Advanced Emissions Solutions, Inc. (NASDAQ: ADES) (the "Company" or
"ADES") today filed its Quarterly Report on Form 10-Q and reported
financial results for the second quarter ended June 30, 2020,
including information about its equity investments in Tinuum Group,
LLC ("Tinuum Group") and Tinuum Services, LLC ("Tinuum Services")
(collectively "Tinuum"), of which ADES owns 42.5% and 50%,
respectively.
Tinuum & Refined Coal (“RC”)
Highlights
- Tinuum distributions to ADES for the second quarter were $15.4
million compared to $18.6 million in the prior year, a decrease of
17%
- Royalty earnings from Tinuum Group in the second quarter were
$3.3 million compared to $4.2 million in the prior year, a decrease
of 21%
- RC Segment operating income in the second quarter was $10.8
million compared to $24.6 million in the prior year
- RC Segment Adjusted EBITDA in the second quarter was $18.1
million compared to $22.6 million in the prior year
- Based on 20 invested RC facilities as of June 30, 2020,
expected future net RC cash flows to ADES are projected to be
between $100 million and $125 million through year end 2021
- During July 2020, Tinuum completed two additional RC
transactions, potentially adding $5.0 million - $7.0 million in
cash flows to ADES through year end 2021
Power Generation and Industrials ("PGI")
Highlights
- Recognized second quarter segment revenue of $7.1 million,
compared to $11.0 million in the prior year
- During the quarter, the Company recorded a pre-tax, non-cash
impairment charge of which approximately $23.2 million are related
to long-lived assets in the PGI segment
- Segment operating loss in the second quarter was $25.7 million
most significantly due to the impairment charge, compared to an
operating loss of $3.9 million in the prior year
- Segment Adjusted EBITDA loss in the second quarter was $1.0
million, compared to a segment Adjusted EBITDA loss of $3.1 million
in the prior year
ADES Consolidated
Highlights
- Consolidated revenue was $11.5 million during the second
quarter compared to $15.6 million in the prior year
- During the quarter, the Company recorded a pre-tax, non-cash
impairment charge of approximately $26.1 million related to
long-lived assets
- Consolidated net loss was $23.8 million for the second quarter,
most significantly driven by the aforementioned impairment charge
compared to a net profit of $8.1 million in 2019; pretax loss was
$23.7 million in the second quarter compared to a pretax profit of
$14.7 million in 2019
- Consolidated Adjusted EBITDA was $12.3 million, compared to
$15.1 million in the prior year
- Made quarterly principal payment of $6.0 million on the
Company's term loan, and reduced the principal balance to $28.0
million
- Ended the second quarter 2020 with a cash balance, inclusive of
restricted cash, of $21.7 million, an increase of $4.7 million
since December 31, 2019
“Our second quarter results were expectedly
challenged by the continued pressure in coal-fired power generation
which was intensified by the economic disruption resulting from the
ongoing pandemic, which were significant factors in the impairment
charge recorded in the second quarter," said Greg Marken, Interim
CEO of ADES. “We continue to prioritize the health and safety of
our work teams, customers and communities. We remain focused on
cash conservation, which helped us increase our liquidity position
during the quarter."
Marken continued, “Looking to the back half of
2020, we expect to maintain high renewal rates with our current
activated carbon customers and expect improved performance from our
PGI segment. We have witnessed improved demand after the end of the
second quarter due to a combination of increased power-generation
demand, higher natural gas prices and impacts from the economy
slowly reopening. Despite challenging market conditions experienced
during the last twelve months, we expect to significantly increase
and diversify our addressable markets and utilization of our
production capabilities as we continue to explore more strategic
partnerships and solutions that leverage the low-cost nature of our
best-in-class asset. The market is structurally imbalanced and
we are seeing signs of consolidation, and we are poised to emerge
in a position to strongly compete in the market."
Marken concluded, “Also, as previously
announced, Tinuum Group identified tax-equity investors for two
additional Refined Coal transactions during the month of July; one
new facility and one sale of 49% of retained interest. The
incremental cash flows from these two transactions are not included
in our quarter-end forecasted net RC cash flows through the end of
2021, though these facilities are smaller in nature and largely
serve to cover existing Tinuum operating costs and offset risk
related to coal-fired power generation rather than deliver material
increases to expected future net RC cash flows. Nonetheless, these
two announcements are important closures to protect our liquidity
position."
Second Quarter and First Half 2020
Results
Second quarter revenues and costs of revenues
were $11.5 million and $7.4 million, respectively, compared with
$15.6 million and $12.3 million in the second quarter of 2019.
First half revenues and costs of revenues were $23.7 million
and $18.9 million, respectively, compared with $34.9 million and
$26.4 million in the first half of 2019. The decreases in revenues
were primarily the result of lower consumables revenue driven by
lower volumes that were negatively impacted by low coal-fired power
dispatch and overall decreases in power-generation as well as lower
royalty income.
Second quarter royalty earnings from Tinuum
Group were $3.3 million, compared to $4.2 million for the second
quarter of 2019. First half royalty earnings from Tinuum Group were
$6.4 million, compared to $8.4 million for the first half of 2019.
Royalty income is based upon a percentage of the per-ton, pre-tax
margin, inclusive of impacts related to depreciation expense and
other allocable expenses. The lower royalty earnings in the second
quarter and first half were due to increased depreciation and lower
rent payments to Tinuum which also impacted the Company's equity
earnings. Royalty earnings are expected to be negatively impacted
due to these changes in both 2020 and 2021.
Second quarter other operating expenses were
$35.1 million compared to $7.5 million in the second quarter of
2019. First half other operating expenses were $44.5 million
compared to $16.3 million in 2019. The increases were primarily
driven by non-cash impairment charges taken on certain plant-and
mine-related long-lived assets of $26.1 million, severance charges
related to changes in executive leadership positions of $1.4
million and sequestration expenses related to the COVID pandemic of
$0.4 million. In assessing impairment, the Company considered
factors such as the significant decline in both PGI’s trailing
twelve months’ and current and future years’ forecasted revenues,
which is largely due to the significant drop in coal-fired power
dispatch that began in 2019 and is anticipated to continue in the
near term largely due to the current and forecasted historical low
prices of alternative power generation sources such as natural
gas.
Second quarter earnings from equity method
investments were $8.2 million, compared to $20.9 million for the
second quarter of 2019. First half earnings from equity method
investments were $16.4 million, compared to $42.6 million for the
first half of 2019. The decreases in earnings from equity method
investments during the second quarter and first half were primarily
due to lower earnings from Tinuum Group resulting from higher
depreciation on all Tinuum Group RC facilities as a result of a
reduction in their estimated useful lives during the third quarter
of 2019 and due to Tinuum Group restructuring RC facility leases
with its largest customer, which decreased net lease payments and
equity earnings beginning in the three months ended September 30,
2019. The declines were also a result of point-in-time revenue
recognition of certain RC contracts by Tinuum Group in both the
second quarter and first half of 2019.
Second quarter interest expense was $1.0
million, compared to $2.0 million in the second quarter of 2019.
First half interest expense was $2.2 million compared to $4.1
million in 2019. The decreases in interest expense were driven by a
lower principal amount outstanding on the term loan used to fund
the Carbon Solutions acquisition.
Second quarter income tax expense was $0.1
million, compared to $6.6 million in the second quarter of 2019.
First half income tax expense was $0.5 million compared to $8.3
million in 2019.
Net loss was $23.8 million for the second
quarter compared to net profit of $8.1 million in 2019. First half
net loss was $25.7 million compared to first half net income of
$22.5 million in 2019. The decreases in net income were driven by
the aforementioned impairment charge of $26.1 million as well as
lower earnings from equity method investments.
Consolidated adjusted EBITDA was $12.3 million
for the second quarter compared to $15.1 million in 2019. First
half consolidated adjusted EBITDA was $23.1 million compared to
$33.1 million in 2019. The decreases in consolidated adjusted
EBITDA were driven by lower earnings from equity method
investments, partially offset by higher depreciation and
amortization expense.
Long-Term Borrowings
As of June 30, 2020, the outstanding principal balance of
the senior term loan was $28.0 million. The senior term loan is
subject to customary covenants as well as quarterly principal
payments of $6.0 million that began on March 1, 2019.
Conference Call and Webcast
Information
The Company has scheduled a conference call to
begin at 9:00 a.m. Eastern Time on Tuesday, August 11, 2020.
The conference call webcast information will be available via the
Investor Resources section of ADES's website at
www.advancedemissionssolutions.com. Interested parties may also
participate in the call by registering at
www.directeventreg.com/registration/event/5965519. A supplemental
investor presentation will be available on the Company's Investor
Resources section of the website prior to the start of the
conference call.
About Advanced Emissions Solutions,
Inc.Advanced Emissions Solutions, Inc. serves as the
holding entity for a family of companies that provide emissions
solutions to customers in the power generation and other
industries.
ADA |
ADA brings together ADA Carbon Solutions, LLC, a leading
provider of powder activated carbon ("PAC") and ADA-ES, Inc., the
providers of ADA® M-Prove™ Technology. We provide products
and services to control mercury and other contaminants at
coal-fired power generators and other industrial companies. Our
broad suite of complementary products control contaminants and help
our customers meet their compliance objectives consistently and
reliably. |
|
|
CarbPure Technologies |
CarbPure Technologies LLC, (“CarbPure”), formed in 2015
provides high-quality PAC and granular activated
carbon ideally suited for treatment of potable water and
wastewater. Our affiliate company, ADA Carbon Solutions, LLC
manufactures the products for CarbPure. |
|
|
Tinuum |
Tinuum Group, LLC (“Tinuum Group”) is a 42.5% owned joint
venture by ADA that provides patented Refined Coal (“RC”)
technologies to enhance combustion of and reduce emissions of NOx
and mercury from coal-fired power plants. |
Caution on Forward-Looking Statements
This press release contains forward-looking
statements within the meaning of Section 21E of the Securities
Exchange Act of 1934, which provides a “safe harbor” for such
statements in certain circumstances. The forward-looking statements
include projection on future RC cash flows, plans for cash
preservation strategies, as well as expectation of improved
performance and plant utilization in the PGI segment. These
forward-looking statements involve risks and uncertainties. Actual
events or results could differ materially from those discussed in
the forward-looking statements as a result of various factors
including, but not limited to, the rate of coal-fired power
generation in the United States, timing of new and pending
regulations and any legal challenges to or extensions of compliance
dates of them; the US government’s failure to promulgate
regulations that benefit our business; changes in laws and
regulations, IRS interpretations or guidance, accounting rules, any
pending court decisions, prices, economic conditions and market
demand; impact of competition; availability, cost of and demand for
alternative energy sources and other technologies; technical, start
up and operational difficulties; failure of the RC facilities to
produce RC; inability to sell or lease additional RC facilities;
termination of or amendments to the contracts for sale or lease of
RC facilities; competition within the industries in which we
operate; availability or opportunities to scale and further grow
our PGI business; decreases in the production of RC; loss of key
personnel; ongoing effects of the COVID-19 pandemic and associated
economic downturn on our operations and prospects; as well as other
factors relating to our business, as described in our filings with
the SEC, with particular emphasis on the risk factor disclosures
contained in those filings. You are cautioned not to place undue
reliance on the forward-looking statements and to consult filings
we have made and will make with the SEC for additional discussion
concerning risks and uncertainties that may apply to our business
and the ownership of our securities. The forward-looking statements
speak only as to the date of this press release.
Source: Advanced Emissions Solutions, Inc.
Investor Contact:
Alpha IR GroupRyan Coleman or Chris
Hodges312-445-2870ADES@alpha-ir.com
TABLE 1
Advanced Emissions Solutions, Inc. and
SubsidiariesCondensed Consolidated Balance
Sheets(Unaudited)
|
|
As of |
(in thousands, except share
data) |
|
June 30, 2020 |
|
December 31, 2019 |
ASSETS |
|
|
|
|
Current assets: |
|
|
|
|
Cash and cash equivalents |
|
$ |
16,733 |
|
|
$ |
12,080 |
|
Receivables, net |
|
5,319 |
|
|
7,430 |
|
Receivables, related parties |
|
3,480 |
|
|
4,246 |
|
Inventories, net |
|
16,084 |
|
|
15,460 |
|
Prepaid expenses and other assets |
|
18,959 |
|
|
7,832 |
|
Total current assets |
|
60,575 |
|
|
47,048 |
|
Restricted cash,
long-term |
|
5,000 |
|
|
5,000 |
|
Property, plant and equipment,
net of accumulated depreciation of $6,597 and $7,444,
respectively |
|
26,053 |
|
|
44,001 |
|
Intangible assets, net |
|
2,293 |
|
|
4,169 |
|
Equity method investments |
|
23,080 |
|
|
39,155 |
|
Deferred tax assets, net |
|
2,448 |
|
|
14,095 |
|
Other long-term assets,
net |
|
13,881 |
|
|
20,331 |
|
Total Assets |
|
$ |
133,330 |
|
|
$ |
173,799 |
|
LIABILITIES AND
STOCKHOLDERS’ EQUITY |
|
|
|
|
Current liabilities: |
|
|
|
|
Accounts payable |
|
$ |
7,174 |
|
|
$ |
8,046 |
|
Accrued payroll and related liabilities |
|
3,158 |
|
|
3,024 |
|
Current portion of long-term debt |
|
25,583 |
|
|
23,932 |
|
Other current liabilities |
|
3,377 |
|
|
4,311 |
|
Total current liabilities |
|
39,292 |
|
|
39,313 |
|
Long-term debt, net of current
portion |
|
10,120 |
|
|
20,434 |
|
Other long-term
liabilities |
|
4,816 |
|
|
5,760 |
|
Total Liabilities |
|
54,228 |
|
|
65,507 |
|
Commitments and
contingencies |
|
|
|
|
Stockholders’ equity: |
|
|
|
|
Preferred stock: par value of $.001 per share, 50,000,000 shares
authorized, none outstanding |
|
— |
|
|
— |
|
Common stock: par value of $.001 per share, 100,000,000 shares
authorized, 23,110,285 and 22,960,157 shares issued, and 18,492,139
and 18,362,624 shares outstanding at June 30, 2020 and December 31,
2019, respectively |
|
23 |
|
|
23 |
|
Treasury stock, at cost: 4,618,146 and 4,597,533 shares as of June
30, 2020 and December 31, 2019, respectively |
|
(47,692 |
) |
|
(47,533 |
) |
Additional paid-in capital |
|
99,732 |
|
|
98,466 |
|
Retained earnings |
|
27,039 |
|
|
57,336 |
|
Total stockholders’ equity |
|
79,102 |
|
|
108,292 |
|
Total Liabilities and Stockholders’ Equity |
|
$ |
133,330 |
|
|
$ |
173,799 |
|
TABLE 2
Advanced Emissions Solutions, Inc. and
SubsidiariesCondensed Consolidated Statements of
Operations(Unaudited)
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
(in
thousands, except per share data) |
|
2020 |
|
2019 |
|
2020 |
|
2019 |
Revenues: |
|
|
|
|
|
|
|
|
Consumables |
|
$ |
8,170 |
|
|
$ |
11,386 |
|
|
$ |
17,387 |
|
|
$ |
26,495 |
|
License royalties, related party |
|
3,313 |
|
|
4,191 |
|
|
6,359 |
|
|
8,411 |
|
Total revenues |
|
11,483 |
|
|
15,577 |
|
|
23,746 |
|
|
34,906 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
Consumables cost of revenue, exclusive of depreciation and
amortization |
|
7,416 |
|
|
12,286 |
|
|
18,907 |
|
|
26,394 |
|
Other sales cost of revenue, exclusive of depreciation and
amortization |
|
— |
|
|
6 |
|
|
— |
|
|
6 |
|
Payroll and benefits |
|
3,812 |
|
|
2,798 |
|
|
6,554 |
|
|
5,354 |
|
Legal and professional fees |
|
1,022 |
|
|
1,995 |
|
|
3,065 |
|
|
4,199 |
|
General and administrative |
|
2,462 |
|
|
1,995 |
|
|
4,793 |
|
|
3,909 |
|
Depreciation, amortization, depletion and accretion |
|
1,733 |
|
|
757 |
|
|
4,030 |
|
|
2,859 |
|
Impairment of long-lived assets |
|
26,103 |
|
|
— |
|
|
26,103 |
|
|
— |
|
Total operating expenses |
|
42,548 |
|
|
19,837 |
|
|
63,452 |
|
|
42,721 |
|
Operating loss |
|
(31,065 |
) |
|
(4,260 |
) |
|
(39,706 |
) |
|
(7,815 |
) |
Other income (expense): |
|
|
|
|
|
|
|
|
Earnings from equity method investments |
|
8,168 |
|
|
20,935 |
|
|
16,441 |
|
|
42,625 |
|
Interest expense |
|
(962 |
) |
|
(1,987 |
) |
|
(2,172 |
) |
|
(4,091 |
) |
Other |
|
148 |
|
|
60 |
|
|
191 |
|
|
130 |
|
Total other income |
|
7,354 |
|
|
19,008 |
|
|
14,460 |
|
|
38,664 |
|
(Loss) income before income
tax expense |
|
(23,711 |
) |
|
14,748 |
|
|
(25,246 |
) |
|
30,849 |
|
Income tax expense |
|
103 |
|
|
6,634 |
|
|
461 |
|
|
8,333 |
|
Net (loss) income |
|
$ |
(23,814 |
) |
|
$ |
8,114 |
|
|
$ |
(25,707 |
) |
|
$ |
22,516 |
|
(Loss) earnings per common
share: |
|
|
|
|
|
|
|
|
Basic |
|
$ |
(1.32 |
) |
|
$ |
0.45 |
|
|
$ |
(1.43 |
) |
|
$ |
1.23 |
|
Diluted |
|
$ |
(1.32 |
) |
|
$ |
0.44 |
|
|
$ |
(1.43 |
) |
|
$ |
1.22 |
|
Weighted-average number of
common shares outstanding: |
|
|
|
|
|
|
|
|
Basic |
|
18,014 |
|
|
18,172 |
|
|
17,974 |
|
|
18,219 |
|
Diluted |
|
18,014 |
|
|
18,377 |
|
|
17,974 |
|
|
18,412 |
|
TABLE 3
Advanced Emissions Solutions, Inc. and
SubsidiariesCondensed Consolidated Statements of
Cash Flows(Unaudited)
|
|
Six Months Ended June 30, |
(in
thousands) |
|
2020 |
|
2019 |
Cash flows from operating
activities |
|
|
|
|
Net (loss) income |
|
$ |
(25,707 |
) |
|
$ |
22,516 |
|
Adjustments to reconcile net
(loss) income to net cash provided by operating activities: |
|
|
|
|
Deferred income tax expense |
|
11,647 |
|
|
4,946 |
|
Depreciation, amortization, depletion and accretion |
|
4,030 |
|
|
2,859 |
|
Impairment of long-lived assets |
|
26,103 |
|
|
— |
|
Operating lease expense |
|
1,353 |
|
|
1,580 |
|
Amortization of debt discount and debt issuance costs |
|
709 |
|
|
851 |
|
Provision for inventory reserves |
|
— |
|
|
— |
|
Stock-based compensation expense |
|
1,644 |
|
|
858 |
|
Earnings from equity method investments |
|
(16,441 |
) |
|
(42,625 |
) |
Other non-cash items, net |
|
31 |
|
|
474 |
|
Changes in operating assets and liabilities: |
|
|
|
|
Receivables and related party receivables |
|
2,854 |
|
|
4,044 |
|
Prepaid expenses and other assets |
|
(11,129 |
) |
|
47 |
|
Inventories, net |
|
(590 |
) |
|
3,794 |
|
Other long-term assets, net |
|
(224 |
) |
|
(110 |
) |
Accounts payable |
|
(1,095 |
) |
|
(758 |
) |
Accrued payroll and related liabilities |
|
134 |
|
|
(4,829 |
) |
Other current liabilities |
|
(515 |
) |
|
862 |
|
Operating lease liabilities |
|
(1,213 |
) |
|
(1,563 |
) |
Other long-term liabilities |
|
(22 |
) |
|
(462 |
) |
Distributions from equity method investees, return on
investment |
|
32,516 |
|
|
38,088 |
|
Net cash provided by operating activities |
|
24,085 |
|
|
30,572 |
|
Cash flows from investing
activities |
|
|
|
|
Acquisition of business |
|
— |
|
|
(661 |
) |
Acquisition of property, plant, equipment, and intangible assets,
net |
|
(4,189 |
) |
|
(3,797 |
) |
Mine development costs |
|
(507 |
) |
|
(521 |
) |
Net cash used in investing activities |
|
(4,696 |
) |
|
(4,979 |
) |
Cash flows from financing
activities |
|
|
|
|
Principal payments on term loan |
|
(12,000 |
) |
|
(16,000 |
) |
Principal payments on finance lease obligations |
|
(676 |
) |
|
(681 |
) |
Dividends paid |
|
(4,828 |
) |
|
(9,179 |
) |
Repurchase of common shares |
|
(159 |
) |
|
(2,831 |
) |
Repurchase of common shares to satisfy tax withholdings |
|
(378 |
) |
|
(254 |
) |
Borrowings from Paycheck Protection Program Loan |
|
3,305 |
|
|
— |
|
Net cash used in financing activities |
|
(14,736 |
) |
|
(28,945 |
) |
Increase (decrease) in Cash and Cash Equivalents and Restricted
Cash |
|
4,653 |
|
|
(3,352 |
) |
Cash and Cash Equivalents and
Restricted Cash, beginning of period |
|
17,080 |
|
|
23,772 |
|
Cash and Cash Equivalents and
Restricted Cash, end of period |
|
$ |
21,733 |
|
|
$ |
20,420 |
|
Supplemental disclosure of
non-cash investing and financing activities: |
|
|
|
|
Acquisition of property, plant and equipment through accounts
payable |
|
$ |
223 |
|
|
$ |
1,561 |
|
Dividends payable |
|
$ |
77 |
|
|
$ |
113 |
|
Note on Non-GAAP Financial Measures
To supplement the Company's financial information presented in
accordance with U.S. generally accepted accounting principles, or
GAAP, the Press Release includes non-GAAP measures of certain
financial performance. These non-GAAP measures include Consolidated
Adjusted EBITDA, Segment EBITDA, RC Segment Adjusted EBITDA and PGI
Segment Adjusted EBITDA. The Company included non-GAAP measures
because management believes that they help to facilitate comparison
of operating results between periods. The Company believes the
non-GAAP measures provide useful information to both management and
users of the financial statements by excluding certain expenses
that may not be indicative of core operating results and business
outlook. These non-GAAP measures are not in accordance with, or an
alternative to, measures prepared in accordance with GAAP and may
be different from non-GAAP measures used by other companies. In
addition, these non-GAAP measures are not based on any
comprehensive set of accounting rules or principles. These measures
should only be used to evaluate the Company's results of operations
in conjunction with the corresponding GAAP measures.
The Company has defined Consolidated Adjusted EBITDA as net
income, adjusted for the impact of the following items that are
either non-cash or that the Company does not consider
representative of its ongoing operating performance: depreciation,
amortization, depletion and accretion, interest expense, net,
income tax expense; then reduced by the non-cash impact of equity
earnings from equity method investments and increased by cash
distributions from equity method investments and impairment of
long-lived assets. The Company believes that the Consolidated
Adjusted EBITDA measure is less susceptible to variances that
affect the Company's operating performance.
Segment EBITDA is calculated as Segment operating income (loss)
adjusted for the impact of the following items that are either
non-cash or that the Company does not consider representative of
its ongoing operating performance: depreciation, amortization,
depletion and accretion and interest expense, net. When used in
conjunction with GAAP financial measures, Segment EBITDA is a
supplemental measure of operating performance that management
believes is a useful measure related the Company's PGI segment
performance and the PGI segment performance relative to the
performance of their respective competitors as well as performance
period over period. Additionally, the Company believes these
measures are less susceptible to variances that affect their
respective operating performance results.
The Company defined RC Segment Adjusted EBITDA as RC Segment
EBITDA reduced by the non-cash impact of equity earnings from
equity method investments and increased by cash distributions from
equity method investments.
The Company defined PGI Segment Segment Adjusted EBITDA as PGI
Segment EBITDA increased by the non-cash impact of impairment.
The Company presents the non-GAAP measures because the Company
believes they are useful as supplemental measures in evaluating the
performance of the Company's operating performance and provide
greater transparency into the results of operations. The Company's
management uses Consolidated Adjusted EBITDA, RC Segment Adjusted
EBITDA and Segment EBITDA as factors in evaluating the performance
of its business.
The adjustments to Consolidated Adjusted EBITDA, RC Segment
Adjusted EBITDA and Segment EBITDA in future periods are generally
expected to be similar. Consolidated Adjusted EBITDA, RC Segment
Adjusted EBITDA and Segment EBITDA have limitations as analytical
tools, and you should not consider these measures in isolation or
as a substitute for analyzing the Company's results as reported
under GAAP.
TABLE 4
Advanced Emissions Solutions, Inc. and
SubsidiariesConsolidated Adjusted EBITDA
Reconciliation to Net Income(Amounts in
thousands)(Unaudited)
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
(in
thousands) |
|
2020 |
|
2019 |
|
2020 |
|
2019 |
Net (loss) income (1) (2) |
|
$ |
(23,814 |
) |
|
$ |
8,114 |
|
|
$ |
(25,707 |
) |
|
$ |
22,516 |
|
Depreciation, amortization, depletion and accretion |
|
1,733 |
|
|
757 |
|
|
4,030 |
|
|
2,859 |
|
Interest expense, net |
|
945 |
|
|
1,921 |
|
|
2,113 |
|
|
3,956 |
|
Income tax expense |
|
103 |
|
|
6,634 |
|
|
461 |
|
|
8,333 |
|
Consolidated EBITDA |
|
(21,033 |
) |
|
17,426 |
|
|
(19,103 |
) |
|
37,664 |
|
Impairment |
|
26,103 |
|
|
— |
|
|
26,103 |
|
|
— |
|
Equity earnings |
|
(8,168 |
) |
|
(20,935 |
) |
|
(16,441 |
) |
|
(42,625 |
) |
Cash distributions from equity method investees |
|
15,400 |
|
|
18,600 |
|
|
32,516 |
|
|
38,088 |
|
Consolidated Adjusted
EBITDA |
|
$ |
12,302 |
|
|
$ |
15,091 |
|
|
$ |
23,075 |
|
|
$ |
33,127 |
|
(1) Net (loss) income for the three and six
months ended June 30, 2020 included $0.4 million related to
sequestration of certain of our employees at our manufacturing
plant in Louisiana. These costs included hazardous pay, lodging
expense and other related costs for 60 days.
(2) Net (loss) income for the three and six
months ended June 30, 2019 included adjustments of $1.4
million and $5.0 million, which increased cost of revenue due to a
step-up in basis of inventory acquired related to the acquisition
of Carbon Solutions.
TABLE 5
Advanced Emissions Solutions, Inc. and
SubsidiariesRC Segment Adjusted EBITDA
Reconciliation to Segment Operating Income(Amounts
in thousands)(Unaudited)
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
(in
thousands) |
|
2020 |
|
2019 |
|
2020 |
|
2019 |
RC Segment operating income |
|
$ |
10,777 |
|
|
$ |
24,596 |
|
|
$ |
21,637 |
|
|
$ |
49,979 |
|
Depreciation, amortization, depletion and accretion |
|
32 |
|
|
7 |
|
|
59 |
|
|
30 |
|
Interest expense |
|
28 |
|
|
326 |
|
|
160 |
|
|
648 |
|
RC Segment EBITDA |
|
10,837 |
|
|
24,929 |
|
|
21,856 |
|
|
50,657 |
|
Equity earnings |
|
(8,168 |
) |
|
(20,935 |
) |
|
(16,441 |
) |
|
(42,625 |
) |
Cash distributions from equity method investees |
|
15,400 |
|
|
18,600 |
|
|
32,516 |
|
|
38,088 |
|
RC Segment Adjusted
EBITDA |
|
$ |
18,069 |
|
|
$ |
22,594 |
|
|
$ |
37,931 |
|
|
$ |
46,120 |
|
TABLE 6
Advanced Emissions Solutions, Inc. and
SubsidiariesPGI Segment EBITDA Reconciliation to
Segment Operating Loss(Amounts in
thousands)(Unaudited)
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
(in
thousands) |
|
2020 |
|
2019 |
|
2020 |
|
2019 |
PGI Segment operating loss (1) (2) |
|
$ |
(25,737 |
) |
|
$ |
(3,862 |
) |
|
$ |
(32,314 |
) |
|
$ |
(7,324 |
) |
Depreciation, amortization, depletion and accretion |
|
1,389 |
|
|
685 |
|
|
3,424 |
|
|
2,645 |
|
Interest expense, net |
|
93 |
|
|
57 |
|
|
187 |
|
|
188 |
|
PGI Segment EBITDA loss |
|
(24,255 |
) |
|
(3,120 |
) |
|
(28,703 |
) |
|
(4,491 |
) |
Impairment |
|
23,232 |
|
|
— |
|
|
23,232 |
|
|
— |
|
PGI Segment Adjusted EBITDA
loss |
|
$ |
(1,023 |
) |
|
$ |
(3,120 |
) |
|
$ |
(5,471 |
) |
|
$ |
(4,491 |
) |
(1) Included in segment operating loss for the three and six
months ended June 30, 2020 was $0.4 million related to
sequestration of certain of our employees at our manufacturing
plant in Louisiana.
(2) Included in segment operating loss for the three and six
months ended June 30, 2019 was approximately $1.3 million
and $4.7 million, respectively, of costs recognized as a result of
the step-up in inventory fair value recorded from the acquisition
of Carbon Solutions.
Advanced Emissions Solut... (NASDAQ:ADES)
Historical Stock Chart
From Mar 2024 to Apr 2024
Advanced Emissions Solut... (NASDAQ:ADES)
Historical Stock Chart
From Apr 2023 to Apr 2024