CALGARY,
AB, Aug. 8, 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 six months ended June 30,
2024, with record second quarter revenue and Adjusted
EBITDAC. The Company's Board of Directors also approved a quarterly
dividend of $0.030 per share, which
will be paid on October 15, 2024, to
the shareholders of record at the close of business on September 30, 2024. Second quarter highlights
include:
- Record second quarter revenue of $553.2
million, increased 7% year over year
- Record second quarter Adjusted EBITDAC of $95.4 million at a 17.3% margin, increased 29%
year over year
- Cash Flow from Operations of $83.2
million and Free Cash Flow of $54.8
million
- Total Debt/Adjusted EBITDAC reduced to 1.12x from 1.28x at Q1
2024 with long term debt declining by $48.8
million to $306.3 million
- On May 24, 2024, CES closed the
private placement of $200.0 million
aggregate principal amount of 6.875% senior unsecured notes due
May 24, 2029, and settled the
$250.0 million Canadian Term Loan
Facility
CES' second quarter, record setting results demonstrate the
significant merits of its unique business model. During the
quarter, CES continued to provide critical chemical solutions
enabling our customers to succeed in an era of high service
intensity levels, and increasingly complex drilling fluids and
production chemical technology requirements.
CES' performance is characterized by strong levels of financial
resilience, cash flow generation, and profitability inherent in its
capex light, asset light, consumable chemicals business model
supported by industry leading people, infrastructure, and
technology. CES continues to provide valuable solutions to
increasingly complicated drilling programs which require higher
levels of service intensity, effectively overcoming a lower US
industry rig count. Attractive growth was also achieved by
delivering superior production chemical services and technology to
active, results oriented, high quality customers as they continue
to maximize returns on their producing wells through effective
chemical treatments.
Adjusted EBITDAC margins were sustained at 17.3%, in line with
Q1 2024, as a result of continued levels of high service intensity,
an attractive product mix, and adoption of innovative,
technologically advanced products supported by a prudent cost
structure, effective supply chain management, and vertically
integrated business model.
CES continues to prioritize shareholder returns and distributed
$7.0 million to shareholders through
its quarterly dividend payments. There was no NCIB activity in Q2
2024, as the Company completed its July 21,
2023, NCIB program on March 31,
2024, repurchasing the maximum of 18,719,430 common shares
allowable at an average price of $3.66 per share. On July
22, 2024, the Company renewed its NCIB program to repurchase
for cancellation up to 19,198,719 common shares, being 10.0% of the
public float of common shares at the time of renewal. The renewed
NCIB will terminate on July 21, 2025,
or such earlier date as the maximum number of common shares are
purchased pursuant to the NCIB or the NCIB is completed or is
terminated at the Company's election.
CES remains confident in its ability to continue generating
strong surplus free cash flow, supported by its financial
performance, outlook, and capital structure, and Furthermore, on
August 8, 2024, the Company's Board
of Directors approved a quarterly dividend of $0.030 per share, which will be paid on
October 15, 2024, to the shareholders
of record at the close of business on September 30, 2024.
Second Quarter Results
Revenue in the quarter was a second quarter record at
$553.2 million, representing a
sequential decrease of $35.4 million
or 6% compared to Q1 2024, on seasonally lower activity levels in
Canada as anticipated, and an
increase of $37.4 million or 7%
compared to CES' previous second quarter record of $515.8 million in Q2 2023. For the six months
ended June 30, 2024, CES generated
revenue of $1.1 billion, an increase
of $68.2 million or 6% relative to
the six months ended June 30, 2023. The increases over prior
year comparative periods is driven by increasing service intensity
levels, higher production chemical volumes, and strong market share
positions, resulting in an overall uptick in revenue despite
softening industry rig counts in the US.
Revenue generated in the US during Q2 2024 set a new quarterly
record at $390.9 million,
representing a sequential increase of $3.3
million or 1% compared to Q1 2024, and an increase of
$15.5 million or 4% compared to Q2
2023. For the six months ended June 30,
2024, revenue generated in the US was up 5% to $778.6 million relative to the six months ended
June 30, 2023. US revenues for both the three and six month
periods benefited from higher production levels and increased
service intensity, which more than offset the impact of decreased
industry drilling activity when compared to prior year. CES
continued to maintain its strong industry positioning, achieving US
Drilling Fluids Market Share of 22% for both the three and six
months ended June 30, 2024, compared
to 20% for both the three and six months ended June 30, 2023.
Revenue generated in Canada
during Q2 2024 was a second quarter record at $162.3 million, representing a sequential
decrease of $38.6 million or 19%
compared to Q1 2024 as is expected on a seasonal basis given the
35% decline in industry rig count relative to Q1 2024, and an
increase of $21.9 million or 16%
compared to Q2 2023. For the six months ended June 30, 2024, revenue generated in
Canada was up 10% to $363.2 million relative to the six months ended
June 30, 2023. Canadian revenues for both the three and six
month periods benefited from higher industry activity and
production chemical volumes year over year. Canadian Drilling
Fluids Market Share of 31% and 33% for the three and six months
ended June 30, 2024, respectively,
compared to 32% and 36% for the three and six months ended
June 30, 2023, respectively.
Adjusted EBITDAC was a second quarter record at $95.4 million, representing a sequential decrease
of 6% compared to Q1 2024, and an increase of 29% compared to Q2
2023. Adjusted EBITDAC as a percentage of revenue of 17.3% in Q2
2024, and was in line with the 17.3% recorded in Q1 2024 and ahead
of the 14.3% recorded in Q2 2023. For the six months ended
June 30, 2024, Adjusted EBITDAC was
up 31% to $197.5 million from
$151.0 million in the six months
ended June 30, 2023. Adjusted EBITDAC improvements for both
the three and six month periods were driven by strong revenue
levels combined with improved margins, as a result of increased
service intensity, an attractive product mix, effective supply
chain management, and continued adoption of innovative,
technologically advanced products, supported by a prudent cost
structure and vertically integrated business model.
Net income for the three and six months ended June 30,
2024, increased 42% to $48.2 million$33.9, and 53% to
$102.6 million, respectively,
relative to prior year comparative periods, driven by strong
activity levels combined with improved margins and prudent
management of expenses.
During the quarter, CES returned $7.0
million to shareholders through its quarterly dividend
payments (Q2 2023 - $7.6 million in
shares repurchased under its NCIB and $5.1
million in dividend payments). There was no NCIB activity in
Q2 2024, as the Company completed its July
21, 2023, NCIB program on March 31,
2024, repurchasing the maximum of 18,719,430 common shares
allowable at an average price of $3.66 per share. For the six months ended
June 30, 2024, CES returned
$30.7 million to shareholders (2023 -
$22.0 million), through $17.8 million in shares repurchased under its
NCIB and $12.9 million in dividends
paid (2023 - $11.8 million and
$10.2 million, respectively).
For Q2 2024, net cash provided by operating activities totaled
$83.2 million compared to
$89.3 million during the three months
ended June 30, 2023, driven by a
lower working capital harvest as a result of the optimization of
working capital balances. For the six months ended June 30, 2024, net cash provided by operating
activities of $169.6 million compared
to $162.6 million for the six months
ended June 30, 2023. The improvement for the six month period
was driven by strong financial performance with higher contribution
margins on associated activity levels, combined with the benefits
of ongoing working capital optimization efforts.
CES generated $61.6 million in
Funds Flow from Operations in Q2 2024, compared to $74.2 million generated in Q1 2024 and a decrease
of 2% from $63.0 million generated in
Q2 2023. For the six months ended June 30,
2024 CES generated $135.7
million of Funds Flow from Operations compared to
$125.6 million in 2023. Funds Flow
from Operations excludes the impact of working capital, and is
reflective of the continued strong surplus free cash flow generated
in 2024.
CES generated $54.8 million in
Free Cash Flow in Q2 2024, compared to $57.4
million generated in Q1 2024, and $66.7 million generated in Q2 2023. For the six
months ended June 30, 2024, CES
generated $112.2 million of Free Cash
Flow compared to $120.8 million in
2023. The decrease for both year over year comparable periods was
primarily driven by a lower working capital harvest as a result of
optimization of working capital balances and stronger revenue
levels. Free Cash Flow includes the impact of quarterly working
capital variations, net of capital expenditures and lease
repayments.
As at June 30, 2024, CES had a Working Capital Surplus of
$639.6 million, which increased from
$637.0 million at March 31,
2024 and $632.8 million as at
December 31, 2023. The increase during the quarter was driven
by reductions in accounts payable and accrued liabilities and
accounts receivable, driven by strong collections and seasonally
lower activity levels in line with the sequential decrease in
revenue, partly offset by elevated financial derivative assets
related to outstanding equity derivative contracts. The Company
continues to focus on working capital optimization benefiting from
the high quality of its customers and diligent internal credit
monitoring processes.
On May 24, 2024, CES closed the
private placement of $200.0 million
aggregate principal amount of 6.875% senior unsecured notes due
May 24, 2029 (the "Senior Notes").
The net proceeds from the issuance of the Senior Notes, together
with draws on the Company's Senior Facility, were used to repay the
$250.0 million secured Canadian Term
Loan Facility on more attractive terms, providing a maturity
extension to 2029 to further strengthen the capital structure to
meet the needs of the Company, while reducing the cost of
capital.
As at June 30, 2024, CES had Total Debt, inclusive of lease
obligations, of $405.1 million
compared to $434.5 million at
March 31, 2024, and $469.6
million at December 31, 2023.
Total Debt is primarily comprised of a net draw on its Senior
Facility of $110.6 million
(March 31, 2024 - $105.1 million
and December 31, 2023 - $140.6 million), $200.0
million of Senior Notes, which replaced the previously
outstanding $250.0 million Canadian
Term Loan Facility, and lease obligations of $85.3 million (March 31,
2024 - $71.0 million and
December 31, 2023 - $73.1 million). The reduction in Total Debt in
the quarter reflects the continued strong financial performance of
CES, combined with ongoing efforts to optimize working capital.
Working Capital Surplus exceeded Total Debt at June 30, 2024,
by $234.5 million (December 31,
2023 - $163.1 million). As of the
date of this MD&A, the Company had total long-term debt of
approximately $320.5 million,
comprised of a net draw on its Senior Facility of approximately
$120.5 million and its outstanding
$200.0 million Senior Notes due
May 24, 2029.
On July 18, 2024, CES announced
the renewal of its previous NCIB, which expired on July 20, 2024. Under the Company's renewed NCIB,
which became effective on July 22,
2024, the Company may repurchase for cancellation up to
19,198,719 common shares, being 10.0% of the public float of common
shares at the time of renewal. The renewed NCIB will terminate on
July 21, 2025, or such earlier date
as the maximum number of common shares are purchased pursuant to
the NCIB or the NCIB is completed or is terminated at the Company's
election. Subsequent to June 30, 2024, the Company has
repurchased 1,498,200 additional shares at weighted average price
of $7.90 for a total of $11.8 million.
On July 1, 2024, CES closed the
acquisition of all of the business assets of Hydrolite Operating
LLC. ("Hydrolite"). Hydrolite provides comprehensive completion
fluids solutions, including advanced mixing plant services, onsite
solids processing, and wholesale chemicals and kill mud, with a
focus on servicing the Permian basin. The Hydrolite acquisition
augments the full-cycle service offerings of the Company's
operations and will be enhanced by CES' broad customer reach,
extensive supply chain, and vertically integrated business model.
The aggregate purchase price was approximately $15.0 million, with $8.1
million of cash consideration settled on close of the
acquisition. The remaining consideration includes customary
post-close adjustments and deferred consideration.
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 suitable pricing, despite potential
economic headwinds 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 continues to be optimistic in its outlook for the remainder
of the year as it expects to benefit from stable upstream activity,
increased service intensity levels, adoption of advanced critical
chemical solutions, 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 $75.0 to
$80.0 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 May 2024,
CES successfully issued $200.0
million of Senior Notes due May 24,
2029. The net proceeds from the issuance of the Senior
Notes, together with draws on the Company's Senior Facility were
used to repay the $250.0 million
secured Canadian Term Loan Facility on more attractive terms, and
provided maturing extension to 2029. This further strengthens the
Company's capital structure and reduces the cost of capital
alongside its previously amended and extended Senior Facility due
April 2026. The combination of the
Senior Notes and the Senior Facility effectively addresses CES'
near-term and foreseeable longer-term requirements. CES routinely
considers its capital structure, including increasing or decreasing
the capacity of its Senior Facility, issuance or redemption 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 second quarter results, CES will host a
conference call / webcast at 9:00 am
MT (11:00 am ET) on
Friday, August 9, 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-(844)-763-8274
International / Toronto callers: (647)-484-8814
Link
to Webcast: http://www.cesenergysolutions.com/
Financial Highlights
|
Three Months Ended June
30,
|
Six Months Ended June
30,
|
($000s, except per
share amounts)
|
2024
|
2023
|
% Change
|
2024
|
2023
|
% Change
|
Revenue
|
|
|
|
|
|
|
United
States(1)
|
390,924
|
375,455
|
4 %
|
778,598
|
744,430
|
5 %
|
Canada(1)
|
162,272
|
140,387
|
16 %
|
363,176
|
329,108
|
10 %
|
Total
Revenue
|
553,196
|
515,842
|
7 %
|
1,141,774
|
1,073,538
|
6 %
|
Net income
|
48,155
|
33,901
|
42 %
|
102,613
|
66,903
|
53 %
|
per share –
basic
|
0.20
|
0.13
|
54 %
|
0.44
|
0.26
|
69 %
|
per share -
diluted
|
0.20
|
0.13
|
54 %
|
0.43
|
0.26
|
65 %
|
Adjusted
EBITDAC(2)
|
95,447
|
73,893
|
29 %
|
197,479
|
150,996
|
31 %
|
Adjusted
EBITDAC(2) % of Revenue
|
17.3 %
|
14.3 %
|
3.0 %
|
17.3 %
|
14.1 %
|
3.2 %
|
Funds Flow from
Operations(2)
|
61,560
|
62,995
|
(2) %
|
135,725
|
125,620
|
8 %
|
Change in non-cash
working capital
|
21,685
|
26,332
|
(18) %
|
33,848
|
36,945
|
(8) %
|
Cash provided by (used
in) operating activities
|
83,245
|
89,327
|
(7) %
|
169,573
|
162,565
|
4 %
|
Capital
expenditures
|
|
|
|
|
|
|
Expansion
Capital(1)
|
15,357
|
12,639
|
22 %
|
32,441
|
23,269
|
39 %
|
Maintenance
Capital(1)
|
6,289
|
6,761
|
(7) %
|
11,751
|
11,060
|
6 %
|
Total capital
expenditures
|
21,646
|
19,400
|
12 %
|
44,192
|
34,329
|
29 %
|
Dividends
declared
|
7,056
|
6,312
|
12 %
|
14,092
|
11,415
|
23 %
|
per
share
|
0.030
|
0.025
|
20 %
|
0.060
|
0.045
|
33 %
|
Common Shares
Outstanding
|
|
|
|
|
|
|
End of period -
basic
|
235,188,873
|
252,463,642
|
|
235,188,873
|
252,463,642
|
|
End of period - fully
diluted(2)
|
239,430,548
|
258,516,081
|
|
239,430,548
|
258,516,081
|
|
Weighted average -
basic
|
235,162,870
|
253,756,497
|
|
234,768,108
|
254,316,550
|
|
Weighted average -
diluted
|
239,402,896
|
258,297,780
|
|
239,407,658
|
260,334,033
|
|
|
As at
|
Financial Position
($000s)
|
June 30,
2024
|
March 31,
2024
|
% Change
|
December 31,
2023
|
% Change
|
Total assets
|
1,413,278
|
1,411,110
|
— %
|
1,377,265
|
3 %
|
Total long-term
debt
|
306,317
|
355,072
|
(14) %
|
390,616
|
(22) %
|
Long-term financial
liabilities(3)
|
371,698
|
373,724
|
(1) %
|
419,416
|
(11) %
|
Total
Debt(2)
|
405,140
|
434,529
|
(7) %
|
469,619
|
(14) %
|
Working Capital
Surplus(2)
|
639,605
|
637,044
|
— %
|
632,764
|
1 %
|
Net
Debt(2)
|
(234,465)
|
(202,515)
|
16 %
|
(163,145)
|
44 %
|
Shareholders'
equity
|
761,872
|
708,294
|
8 %
|
657,995
|
16 %
|
1
|
Supplementary
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.
|
2
|
Non-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.
|
3
|
Includes 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 June
30,
|
Six Months Ended June
30,
|
$000s
|
2024
|
2023
|
2024
|
2023
|
Net income
|
48,155
|
33,901
|
102,613
|
66,903
|
Adjust for:
|
|
|
|
|
Depreciation and
amortization
|
20,948
|
17,883
|
40,643
|
36,793
|
Current income tax
expense
|
9,261
|
3,597
|
17,004
|
6,874
|
Deferred income tax
expense
|
4,396
|
7,429
|
9,018
|
15,645
|
Stock-based
compensation
|
18,489
|
4,589
|
28,130
|
7,728
|
Finance
costs
|
(5,121)
|
6,453
|
1,798
|
16,935
|
Other (income)
loss
|
(681)
|
41
|
(1,727)
|
118
|
EBITDAC
|
95,447
|
73,893
|
197,479
|
150,996
|
Adjusted
EBITDAC
|
95,447
|
73,893
|
197,479
|
150,996
|
Adjusted EBITDAC % of
Revenue
|
17.3 %
|
14.3 %
|
17.3 %
|
14.1 %
|
Adjusted EBITDAC per
share - basic
|
0.41
|
0.29
|
0.84
|
0.59
|
Adjusted EBITDAC per
share - diluted
|
0.40
|
0.29
|
0.83
|
0.58
|
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 June
30,
|
Six Months Ended June
30,
|
$000s
|
2024
|
2023
|
2024
|
2023
|
Cash provided by (used
in) operating activities
|
83,245
|
89,327
|
169,573
|
162,565
|
Adjust for:
|
|
|
|
|
Change in non-cash
operating working capital
|
(21,685)
|
(26,332)
|
(33,848)
|
(36,945)
|
Maintenance
Capital(1)
|
(6,289)
|
(6,761)
|
(11,751)
|
(11,060)
|
Repayment of lease
obligations
|
(8,348)
|
(6,161)
|
(16,048)
|
(11,621)
|
Distributable
Earnings
|
46,923
|
50,073
|
107,926
|
102,939
|
Dividends
declared
|
7,056
|
6,312
|
14,092
|
11,415
|
Dividend Payout
Ratio
|
15 %
|
13 %
|
13 %
|
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 June
30,
|
Six Months Ended June
30,
|
$000s
|
2024
|
2023
|
2024
|
2023
|
Cash provided by (used
in) operating activities
|
83,245
|
89,327
|
169,573
|
162,565
|
Adjust for:
|
|
|
|
|
Change in non-cash
operating working capital
|
(21,685)
|
(26,332)
|
(33,848)
|
(36,945)
|
Funds Flow from
Operations
|
61,560
|
62,995
|
135,725
|
125,620
|
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 adjusted for 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 June
30,
|
Six Months Ended June
30,
|
$000s
|
2024
|
2023
|
2024
|
2023
|
Cash provided by (used
in) operating activities
|
83,245
|
89,327
|
169,573
|
162,565
|
Adjust for:
|
|
|
|
|
Expansion
Capital(1)
|
(15,357)
|
(12,639)
|
(32,441)
|
(23,269)
|
Maintenance
Capital(1)
|
(6,289)
|
(6,761)
|
(11,751)
|
(11,060)
|
Repayment of lease
obligations
|
(8,348)
|
(6,161)
|
(16,048)
|
(11,621)
|
Proceeds on disposal
of assets
|
1,586
|
2,908
|
2,874
|
4,160
|
Free Cash
Flow
|
54,837
|
66,674
|
112,207
|
120,775
|
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
- 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 June
30,
|
Six Months Ended June
30,
|
$000s
|
2024
|
2023
|
2024
|
2023
|
Cash used for
investment in property and equipment
|
20,693
|
18,874
|
41,680
|
33,151
|
Adjust for:
|
|
|
|
|
Proceeds on disposal
of assets
|
(1,586)
|
(2,908)
|
(2,874)
|
(4,160)
|
Net Cash used for
investment in property and equipment
|
19,107
|
13,025
|
38,806
|
13,025
|
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, current portion
of long-term debt, and deferred acquisition consideration.
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 - 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 Canadian Term Loan Facility, the Senior Notes,
both current and non-current portions of lease obligations, both
current and non-current portions of deferred acquisition
consideration, 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
|
$000s
|
June 30,
2024
|
December 31,
2023
|
Long-term financial
liabilities(1)
|
371,698
|
419,416
|
Current portion of
lease obligations
|
30,709
|
27,980
|
Current portion of
long-term debt
|
—
|
20,800
|
Current portion of
deferred acquisition consideration
|
2,733
|
1,423
|
Total Debt
|
405,140
|
469,619
|
Deduct Working Capital
Surplus:
|
|
|
Current
assets
|
884,318
|
880,772
|
Current
liabilities(2)
|
(244,713)
|
(248,008)
|
Working Capital
Surplus
|
639,605
|
632,764
|
Net Debt
|
(234,465)
|
(163,145)
|
1
|
Includes 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.
|
2
|
Excludes current
portion of lease liabilities, long-term debt and deferred
acquisition consideration.
|
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.
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
|
|
June 30,
2024
|
December 31,
2023
|
Common shares
outstanding
|
235,188,873
|
236,042,566
|
Restricted share units
outstanding, end of period
|
4,241,675
|
5,342,676
|
Shares outstanding, end
of period - fully diluted
|
239,430,548
|
241,385,242
|
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, profitability and earnings;
expectations that Adjusted EBITDAC will exceed the sum of
expenditures on interest, taxes and capital expenditures;
expectations of capital expenditures in 2024; 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; expectations regarding
service intensity in the upstream oil and gas sector; expectations
regarding the adoption of advanced critical chemical solutions;
continued strength in commodity prices; oil and gas inventory
levels; reduced availability of high quality drilling locations;
expectations regarding OPEC production quotas; anticipated drilling
activity for natural gas projects; 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;
impacts of the Company's issuance of Senior Notes on the Company's
capital structure and reduced cost of capital; expectations
regarding capital allocation including the use of surplus free cash
flow, debt reduction through the repayment of the Company's Senior
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; decreased service
intensity levels; 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; decisions by OPEC
regarding production quotas; 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 six months ended June 30,
2024, dated August 8,
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.