- Third quarter revenue of $151.5
million increased 12% year-over-year.
- Net income before discontinued operations was $5.5 million and net income per share
attributable to TETRA stockholders was $0.04, each improved from break-even in the same
quarter a year ago.
- Net cash provided by operating activities was $14.0 million while adjusted free cash flow was
$7.1 million.
- Adjusted EBITDA of $26.1 million
increased 40% year-over-year.
THE
WOODLANDS, Texas, Oct. 30,
2023 /PRNewswire/ -- TETRA Technologies, Inc.
("TETRA" or the "Company") (NYSE:TTI) today announced third quarter
2023 financial results. Brady
Murphy, TETRA President and Chief Executive Officer, stated,
"In addition to another strong financial performance, in the third
quarter we achieved an important milestone in our Company's history
with unanimous approval by the Arkansas Oil & Gas Commission
("AOGC") of the 6,138 acre joint brine unit application, giving
TETRA and our partner the rights to develop and produce the brine
for bromine production and future lithium production once the
lithium royalty is established by the AOGC. In addition, we
completed the data gathering and sampling operations for the second
test well with results yielding lithium measurements in the upper
Smackover as high as 646 mg/l, 35%
higher than the first test well which was on the southern end of
the unit that we reported in September
2022, and bromine values of 5,890 mg/l, in line with the
first test well. These results are being used to update the lithium
and bromine resource report which we plan to complete and release
shortly.
On August 8, Standard Lithium Ltd.
("Standard Lithium") released a Preliminary Feasibility Study
("PFS") on its South West Arkansas Project, which is part of the
roughly 35,000 gross acres held by TETRA and where Standard Lithium
has the option to acquire lithium mineral rights. The Standard
Lithium PFS indicates a base case production of 30,000 tonnes per
annum of battery-quality lithium hydroxide monohydrate ("LHM"). The
PFS also assumes a long-term selling price of battery-quality LHM
of $30,000 per metric ton. Based on
these assumptions, TETRA's illustrative royalties would be
$22.5 million per year based on a
2.5% royalty on gross lithium revenues, without any investments
required by TETRA. The PFS study stated that Standard Lithium is
targeting construction in 2025 and commencing production in 2027.
In October we received notice from Standard Lithium exercising the
option in accordance with the 2017 option agreement.
Financial results for the third quarter are highlighted by
year-on-year revenue growth of 12%, net income before discontinued
operations growth of $5.5 million, and adjusted EBITDA growth of
40%. Net income was $5.4 million, inclusive of $3.7 million of non-recurring charges, net
of credits, and compares to net income of $0.3 million in the third quarter of 2022,
inclusive of $2.7 million of
non-recurring charges, and to net income of $18.2 million in the second quarter of 2023,
inclusive of $0.9 million of
non-recurring credits, net of charges. Third quarter results
included unrealized losses on investments of $0.6 million. Excluding these unrealized
losses on investments, Adjusted EBITDA for the third quarter of
2023 was $26.6 million, or 18%
of revenue. Completion Fluids & Products led the way with
year-on-year revenue growth of 24%, net income before taxes and
discontinued operations growth of 37% and Adjusted EBITDA growth of
52%, when adjusted for unrealized gains or losses on investments.
Due to the strong Northern European industrial chemicals
seasonality impact each year on the second quarter results, the
third quarter performance can be compared to the first quarter
performance. Compared to the first quarter, total Company revenues
were up 4%, net income before discontinued operations was down 10%,
and Adjusted EBITDA was up 27%. Both segments contributed to the
Adjusted EBITDA growth as both segments achieved fall through of
100% or greater versus the first quarter, when excluding gains or
losses from investments.
"Third quarter cash flow from operating activities was
$14.0 million and compares to
$2.1 million in the third
quarter of 2022 and to $28.4 million in the second quarter of 2023.
Adjusted free cash flow was $7.1 million in the third quarter of 2023
and compares to a use of cash of $9.8 million in the third quarter of 2022
and to cash flow of $17.7 million in the second quarter of 2023.
Working capital at the end of the third quarter was
$110 million and represents a slight increase from the prior
quarter due to a temporary build in inventory which is expected to
be monetized as products are shipped for future projects. Working
capital is defined as current assets, excluding cash and restricted
cash, less current liabilities.
"Completion Fluids & Products revenue of $73 million
increased 24% year-on-year driven by another robust performance in
our industrial calcium chloride business where utilization and
production volumes remained strong. Higher offshore activity
year-on-year also drove higher demand for our high value completion
fluids products. Sequentially, revenue decreased 25% reflecting the
seasonal decrease in our Northern
Europe industrial calcium chloride business. Net income
before taxes for the quarter was $16.9 million (23.1% of revenue) and
compares to $12.4 million (20.9%
of revenue) in the third quarter of 2022 and to $32.0 million (32.5% of revenue) in the
second quarter of 2023. Adjusted EBITDA was $20.9 million (28.6% of revenue) and compares to
$14.7 million (24.9% of revenue in
the third quarter of 2022 and to $31.8
million (32.4% of revenue) in the second quarter of 2023.
The third quarter included $1.2 million in net unrealized losses from
investments. Excluding unrealized losses from investments. Adjusted
EBITDA margins were 30.2% and above the 30% mark for two
consecutive quarters.
"In the third quarter, we were awarded a multi-year, multi-well
contract extension with one of the most active deepwater
supermajors in the Gulf of Mexico,
further validating our market position in the region. Kimberlite
International Oilfield Research published an updated 2023
Completion Fluids Offshore Supplier Analysis where TETRA remained
ranked as the top supplier in the Gulf of
Mexico for product quality and overall performance.
Kimberlite is an international oil & gas market research and
consulting company that uses data collected from one-on-one
interviews with operators to assess market trends and establish
performance benchmarks for oilfield equipment and service
suppliers. The report indicated that TETRA continues to receive the
highest customer loyalty ratings as measured by the net promoter
score.
"Water & Flowback Services revenue of $78 million
improved modestly by 3% year-on-year while remaining flat
sequentially. The increase in revenue was driven by international
operations. U.S. revenue was relatively flat, even though the U.S.
onshore average rig count was down nearly 15% and active frac
fleets were down nearly 5% from the third quarter of last year. Net
income before taxes for the quarter was $8.5 million (10.8% of revenue) and compares
to $6.5 million (9% of revenue)
in the third quarter of 2022 and to $8.0 million (10.4% of revenue) in the
second quarter of 2023. Adjusted EBITDA of $14.8 million improved by $1.7 million (13%) year-on-year and by
$0.6 million (4%)
quarter-over-quarter. Water & Flowback Services Adjusted EBITDA
margins continued to improve (up 60 basis points from 18.4% in the
second quarter of 2023 to 19.0% in the third quarter of 2023)
despite the pullback in fracking activity and achieved the
Company's target set earlier this year. The 19.0% margins are the
highest margins achieved since the fourth quarter of 2018 and the
fourth consecutive quarter of margin improvement, reflecting our
focus on technology and automation. We have been successful in
maintaining stable pricing for our differentiated products and
services meanwhile continuing to drive cost-reduction efforts in
our US land business, which helped us achieve sequential Adjusted
EBITDA margin fall-through greater than 60%.
"In October, we sold one of the three early production
facilities ("EPF") in Argentina to
the operator for an amount in excess of $5
million, with all the cash proceeds received in October.
TETRA will continue to operate and maintain the EPF on behalf of
the operator for a fixed monthly fee. We are currently in the
process of expanding the EPF to process greater volumes of oil and
are in discussions with this same operator to potentially construct
1 to 3 additional facilities in the future.
"Our target to have the engineering completed for our first
produced water desalination plant for beneficial re-use
applications is on track for year end or early part of 2024. In
parallel to the engineering design work, we are in commercial
discussions with one of the largest North
America shale producers for their beneficial re-use projects
in multiple unconventional basins and expect to have our first
project awarded shortly.
"Finally, we anticipate strong cash from operating activities
and Adjusted Free Cash Flow in the fourth quarter, driven by the
cash proceeds from the EPF sale and working capital improvements.
Total year 2023 cash from operating activities is expected to be
between $70 million and $79 million while Adjusted Free Cash Flow is
expected to be between $35 million
and $40 million. Cash generation from
our existing businesses positions us to continue investing in the
evaluation and development of our Arkansas bromine and lithium assets."
This press release includes the following financial measures
that are not presented in accordance with generally accepted
accounting principles in the United
States ("GAAP"): Adjusted net income per share, Adjusted
EBITDA, and Adjusted EBITDA Margin (Adjusted EBITDA as a percent of
revenue) on consolidated and segment basis, adjusted net income,
adjusted free cash flow, net debt, net leverage ratio and return on
capital employed. Please see Schedules E through K for
reconciliations of these non-GAAP financial measures to the most
directly comparable GAAP measures.
Third Quarter Results and Highlights
A summary of key financial metrics for the third quarter are as
follows:
Third Quarter 2023
Results
|
|
|
Three Months
Ended
|
|
September
30,
2023
|
|
June 30,
2023
|
|
September
30,
2022
|
|
(in thousands, except
per share amounts)
|
Revenue
|
$
151,464
|
|
$
175,463
|
|
$
135,012
|
Income before
discontinued operations
|
5,468
|
|
18,205
|
|
(63)
|
Adjusted
EBITDA
|
26,059
|
|
36,046
|
|
18,595
|
Net income attributable
to TETRA stockholders
|
0.04
|
|
0.14
|
|
0.00
|
Adjusted net income per
share
|
0.07
|
|
0.13
|
|
0.00
|
Net cash provided by
operating activities
|
13,974
|
|
28,372
|
|
2,145
|
Adjusted free cash
flow
|
$
7,073
|
|
$
17,711
|
|
$
(9,774)
|
Free Cash Flow, Balance Sheet and Income Taxes
Cash from operating activities was $14.0
million in the third quarter and adjusted free cash flow
from continuing operations was $7.1
million. Liquidity at the end of the third quarter was
$107 million, an improvement over the
second quarter. Liquidity is defined as unrestricted cash plus
availability under our revolving credit facilities. At the end of
the third quarter, unrestricted cash was $34
million and availability under our credit agreements was
$73 million. Long-term debt,
primarily with a September 2025
maturity, was $159 million, while net
debt was $125 million. TETRA's net
leverage ratio improved to 1.4X at the end of the third quarter of
2023, down from 1.5X as of June 30,
2023 and down from almost 2.0X at the end of the fourth
quarter of 2022. As of September 30,
2023, TETRA held $9.5 million
in total marketable securities between its holdings in CSI
Compressco and Standard Lithium. TETRA's return on net capital
employed improved to 20.7% at the end of the third quarter of 2023,
up from 18.2% as of June 30,
2023.
Non-recurring Charges and Expenses
Non-recurring credits, charges and expenses are reflected on
Schedule E and include the following:
- $1.8 million of costs associated
with our Arkansas bromine and
lithium project including evaluating the second test well as well
as ongoing engineering and design work net of the amounts recovered
from Saltwerx consistent with the recently completed Memorandum of
Understanding ("MOU").
- $1.1 million of non-cash stock
appreciation right expense and $0.5
million of adjustments to long-term incentives.
Unrealized losses on investments totaling $0.6 million are included in both reported
and adjusted earnings.
Conference Call
TETRA will host a conference call to discuss these results
tomorrow, October 31, at 10:30 a.m. Eastern Time. The phone number for the
call is 1-888-347-5303. The conference call will also be available
by live audio webcast. A replay of the conference call will be
available at 1-877-344-7529 conference number 4719291, for one week
following the conference call and the archived webcast will be
available through the Company's website for thirty days following
the conference call.
Investor Contact
For further information, please contact Elijio Serrano, CFO, TETRA Technologies, Inc. at
(281) 367-1983 or via email at eserrano@tetratec.com or
Rigo Gonzalez, Manager of Corporate
Finance and Investor Relations, at (281) 364-2213 or via email at
rgonzalez@tetratec.com.
Financial Statements, Schedules and Non-GAAP Reconciliation
Schedules (Unaudited)
Schedule A: Consolidated Income Statement
Schedule B: Condensed Consolidated Balance Sheet
Schedule C: Consolidated Statements of Cash Flows
Schedule D: Statement Regarding Use of Non-GAAP Financial
Measures
Schedule E: Non-GAAP Reconciliation of Adjusted Net
Income
Schedule F: Non-GAAP Reconciliation of Adjusted EBITDA
Schedule G: Non-GAAP Reconciliation of Net Debt
Schedule H: Non-GAAP Reconciliation to Adjusted Free Cash
Flow
Schedule I: Non-GAAP Reconciliation to Net
Leverage Ratio
Schedule J: Non-GAAP Reconciliation to Return on
Capital Employed
Schedule K: Non-GAAP Reconciliation to Adjusted Free Cash
Flow – Full Year Guidance
Company Overview
TETRA Technologies, Inc. is an energy services and solutions
company operating on six continents with a focus on bromine-based
completion fluids, calcium chloride, water management solutions,
frac flowback, and production well testing services. Calcium
chloride is used in the oil and gas, industrial, agricultural,
road, food, and beverage markets. TETRA is evolving its business
model by expanding into the low carbon energy markets with its
chemistry expertise, key mineral acreage, and global
infrastructure. Low carbon energy initiatives include
commercialization of TETRA PureFlow®, an ultra-pure zinc
bromide clear brine fluid for stationary batteries and energy
storage; advancing an innovative carbon capture utilization and
storage technology with CarbonFree to capture CO2 and
mineralize emissions to make commercial, carbon-negative chemicals;
and development of TETRA's lithium and bromine mineral acreage to
meet the growing demand for oil and gas products and energy
storage. Visit the Company's website at www.tetratec.com for more
information.
Cautionary Statement Regarding Forward Looking
Statements
This news release includes certain statements that are deemed to
be forward-looking statements. Generally, the use of words such as
"may," "see," "expectation," "expect," "intend," "estimate,"
"projects," "anticipate," "believe," "assume," "could," "should,"
"plans," "targets" or similar expressions that convey the
uncertainty of future events, activities, expectations or outcomes
identify forward-looking statements that the Company intends to be
included within the safe harbor protections provided by the federal
securities laws. These forward-looking statements include
statements concerning economic and operating conditions that are
outside of our control, including statements concerning recovery of
the oil and gas industry; customer delays for international
completion fluids related to global shipping and logistics issues;
potential revenue associated with prospective energy storage
projects or our pending carbon capture partnership; inferred
mineral resources of lithium and bromine, the potential extraction
of lithium and bromine from the leased acreage, including the
acreage subject to Standard Lithium's option, the economic
viability thereof, the demand for such resources, the timing and
costs of such activities, and the expected revenues and profits
from such activities, including the illustrative royalty revenue
associated with the Standard Lithium option; the ability to obtain
an indicated or measured resources report and initial economic
assessment regarding our lithium and bromine acreage; projections
or forecasts concerning the Company's business activities,
financial guidance, profitability, estimated earnings, earnings per
share, and statements regarding the Company's beliefs,
expectations, plans, goals, future events and performance, and
other statements that are not purely historical. With respect to
the Company's disclosures of inferred mineral resources, including
bromine and lithium carbonate equivalent concentrations, it is
uncertain if further exploration will ever result in the estimation
of a higher category of mineral resource or a mineral reserve.
Inferred mineral resources are considered to have the lowest level
of geological confidence of all mineral resources. Investors are
cautioned that mineral resources do not have demonstrated economic
value. Inferred mineral resources have a high degree of uncertainty
as to their existence and to whether they can be economically or
legally commercialized. A significant amount of exploration must be
completed in order to determine whether an inferred mineral
resource may be upgraded to a higher category. Therefore, you are
cautioned not to assume that all or any part of an inferred mineral
resource exists, that it can be economically or legally
commercialized, or that it will ever be upgraded to a higher
category. These forward-looking statements are based on certain
assumptions and analyses made by the Company in light of its
experience and its perception of historical trends, current
conditions, expected future developments and other factors it
believes are appropriate in the circumstances. Such statements are
subject to a number of risks and uncertainties, many of which are
beyond the control of the Company. With respect to the Company's
disclosures of the MOU with Saltwerx, it is uncertain about the
ability of the parties to successfully negotiate one or more
definitive agreements, the future relationship between the parties,
and the ability to successfully and economically produce lithium
and bromine from the brine unit. Investors are cautioned that any
such statements are not guarantees of future performances or
results and that actual results or developments may differ
materially from those projected in the forward-looking statements.
Some of the factors that could affect actual results are described
in the section titled "Risk Factors" contained in the Company's
Annual Reports on Form 10-K, as well as other risks identified from
time to time in its reports on Form 10-Q and Form 8-K filed with
the Securities and Exchange Commission. Investors should not place
undue reliance on forward-looking statements. Each forward-looking
statement speaks only as of the date of the particular statement,
and the Company undertakes no obligation to update or revise any
forward-looking statements, except as may be required by law.
Schedule A:
Consolidated Income Statement (Unaudited)
|
|
|
Three Months
Ended
|
|
September
30,
2023
|
|
June 30,
2023
|
|
September
30,
2022
|
|
(in thousands, except
per share amounts)
|
Revenues
|
$
151,464
|
|
$
175,463
|
|
$
135,012
|
|
|
|
|
|
|
Cost of sales,
services, and rentals
|
104,962
|
|
117,074
|
|
96,905
|
Depreciation,
amortization, and accretion
|
8,578
|
|
8,457
|
|
8,634
|
Impairments and other
charges
|
—
|
|
777
|
|
—
|
Total cost of
revenues
|
113,540
|
|
126,308
|
|
105,539
|
Gross
profit
|
37,924
|
|
49,155
|
|
29,473
|
Exploration and
appraisal costs
|
3,775
|
|
2,341
|
|
936
|
General and
administrative expense
|
23,838
|
|
26,225
|
|
23,833
|
Interest expense,
net
|
5,636
|
|
5,944
|
|
3,999
|
Other (income) expense,
net
|
(2,041)
|
|
(6,435)
|
|
(1,410)
|
Income before taxes and
discontinued operations
|
6,716
|
|
21,080
|
|
2,115
|
Provision (benefit) for
income taxes
|
1,248
|
|
2,875
|
|
2,178
|
Income (loss) before
discontinued operations
|
5,468
|
|
18,205
|
|
(63)
|
Discontinued
operations:
|
|
|
|
|
|
Income (loss) from
discontinued operations, net of taxes
|
(48)
|
|
(8)
|
|
319
|
Net income
|
5,420
|
|
18,197
|
|
256
|
Loss attributable to
noncontrolling interest
|
—
|
|
18
|
|
22
|
Net income attributable
to TETRA stockholders
|
$
5,420
|
|
$
18,215
|
|
$
278
|
|
|
|
|
|
|
Basic per share
information:
|
|
|
|
|
|
Income from continuing
operations
|
$
0.04
|
|
$
0.14
|
|
$
0.00
|
Net income attributable
to TETRA stockholders
|
$
0.04
|
|
$
0.14
|
|
$
0.00
|
Weighted average shares
outstanding
|
129,777
|
|
129,460
|
|
128,407
|
|
|
|
|
|
|
Diluted per share
information:
|
|
|
|
|
|
Income from continuing
operations
|
$
0.04
|
|
$
0.14
|
|
$
0.00
|
Net income attributable
to TETRA stockholders
|
$
0.04
|
|
$
0.14
|
|
$
0.00
|
Weighted average shares
outstanding
|
132,089
|
|
129,925
|
|
128,407
|
Schedule B:
Condensed Consolidated Balance Sheet (Unaudited)
|
|
|
September
30,
2023
|
|
December 31,
2022
|
|
(in
thousands)
|
|
(unaudited)
|
|
|
ASSETS
|
|
|
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
$
33,826
|
|
$
13,592
|
Trade accounts
receivable
|
122,900
|
|
129,631
|
Inventories
|
92,128
|
|
72,113
|
Prepaid expenses and
other current assets
|
21,575
|
|
23,112
|
Total current
assets
|
270,429
|
|
238,448
|
Property, plant, and
equipment, net
|
106,079
|
|
101,580
|
Other intangible
assets, net
|
30,132
|
|
32,955
|
Operating lease
right-of-use assets
|
34,227
|
|
33,818
|
Investments
|
16,405
|
|
14,286
|
Other assets
|
15,147
|
|
13,279
|
Total long-term
assets
|
201,990
|
|
195,918
|
Total assets
|
$
472,419
|
|
$
434,366
|
LIABILITIES AND
EQUITY
|
|
|
|
Current
liabilities:
|
|
|
|
Trade accounts
payable
|
$
50,322
|
|
$
49,121
|
Current portion of
long-term debt
|
1,911
|
|
3
|
Compensation and
employee benefits
|
31,090
|
|
30,958
|
Operating lease
liabilities, current portion
|
8,745
|
|
7,795
|
Accrued
taxes
|
10,777
|
|
9,913
|
Accrued liabilities
and other
|
23,281
|
|
25,557
|
Current liabilities
associated with discontinued operations
|
414
|
|
920
|
Total current
liabilities
|
126,540
|
|
124,267
|
Long-term debt,
net
|
156,748
|
|
156,455
|
Operating lease
liabilities
|
28,013
|
|
28,108
|
Asset retirement
obligations
|
14,132
|
|
13,671
|
Deferred income
taxes
|
1,890
|
|
2,038
|
Other
liabilities
|
3,959
|
|
3,430
|
Total long-term
liabilities
|
204,742
|
|
203,702
|
Commitments and
contingencies
|
|
|
|
TETRA stockholders'
equity
|
142,393
|
|
107,625
|
Noncontrolling
interests
|
(1,256)
|
|
(1,228)
|
Total equity
|
141,137
|
|
106,397
|
Total liabilities and
equity
|
$
472,419
|
|
$
434,366
|
Schedule C:
Consolidated Statements of Cash Flows (Unaudited)
|
|
|
Three Months
Ended
|
|
September 30,
2023
|
|
June 30,
2023
|
|
September 30,
2022
|
|
(in
thousands)
|
Operating
activities:
|
|
|
|
|
|
Net income
|
$
5,420
|
|
$
18,197
|
|
$
256
|
Adjustments to
reconcile net income (loss) to net cash provided by operating
activities:
|
|
|
|
|
|
Depreciation,
amortization, and accretion
|
8,578
|
|
8,457
|
|
8,634
|
Impairments and other
charges
|
—
|
|
777
|
|
—
|
(Gain) loss on
investments
|
560
|
|
(908)
|
|
549
|
Equity-based
compensation expense
|
1,431
|
|
1,492
|
|
1,098
|
Provision for
(recovery of) credit losses
|
(530)
|
|
741
|
|
(213)
|
Amortization and
expense of financing costs
|
926
|
|
897
|
|
805
|
Gain on sale of
assets
|
(151)
|
|
(111)
|
|
(261)
|
Provision (benefit)
for deferred taxes
|
(780)
|
|
(23)
|
|
(10)
|
Other non-cash
credits
|
(204)
|
|
(614)
|
|
(102)
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
Accounts
receivable
|
8,114
|
|
(13,140)
|
|
(2,080)
|
Inventories
|
(11,441)
|
|
2,764
|
|
(10,226)
|
Prepaid expenses and
other current assets
|
(929)
|
|
(2,254)
|
|
(1,500)
|
Trade accounts payable
and accrued expenses
|
2,450
|
|
11,622
|
|
5,884
|
Other
|
530
|
|
475
|
|
(689)
|
Net cash provided by
operating activities
|
13,974
|
|
28,372
|
|
2,145
|
Investing
activities:
|
|
|
|
|
|
Purchases of property,
plant, and equipment, net
|
(6,966)
|
|
(10,490)
|
|
(12,266)
|
Proceeds from sale of
property, plant, and equipment
|
161
|
|
208
|
|
295
|
Purchase of
investments
|
(100)
|
|
(250)
|
|
—
|
Other investing
activities
|
(9)
|
|
(275)
|
|
(390)
|
Net cash used in
investing activities
|
(6,914)
|
|
(10,807)
|
|
(12,361)
|
Financing
activities:
|
|
|
|
|
|
Proceeds from credit
agreements and long-term debt
|
215
|
|
44,413
|
|
28
|
Principal payments on
credit agreements and long-term debt
|
(204)
|
|
(50,875)
|
|
(25)
|
Payments on financing
lease obligations
|
(148)
|
|
(431)
|
|
—
|
Net cash (used in)
provided by financing activities
|
(137)
|
|
(6,893)
|
|
3
|
Effect of exchange rate
changes on cash
|
(772)
|
|
320
|
|
(872)
|
Increase (decrease) in
cash and cash equivalents
|
6,151
|
|
10,992
|
|
(11,085)
|
Cash and cash
equivalents at beginning of period
|
27,675
|
|
16,683
|
|
36,332
|
Cash and cash
equivalents at end of period
|
$
33,826
|
|
$
27,675
|
|
$
25,247
|
|
|
|
|
|
|
Supplemental cash flow
information:
|
|
|
|
|
|
Interest
paid
|
$
4,870
|
|
$
4,899
|
|
$
3,522
|
Income taxes
paid
|
1,906
|
|
654
|
|
1,055
|
Increase (decrease) in
accrued capital expenditures
|
(1,871)
|
|
652
|
|
(2,389)
|
Schedule D: Statement Regarding Use of Non-GAAP
Financial Measures
In addition to financial results determined in accordance with
U.S. GAAP, this press release may include the following non-GAAP
financial measures for the Company: adjusted net income per share;
consolidated and segment Adjusted EBITDA; segment Adjusted EBITDA
as a percent of revenue ("Adjusted EBITDA margin"); adjusted net
income, adjusted free cash flow; net debt, net leverage ratio, and
return on capital employed. The following schedules
provide reconciliations of these non-GAAP financial measures
to their most directly comparable U.S. GAAP measures. The non-GAAP
financial measures should be considered in addition to, not as a
substitute for, financial measures prepared in accordance with U.S.
GAAP, as more fully discussed in the Company's financial statements
and filings with the Securities and Exchange Commission.
Management believes that the exclusion of the special charges
and credits from the historical results of operations enables
management to evaluate more effectively the Company's operations
over the prior periods and to identify operating trends that could
be obscured by the excluded items.
Adjusted net income is defined as the Company's income before
noncontrolling interests and discontinued operations, excluding
certain special or other charges (or credits), and including
noncontrolling interest attributable to continued operations.
Adjusted net income is used by management as a supplemental
financial measure to assess financial performance, without regard
to charges or credits that are considered by management to be
outside of its normal operations.
Adjusted net income per share is defined as the Company's
diluted net income per share attributable to TETRA stockholders
excluding certain special or other charges (or credits). Adjusted
net income per share is used by management as a supplemental
financial measure to assess financial performance, without regard
to charges or credits that are considered by management to be
outside of its normal operations.
Adjusted EBITDA is defined as net income before taxes and
discontinued operations, excluding impairments, exploration and
pre-development costs, income from collaborative arrangement,
certain special, non-recurring or other charges (or credits),
interest, depreciation and amortization and certain non-cash items
such as equity-based compensation expense. The most directly
comparable GAAP financial measure is net income (loss) before taxes
and discontinued operations. Exploration and pre-development costs
represent expenditures incurred to evaluate potential future
development of TETRA's lithium and bromine properties in
Arkansas. Such costs include
exploratory drilling and associated engineering studies. Income
from collaborative arrangement represents the portion of
exploration and pre-development costs that are reimbursable by our
strategic partner. Exploration and pre-development costs and the
associated income from collaborative arrangement are excluded from
Adjusted EBITDA because they do not relate to the Company's current
business operations. Adjustments to long-term incentives represent
cumulative adjustments to valuation of long-term cash incentive
compensation awards that are related to prior years. These costs
are excluded from Adjusted EBITDA because they do not relate to the
current year and are considered to be outside of normal operations.
Long-term incentives are earned over a three-year period and the
costs are recorded over the three-year period they are earned. The
amounts accrued or incurred are based on a cumulative of the
three-year period. Equity-based compensation expense represents
compensation that has been or will be paid in equity and is
excluded from Adjusted EBITDA because it is a non-cash item.
Adjusted EBITDA is used by management as a supplemental financial
measure to assess financial performance, without regard to charges
or credits that are considered by management to be outside of its
normal operations and without regard to financing methods, capital
structure or historical cost basis, and to assess the Company's
ability to incur and service debt and fund capital
expenditures.
Adjusted free cash flow is defined as cash from operations less
capital expenditures net of sales proceeds and cost of equipment
sold, less payments on financing lease obligations and including
cash distributions to TETRA from CSI Compressco and cash from
other investments. Management uses this supplemental financial
measure to:
- assess the Company's ability to retire debt;
- evaluate the capacity of the Company to further invest and
grow; and
- to measure the performance of the Company as compared to its
peer group.
Adjusted free cash flow does not necessarily imply residual cash
flow available for discretionary expenditures, as they exclude cash
requirements for debt service or other non-discretionary
expenditures that are not deducted.
Net debt is defined as the sum of the carrying value of
long-term and short-term debt on its consolidated balance sheet,
less cash, excluding restricted cash on the balance sheet.
Management views net debt as a measure of TETRA's ability to reduce
debt, add to cash balances, pay dividends, repurchase stock, and
fund investing and financing activities.
Net leverage ratio is defined as debt excluding financing fees
& discount on term loan and including letters of credit and
guarantees, less cash divided by trailing twelve months adjusted
EBITDA for credit facilities. Adjusted EBITDA for credit facilities
consists of adjusted EBITDA described above, less non-cash (gain)
loss on sale of investments, (gain) loss on sales of assets and
excluding certain special or other charges (or credits). Management
primarily uses this metric to assess TETRA's ability to borrow,
reduce debt, add to cash balances, pay distributions, and fund
investing and financing activities.
Return on capital employed is defined as Adjusted EBIT divided
by average net capital employed. Adjusted EBIT is defined as net
income (loss) before taxes and discontinued operations, interest,
and certain non-cash charges, and non-recurring adjustments. Net
capital employed is defined as assets, excluding assets associated
with discontinued operations, plus impaired assets, less cash and
cash equivalents and restricted cash, and less current liabilities,
excluding current liabilities associated with discontinued
operations. Average net capital employed is calculated as the
average of the beginning and ending net capital employed for the
respective periods. Return on capital employed is used by
management as a supplemental financial measure to assess the
financial performance of the Company relative to assets, without
regard to financing methods or capital structure.
Schedule E: Non-GAAP
Reconciliation of Adjusted Net Income (Unaudited)
|
|
|
Three Months
Ended
|
|
September 30,
2023
|
|
June 30,
2023
|
|
September 30,
2022
|
|
(in thousands, except
per share amounts)
|
|
|
|
|
|
|
Income before taxes
and discontinued operations
|
$
6,716
|
|
$
21,080
|
|
$
2,115
|
Provision (benefit) for
income taxes
|
1,248
|
|
2,875
|
|
2,178
|
Noncontrolling interest
attributed to continuing operations
|
—
|
|
18
|
|
22
|
Income (loss) from
continuing operations
|
5,468
|
|
18,187
|
|
(85)
|
Insurance
recoveries
|
174
|
|
(5)
|
|
—
|
Impairments and other
charges
|
—
|
|
777
|
|
—
|
Exploration and
pre-development costs
|
3,775
|
|
2,341
|
|
936
|
Adjustment to long-term
incentives
|
500
|
|
322
|
|
1,731
|
Former CEO stock
appreciation right expense
|
1,074
|
|
329
|
|
—
|
Transaction, legal, and
other expenses
|
108
|
|
57
|
|
82
|
Income from
collaborative arrangement
|
(1,933)
|
|
(4,749)
|
|
—
|
Adjusted net
income
|
$
9,166
|
|
$
17,259
|
|
$
2,664
|
|
|
|
|
|
|
Diluted per share
information
|
|
|
|
|
|
Net income
attributable to TETRA stockholders
|
$
0.04
|
0
|
$
0.14
|
|
$
0.00
|
Adjusted net
income
|
$
0.07
|
|
$
0.13
|
|
$
0.02
|
Diluted weighted
average shares outstanding
|
132,089
|
|
129,925
|
|
128,407
|
Schedule F: Non-GAAP
Reconciliation of Adjusted EBITDA (Unaudited)
|
|
|
Three Months Ended
September 30, 2023
|
|
Completion Fluids
& Products
|
|
Water & Flowback
Services
|
|
Corporate
SG&A
|
|
Other and
Eliminations
|
|
Total
|
|
(in thousands, except
percents)
|
Revenues
|
$
73,210
|
|
$
78,254
|
|
$
—
|
|
$
—
|
|
$
151,464
|
Net income (loss)
before taxes and
discontinued
operations
|
16,932
|
|
8,475
|
|
(13,552)
|
|
(5,139)
|
|
6,716
|
Insurance
recoveries
|
174
|
|
—
|
|
—
|
|
—
|
|
174
|
Exploration and
pre-development costs
|
3,775
|
|
—
|
|
—
|
|
—
|
|
3,775
|
Adjustment to long-term
incentives
|
—
|
|
—
|
|
500
|
|
—
|
|
500
|
Former CEO stock
appreciation right expense
|
—
|
|
—
|
|
1,074
|
|
—
|
|
1,074
|
Transaction and other
expenses
|
—
|
|
—
|
|
108
|
|
—
|
|
108
|
Income from
collaborative arrangement
|
(1,933)
|
|
—
|
|
—
|
|
—
|
|
(1,933)
|
Interest expense,
net
|
(309)
|
|
190
|
|
—
|
|
5,755
|
|
5,636
|
Depreciation,
amortization and accretion
|
2,301
|
|
6,176
|
|
—
|
|
101
|
|
8,578
|
Equity-based
compensation expense
|
—
|
|
—
|
|
1,431
|
|
—
|
|
1,431
|
Adjusted
EBITDA
|
$
20,940
|
|
$
14,841
|
|
$
(10,439)
|
|
$
717
|
|
$
26,059
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA as a %
of revenue
|
28.6 %
|
|
19.0 %
|
|
|
|
|
|
17.2 %
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30, 2023
|
|
Completion Fluids
& Products
|
|
Water & Flowback
Services
|
|
Corporate
SG&A
|
|
Other and
Eliminations
|
|
Total
|
|
(in thousands, except
percents)
|
Revenues
|
$
98,222
|
|
$
77,241
|
|
$
—
|
|
$
—
|
|
$
175,463
|
Net income (loss)
before taxes and
discontinued
operations
|
31,956
|
|
8,014
|
|
(12,595)
|
|
(6,295)
|
|
21,080
|
Insurance
recoveries
|
(5)
|
|
—
|
|
—
|
|
—
|
|
(5)
|
Impairments and other
charges
|
—
|
|
—
|
|
777
|
|
—
|
|
777
|
Exploration and
pre-development costs
|
2,341
|
|
—
|
|
—
|
|
—
|
|
2,341
|
Adjustment to long-term
incentives
|
—
|
|
—
|
|
322
|
|
—
|
|
322
|
Former CEO stock
appreciation right expense
|
—
|
|
—
|
|
329
|
|
—
|
|
329
|
Transaction and other
expenses
|
—
|
|
—
|
|
57
|
|
—
|
|
57
|
Income from
collaborative arrangements
|
(4,749)
|
|
—
|
|
—
|
|
—
|
|
(4,749)
|
Interest (income)
expense, net
|
104
|
|
27
|
|
—
|
|
5,813
|
|
5,944
|
Depreciation,
amortization and accretion
|
2,193
|
|
6,172
|
|
—
|
|
93
|
|
8,458
|
Equity-based
compensation expense
|
—
|
|
—
|
|
1,492
|
|
—
|
|
1,492
|
Adjusted
EBITDA
|
$
31,840
|
|
$
14,213
|
|
$
(9,618)
|
|
$
(389)
|
|
$
36,046
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA as a %
of revenue
|
32.4 %
|
|
18.4 %
|
|
|
|
|
|
20.5 %
|
|
|
|
Three Months Ended
September 30, 2022
|
|
Completion Fluids
& Products
|
|
Water & Flowback
Services
|
|
Corporate
SG&A
|
|
Other and
Eliminations
|
|
Total
|
|
(in thousands, except
percents)
|
Revenues
|
$
59,163
|
|
$
75,849
|
|
$
—
|
|
$
—
|
|
$
135,012
|
Net income (loss)
before taxes and
discontinued
operations
|
12,357
|
|
6,482
|
|
(11,968)
|
|
(4,756)
|
|
2,115
|
Exploration and
pre-development costs
|
936
|
|
—
|
|
—
|
|
—
|
|
936
|
Adjustment to long-term
incentives
|
—
|
|
—
|
|
1,731
|
|
—
|
|
1,731
|
Transaction and other
expenses
|
—
|
|
82
|
|
—
|
|
—
|
|
82
|
Interest (income)
expense, net
|
(436)
|
|
(2)
|
|
—
|
|
4,437
|
|
3,999
|
Depreciation,
amortization and accretion
|
1,846
|
|
6,626
|
|
—
|
|
162
|
|
8,634
|
Equity-based
compensation expense
|
—
|
|
—
|
|
1,098
|
|
—
|
|
1,098
|
Adjusted
EBITDA
|
$
14,703
|
|
$
13,188
|
|
$
(9,139)
|
|
$
(157)
|
|
$
18,595
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA as a %
of revenue
|
24.9 %
|
|
17.4 %
|
|
|
|
|
|
13.8 %
|
Schedule G: Non-GAAP
Reconciliation of Net Debt (Unaudited)
|
The following
reconciliation of net debt is presented as a supplement to
financial results prepared in accordance with GAAP.
|
|
|
September
30,
2023
|
|
December 31,
2022
|
|
(in
thousands)
|
Unrestricted
Cash
|
$
33,826
|
|
$
13,592
|
|
|
|
|
Term Credit
Agreement
|
$
156,748
|
|
$
154,570
|
Asset-Based Credit
Agreement
|
—
|
|
1,885
|
Argentina Credit
Agreement
|
1,900
|
|
—
|
Swedish Credit
Facility
|
11
|
|
3
|
Net debt
|
$
124,833
|
|
$
142,866
|
Schedule
H: Non-GAAP Reconciliation to Adjusted Free Cash Flow
(Unaudited)
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
September 30,
2023
|
|
June 30,
2023
|
|
September 30,
2022
|
|
September 30,
2023
|
|
September 30,
2022
|
|
(in
thousands)
|
Cash from operating
activities
|
$
13,974
|
|
$
28,372
|
|
2,145
|
|
$
51,331
|
|
$
25,948
|
Capital expenditures,
net of proceeds from asset sales
|
(6,805)
|
|
(10,282)
|
|
(11,971)
|
|
(29,582)
|
|
(31,189)
|
Payments on financing
lease obligations
|
(148)
|
|
(431)
|
|
—
|
|
(837)
|
|
(1,174)
|
Distributions from CSI
Compressco LP (1)
|
52
|
|
52
|
|
52
|
|
—
|
|
157
|
Adjusted Free Cash
Flow
|
$
7,073
|
|
$
17,711
|
|
$
(9,774)
|
|
$
20,912
|
|
$
(6,258)
|
|
|
(1)
|
Following the GP Sale
on January 29, 2021, TETRA retained an investment CSI Compressco
representing a 3.7% limited partner interest as of
September 30, 2023.
|
Schedule I: Non-GAAP
Reconciliation to Net Leverage Ratio (Unaudited)
|
|
|
Three Months
Ended
|
|
Twelve
Months Ended
|
|
September 30,
2023
|
|
June 30,
2023
|
|
March 31,
2023
|
|
December 31,
2022
|
|
September 30,
2023
|
|
(in
thousands)
|
Net income (loss)
before taxes and
discontinued
operations
|
$
6,716
|
|
$
21,080
|
|
$
7,534
|
|
$
(1,163)
|
|
$
34,167
|
Insurance
recoveries
|
174
|
|
(5)
|
|
(2,850)
|
|
—
|
|
(2,681)
|
Impairments and other
charges
|
—
|
|
777
|
|
—
|
|
542
|
|
1,319
|
Exploration and
pre-development costs
|
3,775
|
|
2,341
|
|
720
|
|
3,135
|
|
9,971
|
Adjustment to long-term
incentives
|
500
|
|
322
|
|
353
|
|
131
|
|
1,306
|
Former CEO stock
appreciation right expense (credit)
|
1,074
|
|
329
|
|
(307)
|
|
(57)
|
|
1,039
|
Transaction,
restructuring and other expenses
|
108
|
|
57
|
|
82
|
|
576
|
|
823
|
Income from
collaborative arrangement
|
(1,933)
|
|
(4,749)
|
|
—
|
|
—
|
|
(6,682)
|
Adjusted interest
expense, net
|
5,636
|
|
5,944
|
|
5,092
|
|
4,900
|
|
21,572
|
Adjusted depreciation
and amortization
|
8,578
|
|
8,458
|
|
8,670
|
|
8,758
|
|
34,464
|
Equity compensation
expense
|
1,431
|
|
1,492
|
|
1,293
|
|
3,519
|
|
7,735
|
Acquisition trailing
EBITDA
|
—
|
|
—
|
|
—
|
|
503
|
|
503
|
Non-cash (gain) loss on
investments
|
560
|
|
(907)
|
|
504
|
|
(286)
|
|
(129)
|
Gain on sale of
assets
|
(151)
|
|
(112)
|
|
(170)
|
|
(190)
|
|
(623)
|
Other debt covenant
adjustments
|
426
|
|
—
|
|
—
|
|
249
|
|
675
|
Debt covenant
adjusted EBITDA
|
$
26,894
|
|
$
35,027
|
|
$
20,921
|
|
$
20,617
|
|
$
103,459
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
2023
|
|
|
|
|
|
|
|
|
|
(in thousands,
except ratio)
|
Term credit
agreement
|
|
|
|
|
|
|
|
|
$
163,071
|
ABL credit
agreement
|
|
|
|
|
|
|
|
|
—
|
Argentina credit
agreement
|
|
|
|
|
|
|
|
|
1,900
|
Swedish credit
agreement
|
|
|
|
|
|
|
|
|
11
|
ABL letters of credit
and guarantees
|
|
|
|
|
|
|
|
|
11,457
|
Total debt and
commitments
|
|
|
|
|
|
|
|
|
176,439
|
Unrestricted
cash
|
|
|
|
|
|
|
|
|
33,826
|
Debt covenant net
debt and commitments
|
|
|
|
|
|
|
|
$
142,613
|
Net leverage
ratio
|
|
|
|
|
|
|
|
|
1.4
|
Schedule J: Non-GAAP
Reconciliation to Return on Net Capital Employed
|
|
|
Three Months
Ended
|
|
Twelve
Months Ended
|
|
September 30,
2023
|
|
June 30,
2023
|
|
March 31,
2023
|
|
December 31,
2022
|
|
September 30,
2023
|
|
(in
thousands)
|
Net income (loss)
before taxes and
discontinued
operations
|
$
6,716
|
|
$
21,080
|
|
$
7,534
|
|
$
(1,163)
|
|
$
34,167
|
Insurance
recoveries
|
174
|
|
(5)
|
|
(2,850)
|
|
—
|
|
(2,681)
|
Impairments and other
charges
|
—
|
|
777
|
|
—
|
|
542
|
|
1,319
|
Exploration and
pre-development costs
|
3,775
|
|
2,341
|
|
720
|
|
3,135
|
|
9,971
|
Adjustment to long-term
incentives
|
500
|
|
322
|
|
353
|
|
131
|
|
1,306
|
Former CEO stock
appreciation right expense (credit)
|
1,074
|
|
329
|
|
(307)
|
|
(57)
|
|
1,039
|
Transaction,
restructuring and other expenses
|
108
|
|
57
|
|
82
|
|
576
|
|
823
|
Income from
collaborative arrangement
|
(1,933)
|
|
(4,749)
|
|
—
|
|
—
|
|
(6,682)
|
Adjusted interest
expense, net
|
5,636
|
|
5,944
|
|
5,092
|
|
4,900
|
|
21,572
|
Other
adjustments
|
426
|
|
—
|
|
—
|
|
249
|
|
675
|
Adjusted
EBIT
|
$
16,476
|
|
$
26,096
|
|
$
10,624
|
|
$
8,313
|
|
$
61,509
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
2023
|
|
September
30,
2022
|
|
|
|
|
|
|
|
(in thousands, except
ratio)
|
Consolidated total
assets
|
|
|
|
|
|
|
$ 472,419
|
|
$
413,486
|
Plus: assets impaired
in last twelve months
|
|
|
|
1,319
|
|
2,394
|
Less: cash, cash
equivalents and restricted cash
|
|
|
|
33,826
|
|
25,247
|
Adjusted assets
employed
|
|
|
|
|
|
|
$
439,912
|
|
$
390,633
|
|
|
|
|
|
|
|
|
|
|
Consolidated current
liabilities
|
|
|
|
|
|
|
$ 126,540
|
|
$
111,504
|
Less: current
liabilities associated with discontinued operations
|
|
|
|
414
|
|
919
|
Adjusted current
liabilities
|
|
|
|
|
|
|
$
126,126
|
|
$
110,585
|
|
|
|
|
|
|
|
|
|
|
Net capital
employed
|
|
|
|
|
|
|
$ 313,786
|
|
$
280,048
|
Average net capital
employed
|
|
|
|
|
|
$
296,917
|
|
|
Return on net
capital employed for the
twelve months ended
September 30, 2023
|
|
|
|
20.7 %
|
|
|
Schedule K: Non-GAAP
Reconciliation of Adjusted Free Cash Flow (Unaudited) – Full Year
Guidance
|
|
|
|
Twelve Months
Ending
December 31, 2023
|
|
(in
millions)
|
Cash from operating
activities
|
|
$70 - $79
|
Capital expenditures,
net of proceeds from asset sales
|
|
(38) - (42)
|
Cash received from
other investments
|
|
4
|
Payments on financing
lease obligations
|
|
(1)
|
Adjusted Free Cash
Flow
|
|
$35 -
$40
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/tetra-technologies-inc-announces-third-quarter-2023-financial-results-and-provides-update-on-arkansas-bromine-and-lithium-brine-unit-301971915.html
SOURCE TETRA Technologies, Inc.