; access to debt and capital
markets and cost of capital; expectations regarding capital
allocation including the use of surplus free cash flow, the
purchase of CES' common shares by CES pursuant to the NCIB, debt
reduction through the repayment of the Company's Senior Facility or
Canadian Term Loan Facility; investments in current operations,
issuing dividends, or market acquisitions; expectations regarding
the timing and amount of common shares repurchased pursuant to the
Company's NCIB; CES' ability to continue to comply with covenants
in debt facilities; and competitive conditions.
CES' actual results could differ materially from those
anticipated in the forward-looking information as a result of the
following factors: general economic conditions in the US,
Canada, and internationally;
geopolitical risk; fluctuations in demand for consumable fluids and
chemical oilfield services, downturn in oilfield activity; oilfield
activity in the Permian, the WCSB, and other basins in which the
Company operates; a decline in frac related chemical sales; a
decline in operator usage of chemicals on wells; an increase in the
number of customer well shut-ins; a shift in types of wells
drilled; volatility in market prices for oil, natural gas, and
natural gas liquids and the effect of this volatility on the demand
for oilfield services generally; declines in prices for natural
gas, natural gas liquids, and oil, and pricing differentials
between world pricing, pricing in North
America, and pricing in Canada; competition, and pricing pressures
from customers in the current commodity environment; conflict, war
and political and societal unrest that may impact CES' operations,
supply chains as well as impact the market for oil and natural gas
generally; currency risk as a result of fluctuations in value of
the US dollar; liabilities and risks, including environmental
liabilities and risks inherent in oil and natural gas operations;
sourcing, pricing and availability of raw materials, consumables,
component parts, equipment, suppliers, facilities, shipping
containers, and skilled management, technical and field personnel;
the collectability of accounts receivable; ability to integrate
technological advances and match advances of competitors; ability
to protect the Company's proprietary technologies; availability of
capital; uncertainties in weather and temperature affecting the
duration of the oilfield service periods and the activities that
can be completed; the ability to successfully integrate and achieve
synergies from the Company's acquisitions; changes in legislation
and the regulatory environment, including uncertainties with
respect to oil and gas royalty regimes, programs to reduce
greenhouse gas and other emissions and regulations restricting the
use of hydraulic fracturing; pipeline capacity and other
transportation infrastructure constraints; changes to government
mandated production curtailments; reassessment and audit risk and
other tax filing matters; changes and proposed changes to US
policies including tax policies or policies relating to the oil and
gas industry; international and domestic trade disputes, including
restrictions on the transportation of oil and natural gas and
regulations governing the sale and export of oil, natural gas and
refined petroleum products; the impact of climate change policies
in the regions which CES operates; the impact and speed of adoption
of low carbon technologies; potential changes to the crude by rail
industry; changes to the fiscal regimes applicable to entities
operating in the US and WCSB; access to capital and the liquidity
of debt markets; fluctuations in foreign exchange and interest
rates, including the impact of changing interest rates on the
broader economy; CES' ability to maintain adequate insurance at
rates it considers reasonable and commercially justifiable;
and the other factors considered under "Risk Factors" in CES'
Annual Information Form for the year ended December 31, 2023 dated February 29, 2024, and "Risks and Uncertainties"
in CES' MD&A for the three and twelve months ended
December 31, 2023, dated February 29, 2024.
THE TORONTO
STOCK EXCHANGE HAS NOT REVIEWED
AND DOES NOT ACCEPT RESPONSIBILITY FOR THE ADEQUACY OR ACCURACY OF
THIS RELEASE.
SOURCE CES Energy Solutions Corp.