(TSX: TWM)
CALGARY,
AB, March 27, 2025 /CNW/ - Tidewater Midstream
and Infrastructure Ltd. ("Tidewater" or the "Corporation") (TSX:
TWM) has filed its consolidated financial statements and Management
Discussion and Analysis ("MD&A") for the year ended
December 31, 2024.
Fourth Quarter 2024 Highlights
- Consolidated net loss attributable to shareholders was
$3.3 million during the fourth
quarter of 2024, compared to a net loss attributable to
shareholders of $331.8 million during
the fourth quarter of 2023. The decrease in net loss attributable
to shareholders is largely due to the reversal of certain non-cash
impairment charges previously taken in 2023, offset in part by the
gain on sale of the Pipestone
natural gas plant, expansion project at the Pipestone natural gas plant, the Dimsdale
natural gas storage assets, and associated gathering and other
infrastructure to AltaGas Ltd. in the fourth quarter of 2023 (the
"Pipestone Transaction").
- Consolidated adjusted EBITDA(1) was
$20.0 million during the fourth
quarter of 2024, compared to $21.4
million during the fourth quarter of 2023. The decrease was
primarily due to higher adjusted EBITDA from equity investments and
lower realized losses on derivative contracts in the comparative
period, offset in part by lower general and administrative costs in
the current quarter.
- During the quarter, the Corporation's offtake agreement with
Cenovus Energy Inc. (the "Offtake Agreement") expired and the
Corporation successfully transitioned to marketing its refined
products in-house. However, refining margins for the company's
products have been negatively impacted by the dumping of subsidized
U.S. renewable diesel into the BC market causing the market to
become oversupplied. On December 30,
2024, Tidewater Renewables Ltd. ("Tidewater Renewables")
filed a trade complaint (the "Complaint") with the Canada Border
Services Agency ("CBSA") which management of the Corporation
believes will result in duties being imposed that will remedy and
offset the significant impact of U.S. subsidies, which enable U.S.
producers to export renewable diesel to Canada at artificially low prices.
- During the quarter, the Corporation recorded $24.3 million of net reversals of previously
recorded impairment charges on its midstream assets in the Deep
Basin cash generating unit. The increase in the net estimated
recoverable amount was primarily due to the elimination of the
take-or-pay fees paid to Tidewater Renewables as a result of the
Transaction (as defined below), and the review of the recoverable
amount of the Brazeau River Complex roadway network (the "BRC
Roadway Network") which, subsequent to the period, Tidewater
Midstream sold to Canadian Roadways LP ("CRR"), for total proceeds
of $24 million.
Full-Year 2024
- Full year 2024 consolidated net loss attributable to
shareholders was $26.6 million
compared to net loss attributable to shareholders of $385.9 million during the year ended December 31, 2023. The improvement is largely due
to the reversal of non-cash impairment charges previously taken in
2023 and higher operating income, offset in part by the gain on
sale on the Pipestone Transaction in 2023 and lower deferred income
tax recoveries in the current year.
- Full year 2024 consolidated adjusted EBITDA(1) was
$134.3 million, compared to
$162.9 million during 2023. The
decrease was largely due to losses on the settlement of vegetable
oil derivative contracts and lower adjusted EBITDA from equity
investments in the current year, partially offset by higher
operating income and lower general and administrative costs in
2024.
- In early May 2024, Tidewater
successfully completed the three-week turnaround at the Brazeau
River Complex and Fractionation Facility (the "BRC") safely, on
time and approximately $5.0 million
below initial cost expectations.
- During the third quarter of 2024, Tidewater Midstream completed
the issuance of $100 million of
convertible unsecured subordinated debentures (the "Convertible
Debentures") at a price of $1,000 per
debenture. The Convertible Debentures mature on June 30, 2029, and accrue interest at 8% per
annum, payable semi-annually, on the last day of June and December,
commencing December 31, 2024.
Proceeds from the issuance were used to satisfy and discharge
Tidewater Midstream's $75 million
convertible debentures due September 30,
2024, with the remaining proceeds used for general corporate
purposes.
- During the third quarter of 2024, Tidewater Midstream completed
the Transaction, in which Tidewater Midstream acquired various
assets from Tidewater Renewables, including the canola
co-processing and fluid catalytic cracking co-processing
infrastructure, working interests in various other Prince George
Refinery ("PGR") units, a natural gas storage facility located at
the BRC (collectively, the "Acquired Assets"), for cash
consideration of $122.0 million, plus
the assumption of certain liabilities related to the Acquired
Assets. Additionally, as part of the consideration, Tidewater
Midstream assigned the right to receive certain British Columbia
Low Carbon Fuel Standard emission credits ("BC LCFS Credits") with
a minimum value of $7.7 million to
Tidewater Renewables.
- Tidewater Midstream and Tidewater Renewables also entered into
an agreement for the purchase and sale of BC LCFS credits (the "BC
LCFS Credit Purchase Agreement"), under which Tidewater Midstream
agreed to purchase BC LCFS Credits from Tidewater Renewables for an
aggregate purchase price of $7.2
million, and agreed to purchase additional BC LCFS Credits
(subject to certain monthly average limits) from Tidewater
Renewables until March 31, 2025, for
cash proceeds of approximately $77.5
million (assuming the HDRD Complex continues to operate at
over 90% utilization).
- Concurrent with the close of the Transaction, the Corporation
successfully amended and restated its senior credit facility,
increasing the aggregate revolving capacity by $25 million, from $150
million to $175 million, and
extending the maturity date from February
10, 2026 to September 12,
2026. The Corporation also added a three-year delayed draw
term loan tranche of $150 million to
finance the Acquired Assets and the portion of the BC LCFS Credits
mentioned above.
- On September 12, 2024, Tidewater
Renewables closed the sale of its used cooking oil feedstock
assets, generating total proceeds of $10.6
million. The proceeds from this transaction were used to
reduce outstanding debt on Tidewater Renewables' senior credit
facility.
- Throughout 2024, Tidewater Midstream implemented general and
administrative cost cutting initiatives that resulted in over
$5 million in cost savings.
_________________________________
|
(1)
|
Non-GAAP financial
measure. See the "Non-GAAP Measures" section of this news
release.
|
Subsequent Events
- On January 10, 2025, Tidewater
Renewables completed the sale of its interest in the Rimrock
Renewables Partnership ("RNG LP") to Biocirc Canada Holdings Inc.,
an affiliate of Biocirc Group ApS for total proceeds of
$7.8 million, of which $4.7 million was received on close and a further
$3.1 million could be received upon
the satisfaction of certain post-closing conditions on or before
December 30, 2025. The net proceeds
of this transaction were used to repay outstanding
indebtedness.
- On February 27, 2025, the
Government of British Columbia
announced changes to the Low Carbon Fuels Act (the "Amendments"),
specifically to increase to the renewable fuel requirement for
diesel from 4% to 8% for the 2025 compliance period, together with,
effective April 1, 2025, requiring
such renewable fuel content to be produced in Canada. Management believes that the
Amendments represent a good first step in levelling the unfair
trade environment and supporting the economic viability of
Tidewater Renewables and the broader Canadian biofuels
industry.
- On March 6, 2025 Tidewater
Midstream announced it had entered into a definitive agreement with
CRR, for the sale of its BRC Roadway Network for total proceeds of
$24 million. The BRC Roadway Network
is a non-core asset of Tidewater Midstream and the disposition of
the BRC Roadway Network is expected to have an immaterial impact to
Tidewater Midstream's 2025 operating results. The sale closed on
March 24, 2025. Of the $24 million in total proceeds, $22.5 million was received upon closing, with the
balance expected to be received on or before December 31, 2025.
- In early March 2025, the CBSA
formally initiated a countervailing (anti-subsidy) and anti-dumping
duty investigation into imports of renewable diesel from
the United States (the
"Investigation"). In initiating the Investigation, the CBSA
confirms that Tidewater Renewables provided satisfactory evidence
to support its allegations that U.S. renewable diesel imports were
subsidized and dumped, causing harm to Tidewater Renewables. A
decision by the CBSA regarding whether provisional duties will be
imposed at the Canada-U.S. border
is anticipated by June 2025. Final
duties, which would be in place for five years and can be renewed
every five years thereafter, could be imposed by September 2025 following a ruling by the Canadian
International Trade Tribunal. If final duties are imposed at the
levels expected by management, valued between $0.50 and $0.80 per
litre of renewable diesel imported from the United States, these duties would support
long-term market stability for Tidewater Renewables' renewable
diesel production and its related emission credits.
- On March 26, 2025, with the
support of its lenders, Tidewater Midstream amended the financial
covenant requirements within the Fifth Amended and Restated Credit
Agreement effective January 1, 2025
until March 31, 2026, to increase the
first lien senior debt to adjusted EBITDA covenant up to 4.50:1
(from 3.50:1) , and decrease the adjusted EBITDA to interest
coverage ratio to 1.50:1 (from 2.50:1) during the period. These
amendments will assist in providing financial flexibility as
Tidewater navigates current market conditions.
- On March 26, 2025, Tidewater
Renewables, with the support of its lenders, successfully amended
its senior credit facility and second lien credit facility. The
amendments provide over $15.0 million
of additional capacity to the Tidewater Renewables credit
facilities and extends the maturity date of the second lien tranche
B and tranche C facilities from February 28,
2026, to October 24, 2027. The
amendments also waive the requirements to comply with the quarterly
financial covenants until March 31,
2026, previously waived until September 30, 2025, at which time the Tidewater
Renewables will be required to maintain certain financial covenants
on an annualized basis.
CEO Quote:
2024 was a busy year for Tidewater,
Before I enumerate our accomplishments over the year, I wanted
to take a step back to when I joined in January 2024. At that
time, the Company had just completed a strategic review which
culminated in the sale of the Pipestone natural gas plant, Pipestone expansion project and the Dimsdale
natural gas storage facility and associated gathering and other
infrastructure assets in December 2023.
Since that time, we have continued making progress towards
improving our operations and optimizing our asset portfolio.
Our strategy is supported by three key initiatives: maintaining
safe and reliable operations, driving ongoing operational
efficiencies, and optimizing our asset portfolio to ensure we have
the right mix of assets that are generating appropriate
returns.
In 2024, Tidewater Midstream achieved several key milestones as
we continue to progress on our strategy.
- Completed the refinancing of our convertible debentures
- Implemented significant operational and administrative costs
savings
- Completed the Transaction with Tidewater Renewables and
simplified our business and our reporting
- Finalized the sale of the BRC Roadway Network and repaid
$22.5 million of debt
- Completed a major turnaround at the BRC below our initial cost
estimates
- Built an in-house marketing organization following the
expiration of the Offtake Agreement
At Tidewater Renewables we:
- Commissioned HDRD and got it running reliably
- Completed several non-core asset sales, including Eco Dine in September
2024 and Rimrock Renewable Ltd. Partnership in January 2025
- Made significant progress on required regulatory policy
changes
- Strengthened Tidewater Renewables' balance sheet by completing
the Transaction with Tidewater Midstream, which reduced debt and
lowered financing costs. In addition, the forward sale of BC LCFS
Credits to Tidewater Midstream until March
2025 provided Tidewater Renewables with a reliable source of
cash flow, allowing the Company to continue to focus on its
renewable fuels business
- Completed refinancing
I'm very proud of our Tidewater team and am very confident in
our ability to continue to progress on our plan and achieve our
goal of delivering sustainable free cash flow and growth."
-Stated CEO Jeremy Baines
CONSOLIDATED AND DECONSOLIDATED FINANCIAL HIGHLIGHTS
|
Three months ended
December 31
|
|
Tidewater
Deconsolidated
(2)
|
Tidewater
Consolidated
|
(in millions of
Canadian dollars except per share information)
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net income (loss)
attributable to shareholders
|
$
|
2.4
|
$
|
(329.4)
|
$
|
(3.3)
|
$
|
(331.8)
|
Net income (loss)
attributable to shareholders per
share - basic
|
$
|
0.01
|
$
|
(0.77)
|
$
|
(0.01)
|
$
|
(0.78)
|
Adjusted EBITDA
(1)
|
$
|
14.0
|
$
|
10.7
|
$
|
20.0
|
$
|
21.4
|
Distributable cash flow
attributable to shareholders (1)
|
$
|
(6.6)
|
$
|
(37.4)
|
$
|
(11.7)
|
$
|
(36.0)
|
Distributable cash flow
per share – basic (1)
|
$
|
(0.02)
|
$
|
(0.09)
|
$
|
(0.03)
|
$
|
(0.08)
|
Net debt
(3)
|
$
|
381.8
|
$
|
397.3
|
$
|
577.6
|
$
|
744.0
|
Total capital
expenditures
|
$
|
5.5
|
$
|
19.4
|
$
|
11.2
|
$
|
51.2
|
(1)
|
Non-GAAP financial
measures. See the "Non-GAAP Measures" section of this news
release.
|
(2)
|
Deconsolidated results
exclude the results of Tidewater Renewables. See the "Non-GAAP
Measures" section of this news release for information on
deconsolidated measures.
|
(3)
|
Capital management
measure. See the "Non-GAAP Measures" section of this news
release.
|
|
Year ended December
31
|
|
Tidewater
Deconsolidated
(2)
|
Tidewater
Consolidated
|
(in millions of
Canadian dollars except per share information)
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net loss attributable
to shareholders
|
$
|
(40.7)
|
$
|
(371.3)
|
$
|
(26.6)
|
$
|
(385.9)
|
Net loss attributable
to shareholders per
share - basic
|
$
|
(0.09)
|
$
|
(0.87)
|
$
|
(0.06)
|
$
|
(0.91)
|
Adjusted EBITDA
(1)
|
$
|
59.8
|
$
|
117.0
|
$
|
134.3
|
$
|
162.9
|
Distributable cash flow
attributable to shareholders (1)
|
$
|
(22.7)
|
$
|
(66.1)
|
$
|
(3.1)
|
$
|
(64.3)
|
Distributable cash flow
per share – basic (1)
|
$
|
(0.05)
|
$
|
(0.16)
|
$
|
(0.01)
|
$
|
(0.15)
|
Net debt
(3)
|
$
|
381.8
|
$
|
397.3
|
$
|
577.6
|
$
|
744.0
|
Total capital
expenditures
|
$
|
23.4
|
$
|
87.1
|
$
|
44.9
|
$
|
292.6
|
(1)
|
Non-GAAP financial
measures. See the "Non-GAAP Measures" section of this news
release.
|
(2)
|
Deconsolidated results
exclude the results of Tidewater Renewables. See the "Non-GAAP
Measures" section of this news release for information on
deconsolidated measures.
|
(3)
|
Capital management
measure. See the "Non-GAAP Measures" section of this news
release.
|
CAPITAL EXPENDITURES
|
Three months
ended
December 31,
|
Year
ended
December
31,
|
(in millions of
Canadian dollars)
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Growth capital
(1)
|
$
|
7.2
|
$
|
36.7
|
$
|
21.1
|
$
|
216.6
|
Maintenance capital
(1)
|
|
4.0
|
|
14.5
|
|
23.8
|
|
76.0
|
Total capital
expenditures
|
$
|
11.2
|
$
|
51.2
|
$
|
44.9
|
$
|
292.6
|
Capital emission
credits awarded (2)
|
$
|
(3.6)
|
$
|
(0.3)
|
$
|
(46.5)
|
$
|
(82.7)
|
(1)
|
Supplementary financial
measures. See the "Non-GAAP Measures" section of this news
release.
|
(2)
|
During the three months
and year ended December 31, 2024, $NIL and $23.6 million of capital
emission credits were monetized, respectively.
|
2025 CAPITAL PROGRAM:
Tidewater's consolidated full-year 2025 capital program is
focused on maintaining safe and reliable operations and is expected
to range between $15 million -
$20 million.
DOWNSTREAM
PGR
During the fourth quarter of 2024, total throughput at the PGR
was 10,963 bbl/day, 6% lower than the third quarter of 2024
primarily due to both internally scheduled and third-party
maintenance work. Total throughput was 10% lower than the fourth
quarter of 2023 largely due to third-party pipeline maintenance
that decreased the volume of crude feedstock coming into the
facility and limited availability of intermediate feedstocks. The
PGR is currently on a four-year turnaround cycle, with the next
scheduled turnaround in the second quarter of 2027.
As previously disclosed, the Offtake Agreement expired on
November 1, 2024. The Offtake
Agreement provided for the sale of the majority of the nameplate
capacity on diesel and gasoline volumes produced at the PGR. The
Corporation is now marketing diesel and gasoline volumes from the
PGR and HDRD Complex directly to its customers. Following the
expiry of the Offtake Agreement, Tidewater successfully entered
into agreements to replace the vast majority of the nameplate
capacity on diesel and gasoline volumes produced at the PGR and the
HDRD Complex for 2024 and is in the process of marketing the
nameplate capacity on diesel and gasoline volumes produced at the
PGR and the HDRD Complex for the remainder of 2025. Current
wholesale discounts are wider than those at the time the Offtake
Agreement was entered into, largely stemming from the oversupply of
imported diesel in Western Canada
as well as North American supply and demand fundamentals. Wider
wholesale discounts are expected to yield lower margins until the
outcome of the Complaint is determined and the unbalanced trade
environment and high volume of diesel imports inundating the BC
market is addressed. Tidewater is working to optimize its netbacks
on its diesel and gasoline. While Tidewater is focused on Western
Canadian markets, in the event the Corporation is unable to place
all its products in Western
Canada, it may be required to export the balance to
potentially lower margin markets.
PGR Historical Performance:
|
Q2
2023
|
Q3
2023
|
Q4
2023
|
Q1
2024
|
Q2 2024
|
Q3 2024
|
Q4 2024
|
Daily throughput
(bbl)
|
4,363
|
12,756
|
12,242
|
12,399
|
12,022
|
11,664
|
10,963
|
Refinery Yield
(1)
|
|
|
|
|
|
|
|
Diesel
|
46 %
|
44 %
|
48 %
|
46 %
|
46 %
|
42 %
|
40 %
|
Gasoline
|
41 %
|
42 %
|
40 %
|
41 %
|
39 %
|
43 %
|
44 %
|
Other
(2)
|
13 %
|
14 %
|
12 %
|
13 %
|
15 %
|
15 %
|
16 %
|
(1)
|
Refinery yield includes
crude, canola and intermediates.
|
(2)
|
Other refers to heavy
fuel oil (HFO), liquified petroleum gas and feedstock consumed to
fuel the refinery.
|
HDRD Complex
During the three months and year ended December 31, 2024, the HDRD Complex averaged
daily throughput of approximately 2,677 bbl/d and 2,643 bbl/d,
respectively. The HDRD Complex full year utilization exceeded the
previously announced target of 2,550 bbl/d by 4%.
During winter operations, the HDRD Complex produces a
high-quality, low cloud point renewable diesel that meets the cold
temperature specifications for diesel fuel in Canada. This operating mode requires minor
reductions to throughput rates in order to optimize hydrogen
production for the enhanced severity operation.
MIDSTREAM
During the fourth quarter of 2024, total throughput volumes at
the midstream facilities were approximately 218 MMcf/day, compared
to 308 MMcf/day in the same period of 2023, excluding the
throughput volumes from the Pipestone natural gas plant, which was
divested in the fourth quarter of 2023. The lower throughput was
largely a result of lower producer volumes caused by producer
shut-ins due to weak natural gas prices.
Midstream Gas Plant Volumes
|
Q2
2023
|
Q3
2023
|
Q4
2023
|
Q1
2024
|
Q2 2024
|
Q3 2024
|
Q4 2024
|
Gross throughput
(MMcf/d)
|
290
|
312
|
308
|
302
|
253
|
217
|
218
|
BRC(1)
|
98
|
155
|
134
|
134
|
90
|
124
|
132
|
Ram River
|
110
|
88
|
96
|
96
|
93
|
31
|
15
|
Other(2)
|
82
|
69
|
78
|
72
|
70
|
62
|
71
|
(1) BRC
Inlet volumes include volumes at the BRC straddle plant.
(2) Other
volumes include throughput at Tidewater's extraction
facilities
|
Brazeau River Complex and Fractionation Facility
The BRC gas processing facility had throughput of 132 MMcf/day
in the fourth quarter of 2024, 8 MMcf/day higher than the third
quarter of 2024 during which lower producer volumes flowed into the
facility due to decreased natural gas prices, and was relatively
consistent with the fourth quarter of 2023.
The BRC fractionation facility utilization averaged 94% in the
fourth quarter of 2024, compared to 82% in the third quarter of
2024 and 87% in the fourth quarter of 2023. Utilization was higher
compared to the third quarter of 2024 primarily due to higher
volumes coming into the facility. Fractionation facility
utilization was higher than the fourth quarter of 2023 largely due
an increase in trucked-in volumes and higher recoveries of C3+ at
the BRC gas plant in the fourth quarter of 2024. Utilization of the
BRC fractionation facility may vary as NGL recoveries are dependent
on the gas composition coming into facility.
Ram River Gas Plant
Tidewater Midstream has a 95% operated working interest in the
Ram River Gas Plant, a rail-connected sour natural gas processing
facility with sulfur handling facilities located in the Strachan
region in west central Alberta.
The Ram River Gas Plant had throughput of 15 MMcf/d in the
fourth quarter of 2024, however, no gas was processed at the
facility during the quarter as gas processing activities have been
temporarily shut-in due to a decline in producer volume resulting
from depressed natural gas prices. Natural gas prices are
forecasted to recover during 2025, and gas processing operations
are expected to resume when producer activity restarts. Sulfur
handling activities were operational during the fourth quarter of
2024.
Subsequent to the end of the year, on January 7, 2025, management made the decision to
temporarily lay-up the Ram River Gas Plant, including sulfur
handling activities, in order to manage ongoing operating costs and
to allow for gas prices to recover and gas flow from producers to
resume. Management's intent is to restart the facility when
commodity prices strengthen and gas flow from producers
commences.
FOURTH QUARTER 2024 EARNINGS CALL
In conjunction with the earnings release, Tidewater Midstream's
executives will hold a call to review its fourth quarter 2024
results via conference call on Thursday, March 27,
2025 at 11:00 am MDT (1:00 pm
EDT).
To access the conference call by telephone, dial 1-437-900-0527
(local / international participant dial in) or 1-888-510-2154
(North American toll-free participant dial in). A question and
answer session for analysts will follow the management's
presentation.
A live audio webcast of the conference call will be available by
following this link:
https://app.webinar.net/B4Eoae5aYJb and will also be
archived there for 90 days.
For those accessing the call via Cision's investor website, we
suggest logging in at least 15 minutes prior to the start of the
live event. For those dialing in, participants should ask to join
the Tidewater Midstream and Infrastructure Ltd. earnings call.
ABOUT TIDEWATER MIDSTREAM
Tidewater Midstream is traded on the TSX under the symbol "TWM".
Tidewater Midstream's business objective is to build a diversified
midstream and infrastructure company in the North American natural
gas, natural gas liquids, crude oil, refined product and renewable
energy value chain. Its strategy is to profitably grow and create
shareholder value through the acquisition and development of
conventional and renewable energy infrastructure.
To achieve its business objective, Tidewater Midstream is
focused on providing customers with a full service, vertically
integrated value chain through the acquisition and development of
energy infrastructure, including downstream facilities, natural gas
processing facilities, natural gas liquids infrastructure,
pipelines, railcars, export terminals, storage, and various
renewable initiatives. To complement its infrastructure asset base,
the Corporation also markets crude, refined products, natural gas,
natural gas liquids and renewable products and services to
customers across North America.
Tidewater Midstream is a majority shareholder in Tidewater
Renewables, a multi-faceted energy transition company focusing on
the production of low carbon fuels. Tidewater Renewables' common
shares are publicly traded on the TSX under the symbol "LCFS".
NON-GAAP MEASURES
Throughout this news release and in other materials disclosed by
the Corporation, Tidewater Midstream uses a number of non-GAAP
financial measures, non-GAAP financial ratios, capital management
measures, and supplemental financial measures when assessing its
results and measuring overall performance. The intent of these
non-GAAP measures and ratios is to provide additional useful
information to investors and analysts. Certain of these financial
measures and ratios do not have a standardized meaning prescribed
by GAAP and are therefore unlikely to be comparable to similar
measures and ratios presented by other entities. As such, these
non-GAAP measures and ratios should not be considered in isolation
or used as a substitute for measures and ratios of performance
prepared in accordance with GAAP. Except as otherwise indicated,
these financial measures will be calculated and disclosed on a
consistent basis from period to period. Specific adjusting items
may only be relevant in certain periods. The following are the
Corporation's non-GAAP financial measures, non-GAAP ratios, capital
management measures, and supplementary measures.
Non-GAAP Financial Measures
Consolidated and deconsolidated adjusted EBITDA
Consolidated adjusted EBITDA is calculated as net (loss) income
before finance costs, taxes, depreciation, share-based
compensation, unrealized gains and losses on derivative contracts,
transaction costs, gains and losses on the sale of assets, and
other items considered non-recurring in nature plus the
Corporation's proportionate share of EBITDA in its equity
investments. Deconsolidated adjusted EBITDA is calculated as
consolidated adjusted EBITDA less the portion of consolidated
adjusted EBITDA attributable to Tidewater Renewables.
In accordance with IFRS, Tidewater Midstream's jointly
controlled investments are accounted for using equity accounting.
Under equity accounting, net earnings from investments in equity
accounted investees are recognized in a single line item in the
consolidated statement of net (loss) income and comprehensive
(loss) income. The adjustments made to net (loss) income, as
described above, are also made to share of profit from investments
in equity accounted investees.
Consolidated adjusted EBITDA is used by management to set
objectives, make operating and capital investment decisions,
monitor debt covenants and assess performance. In addition to its
use by management, Tidewater Midstream also believes consolidated
adjusted EBITDA is a measure widely used by securities analysts,
investors, lending institutions, and others to evaluate the
financial performance of the Corporation and other companies in the
midstream industry. From time to time, the Corporation issues
guidance on this key measure. As a result, consolidated adjusted
EBITDA is presented as a relevant measure in this news release and
the MD&A to assist analysts and readers in assessing the
performance of the Corporation as seen from management's
perspective. In addition to reviewing consolidated adjusted EBITDA,
management reviews deconsolidated adjusted EBITDA to highlight the
Corporation's performance, excluding the portion of consolidated
adjusted EBITDA attributable to Tidewater Renewables. Investors
should be cautioned that consolidated adjusted EBITDA and
deconsolidated adjusted EBITDA should not be construed as
alternatives to net (loss) income, net cash provided by operating
activities or other measures of financial results determined in
accordance with GAAP as an indicator of the Corporation's
performance and may not be comparable to companies with similar
calculations.
The following table reconciles net (loss) income, the nearest
GAAP measure, to adjusted EBITDA:
|
Three months
ended
December 31,
|
Year
ended December 31,
|
(in millions of
Canadian dollars)
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net loss
|
$
|
(3.5)
|
$
|
(338.6)
|
$
|
(18.8)
|
$
|
(399.2)
|
Deferred
income tax recovery
|
|
(1.6)
|
|
(33.2)
|
|
(1.6)
|
|
(51.0)
|
Depreciation
|
|
24.8
|
|
26.3
|
|
90.5
|
|
96.8
|
Finance
costs and other
|
|
21.5
|
|
26.6
|
|
81.5
|
|
99.9
|
Share-based compensation
|
|
0.4
|
|
2.2
|
|
5.0
|
|
13.9
|
Impairment
(recovery) expense
|
|
(24.3)
|
|
417.6
|
|
(19.7)
|
|
417.6
|
Loss
(gain) on sale of assets
|
|
1.9
|
|
(112.1)
|
|
1.0
|
|
(110.8)
|
Unrealized
(gain) loss on derivative contracts
|
|
(1.9)
|
|
8.6
|
|
(17.9)
|
|
52.8
|
Unrealized
gain on marketable securities
|
|
-
|
|
(5.9)
|
|
-
|
|
(5.9)
|
Realized
gain on marketable securities
|
|
-
|
|
-
|
|
(5.0)
|
|
-
|
Transaction costs
|
|
0.4
|
|
9.1
|
|
4.7
|
|
13.6
|
Non-recurring transactions
|
|
3.2
|
|
7.1
|
|
14.8
|
|
16.7
|
Other
non-cash expenses
|
|
-
|
|
6.4
|
|
-
|
|
6.4
|
Adjustment
to share of profit from equity accounted
investments
|
|
(0.9)
|
|
7.3
|
|
(0.2)
|
|
12.1
|
Consolidated
adjusted EBITDA
|
$
|
20.0
|
$
|
21.4
|
$
|
134.3
|
$
|
162.9
|
Less: Consolidated
adjusted EBITDA attributable to
Tidewater Renewables
|
|
(6.0)
|
|
(10.7)
|
|
(74.5)
|
|
(45.9)
|
Deconsolidated
adjusted EBITDA
|
$
|
14.0
|
$
|
10.7
|
$
|
59.8
|
$
|
117.0
|
Distributable cash flow and deconsolidated distributable
cash flow attributable to shareholders
Distributable cash flow is calculated as net cash provided by
(used in) operating activities before changes in non-cash working
capital, plus cash distributions from investments, transaction
costs, non-recurring transactions, and less other expenditures that
use cash from operations. Also deducted is the distributable cash
flow of Tidewater Renewables that is attributed to non-controlling
interest shareholders. Management believes distributable cash flow
is a useful metric for investors when assessing the amount of cash
flow generated from normal operations.
Changes in non-cash working capital are excluded from the
determination of distributable cash flow because they are primarily
the result of seasonal fluctuations or other temporary changes and
are generally funded with short-term debt or cash flows from
operating activities. Transaction costs are added back as they can
vary significantly based on the Corporation's acquisition and
disposition activity. Non-recurring transactions that do not
reflect Tidewater Midstream's ongoing operations are also excluded.
Lease payments, interest and financing charges, and maintenance
capital expenditures, including turnarounds, are deducted as they
are ongoing recurring expenditures which are funded from operating
cash flows.
Deconsolidated distributable cash flow is calculated by
subtracting the portion of Tidewater Renewables' distributable cash
flow that is attributed to shareholders of Tidewater Midstream from
distributable cash flow attributable to shareholders.
The following table reconciles net cash provided by (used in)
operating activities, the nearest GAAP measure, to distributable
cash flow and deconsolidated distributable cash flow:
|
Three months
ended
December
31,
|
Year
ended
December
31,
|
(in millions of
Canadian dollars)
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net cash provided by
(used in) operating activities
|
$
|
16.9
|
$
|
(5.2)
|
$
|
(33.5)
|
$
|
137.5
|
Add
(deduct):
|
|
|
|
|
|
|
|
|
Changes in non-cash
operating working capital
|
|
(8.5)
|
|
0.7
|
|
134.0
|
|
(37.3)
|
Transaction
costs
|
|
0.4
|
|
9.1
|
|
4.7
|
|
13.6
|
Non-recurring
transactions
|
|
3.2
|
|
7.1
|
|
14.8
|
|
16.7
|
Interest and financing
charges
|
|
(13.9)
|
|
(20.8)
|
|
(52.8)
|
|
(70.9)
|
Payment of lease
liabilities and other, net of sublease
payments
|
|
(8.6)
|
|
(11.7)
|
|
(36.4)
|
|
(47.0)
|
Maintenance
capital
|
|
(4.0)
|
|
(14.5)
|
|
(23.8)
|
|
(76.0)
|
Tidewater Renewables'
distributable cash flow to non-controlling interest
shareholders
|
|
2.8
|
|
(0.7)
|
|
(10.1)
|
|
(0.9)
|
Distributable cash
flow attributable to shareholders
|
$
|
(11.7)
|
$
|
(36.0)
|
$
|
(3.1)
|
$
|
(64.3)
|
Tidewater Renewables'
distributable cash flow
attributed
to shareholders of Tidewater
|
$
|
5.1
|
$
|
(1.4)
|
$
|
(19.6)
|
$
|
(1.8)
|
Deconsolidated
distributable cash flow attributable
to
shareholders
|
$
|
(6.6)
|
$
|
(37.4)
|
$
|
(22.7)
|
$
|
(66.1)
|
Growth capital expenditures are generally funded from retained
operating cash flow and additional debt or equity, as required.
Non-GAAP Financial Ratios
Tidewater uses non-GAAP financial ratios to present aspects of
its financial performance or financial position, primarily
distributable cash flow per share.
Distributable cash flow and deconsolidated distributable cash
flow per share
Distributable cash flow per share is calculated as distributable
cash flow attributable to shareholders divided by the basic or
diluted weighted average number of common shares outstanding for
the period.
Deconsolidated distributable cash flow per share is calculated
as deconsolidated distributable cash flow attributable to
shareholders divided by the basic or diluted weighted average
number of common shares outstanding for the period. Management
believes that these measures provide investors an indicator of
funds generated from the business that could be allocated to each
shareholder's equity position.
|
Three months
ended
December
31,
|
Year
ended
December
31,
|
(in millions of
Canadian dollars except share and per share
information)
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Distributable cash flow
attributable to shareholders
|
$
|
(11.7)
|
$
|
(36.0)
|
$
|
(3.1)
|
$
|
(64.3)
|
Deconsolidated
distributable cash flow attributable to
shareholders
|
$
|
(6.6)
|
$
|
(37.4)
|
$
|
(22.7)
|
$
|
(66.1)
|
Weighted average common
shares outstanding –
Basic and
diluted (millions)
|
|
430.5
|
|
427.1
|
|
429.5
|
|
425.4
|
Distributable cash flow
per share – basic and diluted
|
$
|
(0.03)
|
$
|
(0.08)
|
$
|
(0.01)
|
$
|
(0.15)
|
Deconsolidated
distributable cash flow per share –
basic and
diluted
|
$
|
(0.02)
|
$
|
(0.09)
|
$
|
(0.05)
|
$
|
(0.16)
|
Capital Management Measures
Consolidated and deconsolidated net debt
Consolidated net debt is defined as bank debt, second lien debt,
and convertible debentures, less cash. Consolidated net debt is
used by the Corporation to monitor its capital structure and
financing requirements. It is also used as a measure of the
Corporation's overall financial strength.
In addition to reviewing consolidated net debt, management
reviews deconsolidated net debt to highlight Tidewater Midstream's
financial flexibility, balance sheet strength and leverage.
Deconsolidated net debt is calculated as consolidated net debt less
the portion attributable to Tidewater Renewables.
Consolidated and deconsolidated net debt exclude working
capital, lease liabilities and derivative contracts as the
Corporation monitors its capital structure based on deconsolidated
net debt to deconsolidated adjusted EBITDA, consistent with its
credit facility covenants as described in the LIQUIDITY AND
CAPITAL RESOURCES section.
The following table reconciles consolidated and deconsolidated
net debt:
(in millions of
Canadian dollars)
|
|
December 31,
2024
|
|
December 31,
2023
|
Tidewater Midstream
Senior Credit Facility
|
$
|
281.8
|
$
|
322.3
|
Tidewater Renewables
Senior Credit Facility
|
|
20.9
|
|
171.8
|
Tidewater Renewables
Second Lien Credit Facility
|
|
175.0
|
|
175.0
|
2024 Convertible
Debentures - principal
|
|
100.0
|
|
-
|
2019 Convertible
Debentures - principal
|
|
-
|
|
75.0
|
Cash
|
|
(0.1)
|
|
(0.1)
|
Consolidated net
debt
|
$
|
577.6
|
$
|
744.0
|
Less: Tidewater
Renewables Senior Credit Facility
|
|
(20.9)
|
|
(171.8)
|
Less: Tidewater
Renewables Second Lien Credit Facility
|
|
(175.0)
|
|
(175.0)
|
Add: Tidewater
Renewables cash
|
|
0.1
|
|
0.1
|
Deconsolidated net
debt
|
$
|
381.8
|
$
|
397.3
|
Supplementary Financial Measures
"Growth capital" expenditures are generally defined as
expenditures which are recoverable or incrementally increase cash
flow or earnings potential of assets, expand the capacity of
current operations or significantly extend the life of existing
assets. This measure is used by the investment community to assess
the extent of discretionary capital spending.
"Maintenance capital" expenditures are generally defined as
expenditures which support and/or maintain the current capacity,
cash flow or earnings potential of existing assets without the
associated benefits characteristic of growth capital expenditures.
These expenditures include major inspections and overhaul costs
that are required on a periodic basis. This measure is used by the
investment community to assess the extent of non-discretionary
capital spending. Maintenance capital is included in the
calculation of distributable cash flow.
Deconsolidated "net (loss) income attributable to shareholders"
is comprised of net income or loss attributable to shareholders, as
determined in accordance with IFRS, less the net income or loss of
Tidewater Renewables attributed to the shareholders of Tidewater
Midstream.
Deconsolidated "net (loss) income attributable to shareholders –
per share" is calculated by dividing deconsolidated "net income or
loss attributable to shareholders" by the basic weighted average
number of Tidewater Midstream common shares outstanding for the
period.
Deconsolidated "Total capital expenditures" is comprised of
consolidated capital expenditures, as disclosed in Tidewater
Midstream's statement of cash flows, less the capital expenditures
of Tidewater Renewables.
OPERATIONAL DEFINITIONS
"bbl/d" means barrels per day; "MMcf/d" means million cubic feet
per day.
"BC LCFS" means, collectively, prior to January 1, 2024, BC's Greenhouse Gas Reduction
(Renewable & Low Carbon Fuel Requirements) Act and the
Renewable & Low Carbon Fuel Requirements Regulation, introduced
to reduce the CI of fuels used in the province, and on and after
January 1, 2024, BC's Low Carbon
Fuels Act, the Low Carbon Fuels (General) Regulation and the Low
Carbon Fuels (Technical) Regulation;
"BC LCFS Credits" means the credits awarded to BC Part 3 Fuel
Suppliers by either (i) supplying a fuel with a CI below the
prescribed CI limit, or (ii) taking actions that would have a
reasonable possibility of reducing greenhouse gas emissions through
the use of Part 3 fuels sooner than would occur without the
agreed-upon action, which credits may be transferred upon
validation. BC LCFS Credits are tradable certificates and can be
bought and sold in a market to help companies meet their regulatory
obligations. The purpose of these credits is to incentivize the use
of cleaner, low-carbon fuels and to help reduce the overall
greenhouse gas emissions in the transportation sector.
"BC Part 3 Fuel Suppliers" means, prior to January 1, 2024, a "part 3 fuel supplier" under
the BC LCFS, and on and after January 1,
2024, a person who markets fuel in BC under Part 2 of the
Low Carbon Fuels Act.
"Refinery yield" (expressed as a percentage) represents the
percentage of finished product produced from inputs of crude oil
and renewable feedstock as well as intermediates. Refinery yields
are an important measure of refinery performance indicating the
outputs that running a particular feedstock and intermediates
through a refinery configuration will produce.
"Throughput" with respect to a natural gas plant, means inlet
volumes processed (including any off-load or reprocessed volumes);
with respect to a pipeline, the estimated natural gas or liquid
volume transported therein; and with respect to NGL processing
facilities, means the volume of inlet NGLs processed.
"U.S." meaning the United States of
America, its territories and possessions, any state of
the United States and the
District of Columbia
Advisory Regarding Forward-Looking Statements
Certain statements contained in this news release constitute
forward-looking statements and forward-looking information
(collectively referred to herein as, "forward-looking statements")
within the meaning of applicable Canadian securities laws. Such
forward-looking statements relate to future events, conditions or
future financial performance of Tidewater Midstream based on future
economic conditions and courses of action. All statements other
than statements of historical fact may be forward-looking
statements. Such forward-looking statements are often, but not
always, identified by the use of any words such as "seek",
"anticipate", "budget", "plan", "continue", "forecast", "estimate",
"expect", "may", "will", "project", "predict", "potential",
"targeting", "intend", "could", "might", "should", "believe", "will
likely result", "are expected to", "will continue", "is
anticipated", "believes", "estimated", "intends", "plans",
"projection", "outlook" and similar expressions. These statements
involve known and unknown risks, assumptions, uncertainties and
other factors that may cause actual results or events to differ
materially from those anticipated in such forward-looking
statements. The Corporation believes the expectations reflected in
those forward-looking statements are reasonable, but no assurance
can be given that these expectations will prove to be correct and
such forward-looking statements included in this news release
should not be unduly relied upon.
In particular, this news release contains forward-looking
statements pertaining to but not limited to the following:
- expectations regarding the timing and effect of the Complaint
and Investigation, including the imposition of duties on U.S.
renewable diesel imports;
- purchases of BC LCFS Credits under the BC LCFS Credit Purchase
Agreement;
- the receipt of the balance of the total proceeds from the sale
of Tidewater Renewables' interest in RNG LP;
- the expected effect of the Amendments on the emissions credit
markets and the broader Canadian biofuels industry;
- the sale of the BRC Roadway Network, including the receipt of
the balance of the total proceeds from the sale, the expected
timing of closing and the use of proceeds from the sale;
- the PGR turnaround cycle and the next scheduled outage;
- marketing efforts regarding the Corporation's products;
- pricing expectations for the Corporation's products;
- supply and demand for products and services;
- the effect of selling additional gasoline and diesel volumes on
the spot gasoline and diesel markets and geographic markets other
than Western Canada;
- operations and performance at the HDRD Complex
- expected throughput and utilization, including causes of
variances thereof;
- natural gas pricing expectations;
- expectations regarding producer activity;
- the resumption of operations at the Ram River Gas Plant;
- the Corporation's view of the BC LCFS emission credit market;
and
- Tidewater Midstream's business strategy
Although the forward-looking statements contained in this news
release are based upon assumptions which management of the
Corporation believes to be reasonable, the Corporation cannot
assure investors that actual results will be consistent with these
forward-looking statements. With respect to forward-looking
statements contained in this news release, the Corporation has
assumptions regarding, but not limited to:
- the Corporation's ability to execute on its business plan;
- the effect of Tidewater Renewables' business operations on
Tidewater Midstream;
- the timely receipt of all governmental and regulatory approvals
sought by the Corporation;
- future commodity prices, including natural gas, crude oil, NGL
and renewable energy prices;
- the market for BC LCFS Credits, including that such market will
improve and the timing thereof;
- general economic and industry trends;
- impacts of commodity prices and demand on the Corporation's
working capital requirements;
- continuing government support for existing policy
initiatives;
- processing and marketing margins;
- impacts of seasonality and climate disruptions;
- future capital expenditures to be made by the Corporation;
- foreign currency, exchange and interest rates, and expectations
relating to inflation;
- that there are no unforeseen events preventing the performance
of contracts;
- the availability of equipment and personnel required for
Tidewater Midstream to execute its business plan;
- the amount of future liabilities relating to lawsuits and
environmental incidents and the availability of coverage under the
Corporation's insurance policies;
- volume demands from the PGR and HDRD Complex are consistent
with forecasts;
- successful negotiation and execution of agreements with
counterparties;
- oil and gas industry exploration and development activity and
the geographic region of such activity;
- the Corporation's ability to obtain and retain qualified staff
and equipment in a timely and cost-effective manner;
- the amount of operating costs to be incurred;
- that there are no unforeseen costs relating to the facilities,
not recoverable from customers;
- distributable cash flow and net cash provided by operating
activities are consistent with expectations;
- the ability to obtain additional financing on satisfactory
terms;
- the availability of capital to fund operations and future
capital requirements relating to existing assets and projects;
- the ability of Tidewater Midstream to successfully market its
products;
- the successful integration of acquisitions and projects into
the Corporation's existing business; and
- the Corporation's future debt levels and the ability of the
Corporation to repay its debt when due.
The Corporation's actual results could differ materially from
those anticipated in the forward-looking statements, as a result of
numerous known and unknown risks and uncertainties and other
factors including but not limited to:
- changes in demand for refined and renewable products;
- general economic, political, market and business conditions,
including fluctuations in interest rates, foreign exchange rates,
stock market volatility, BC LCFS Credit market volatility;
supply/demand trends, armed hostilities, acts of war, terrorism,
cyberattacks, trade disruptions, diplomatic developments and
inflationary pressures;
- Tidewater Renewables' ability to continue as a going
concern;
- activities of producers and customers and overall industry
activity levels;
- failure to negotiate and conclude any required commercial
agreements;
- non-performance of agreements in accordance with their
terms;
- failure to execute formal agreements with counterparties in
circumstances where letters of intent or similar agreements have
been executed and announced by Tidewater Midstream;
- the imposition of tariffs and the corresponding impact on
producer activity and the supply and demand for the Corporation's
products;
- failure to close transactions as contemplated and in accordance
with negotiated terms;
- the conflict in Ukraine and
the Middle East and the
corresponding impact on supply chains and the global economy;
- risks of health epidemics, pandemics, public health
emergencies, quarantines, and similar outbreaks, including
COVID-19, which may have sustained material adverse effects on the
Corporation's business financial position results of operations
and/or cash flows;
- changes in environmental and other laws and regulations or the
interpretations of such laws or regulations;
- cost of compliance with applicable regulatory regimes,
including, but not limited to, environmental laws and regulations,
including greenhouse gas emissions;
- Indigenous and landowner consultation requirements;
- climate change initiatives or policies or increased
environmental regulation;
- that receipt of third party, regulatory, environmental and
governmental approvals and consents relating to Tidewater
Midstream's capital projects can be obtained on the necessary terms
and in a timely manner;
- that the resolution of any particular legal proceedings could
have an adverse effect on the Corporation's operating results or
financial performance;
- competition for, among other things, business capital,
acquisition opportunities, requests for proposals, materials,
equipment, labour and skilled personnel;
- the ability to secure land and water, including obtaining and
maintaining land access rights;
- operational matters, including potential hazards inherent in
the Corporation's operations and the effectiveness of health,
safety, environmental and integrity programs;
- actions by governmental authorities, including changes in
regulation, tariffs and taxation;
- changes in operating and capital costs, including fluctuations
in input costs;
- legal risks and environmental risks and hazards, including
risks inherent in the transportation of NGLs and refining of light
crude oils which may create liabilities to the Corporation in
excess of the Corporation's insurance coverage, if any;
- actions by joint venture partners or other partners which hold
interests in certain of the Corporation's assets;
- reliance on key relationships and agreements;
- losses of key customers;
- construction and engineering variables associated with capital
projects, including the availability of contractors, engineering
and construction services, accuracy of estimates and schedules, and
the performance of contractors;
- the availability of capital on acceptable terms;
- changes in the credit-worthiness of counterparties;
- adverse claims made in respect of the Corporation's properties
or assets;
- risks and liabilities associated with the transportation of
dangerous goods and derailments;
- effects of weather conditions (such severe weather or
catastrophic events including, but not limited to, fires, floods,
lightning, earthquakes, extreme cold weather, storms or
explosions);
- reputational risks;
- reliance on key personnel;
- technology and security risks, including cybersecurity;
- potential losses which would stem from any disruptions in
production, including work stoppages or other labour difficulties,
or disruptions in the transportation network on which the
Corporation is reliant;
- technical and processing problems, including the availability
of equipment and access to properties;
- changes in gas composition; and
- failure to realize the anticipated benefits of
acquisitions.
The foregoing lists are not exhaustive. Additional information
on these and other factors which could affect the Corporation's
operations or financial results are included in the Corporation's
most recent AIF and in other documents on file with the Canadian
securities regulatory authorities. Additionally, the Corporation
faces certain risks as the majority shareholder of Tidewater
Renewables including, without limitation, liquidity risk, commodity
price risk (including in respect of the markets for BC LCFS
Credits, CFR emission credits and other carbon credits, rebates,
tax credits, grants and other incentives), equity risk, credit risk
and risks related to changes in environmental regulations,
economic, political or market conditions and the regulatory
environment.
Management of the Corporation has included the above summary of
assumptions and risks related to forward-looking statements
provided in this news release in order to provide holders of common
shares in the capital of the Corporation with a more complete
perspective on the Corporation's current and future operations and
such information may not be appropriate for other purposes.
The Corporation's actual results performance or achievement
could differ materially from those expressed in, or implied by,
these forward-looking statements and, accordingly, no assurance can
be given that any of the events anticipated by the forward-looking
statements will transpire or occur, or if any off them do occur,
what benefits the Corporation will derive therefrom. Readers are
therefore cautioned that the foregoing list of important factors is
not exhaustive, and they should not unduly rely on the
forward-looking statements included in this news release. Tidewater
Midstream does not undertake any obligation to update publicly or
to revise any of the included forward-looking statements, whether
as a result of new information, future events or otherwise, other
than as required by applicable securities law. All forward-looking
statements contained in this news release are expressly qualified
by this cautionary statement.
Further information about factors affecting forward-looking
statements and management's assumptions and analysis thereof is
available in filings made by the Corporation with Canadian
provincial securities commissions available on the System for
Electronic Document Analysis and Retrieval ("SEDAR+") at
www.sedarplus.ca.
SOURCE Tidewater Midstream and Infrastructure Ltd.