WILLOW
PARK, Texas, Aug. 10,
2023 /PRNewswire/ -- ProFrac Holding Corp. (NASDAQ:
ACDC) ("ProFrac", or the "Company") today announced financial and
operational results for its second quarter ended June 30, 2023.
Second Quarter 2023 Results and Recent Highlights
- Total revenue was $709.2 million
compared to $857.5 million in the
first quarter of 2023
- Net loss was ($4.6) million
compared to net income of $59.8
million in the first quarter of 2023
- Adjusted EBITDA(1) was $182.5
million
- Generated $55.6 million of free
cash flow and reduced indebtedness by $85.6
million
- Right-sized active fleet count in June and again in August to
optimize calendar efficiencies and reduce costs
Matt Wilks, ProFrac's Executive
Chairman, stated, "Our second quarter results were challenged as a
result of customer consolidation, coordination with customer
capital expenditure schedules, and the impacts of the recent
banking crisis on private operators. We have adjusted our cost
structure to right size our organization, through the acceleration
of acquisition synergies and headcount reductions. Most of these
reductions will be reflected in the third quarter.
"We expect to see our mining assets grow sales and expand our
customer footprint. We're pleased to see improving industry
fundamentals and disciplined behavior from our peers, which support
a constructive outlook for the second half of 2023.
"We continue to remain focused on maximizing utilization and
profitability and adapting our cost structure to further improve
our cash flow.
"We strongly believe that our vertical integration strategy
differentiates us and results in the potential for strong cash flow
generation," continued Wilks. "We believe the biggest value driver
is diversifying our proppant segment customer base to further
demonstrate our strong cash flow potential."
Second Quarter 2023 Financial Results
For the second quarter of 2023, consolidated revenues totaled
$709.2 million, down approximately
17% sequentially. The decrease was driven primarily by a lower
average active fleet count and associated material sales, when
compared to the first quarter of 2023.
Selling, general, and administrative costs were $70.3 million in the second quarter, of which
$4.3 million was related to Flotek
and $9.8 million was related to
stock-based compensation.
Net loss for the second quarter was ($4.6) million, or a $0.02 loss per share of the Company's Class A
common stock.
In the second quarter, Adjusted EBITDA decreased 26% from the
prior quarter and totaled $182.5
million.
Operating cash flow was $153.7
million in the second quarter.
Outlook
As the Company looks forward to the remainder of 2023, ProFrac
is deploying a more disciplined approach to capital allocation to
align with its E&P customers' activity levels. The Company
lowered its active fleets in June and again in August, and as a
result of these fleet reductions, we have made meaningful
reductions to our cost structure that we believe will help maintain
the per fleet profitability metrics. We believe stronger commodity
prices and improved credit markets should allow our customer base
to increase activity levels and demand for our services in the back
half of 2023, which we expect to increase further in 2024. We
remain prepared to be in a position to reactivate fleets as
customers solidify their budgets and determine activity levels for
next year.
The Proppant Segment continues to show signs of improvement. Our
efforts to diversify the customer base reached an all-time high of
approximately 70% third-party sales and we continue to pursue
additional contracts that increase diversification and improve
stability. The Company expects further growth in this segment as
the customer base expands, production increases, and costs are
lowered.
Business Segment Information
The Stimulation Services segment generated
revenues of $608.2 million in the
second quarter of 2023, which resulted in $122.9 million of Adjusted EBITDA.
The Proppant Production segment generated revenues
of $109.8 million in the second
quarter of 2023, which resulted in $57.8
million of Adjusted EBITDA. Approximately 31% of the
Proppant Production segment's revenue was intercompany.
The Manufacturing segment generated revenues of
$31.1 million in the second quarter
of 2023, which resulted in $3.1
million of Adjusted EBITDA. Approximately 73% of the
Manufacturing segment's revenue was intercompany.
Our Other Business Activities generated revenues
of $51.7 million in the second
quarter of 2023, which resulted in a loss of $1.3 million of Adjusted EBITDA. Approximately
66% of the Other Business Activities' revenue was intercompany. The
Other Business Activities solely relate to the results of
Flotek.
Capital Expenditures and Capital Allocation
Cash capital expenditures totaled $98.1
million in the second quarter. During the second quarter,
the Company decided to reduce capital expenditures for the
remainder of the year to more closely align with its customers'
activity levels and to ensure it maintains the Company's target
return thresholds on capital investments. The Company now expects
to incur approximately $300 million
of capital expenditures in 2023. This new guidance reflects a
deferral of ProFrac's fleet upgrade program, including Tier 4
upgrades and electric fleet deployments.
Balance Sheet and Liquidity
Total gross debt outstanding as of June
30, 2023 was $1,205.6 million,
including a reduction of approximately $85.6
million from the prior quarter.
Total cash and cash equivalents as of June 30, 2023 was $26.9
million, $8.8 million was
related to Flotek.
As of June 30, 2023 the Company
had $163.5 million of liquidity,
including $26.9 million in cash and
cash equivalents and $136.6 million
of availability under its asset-based credit facility, excluding
letters of credit outstanding.
Footnotes
(1) Adjusted EBITDA is a financial measure not
presented in accordance with generally accepted accounting
principles ("GAAP") (a "Non-GAAP Financial Measure"). Please see
"Non-GAAP Financial Measures" at the end of this news release.
Conference Call
ProFrac has scheduled a conference call on Thursday, August 10, 2023 at 11:00 a.m. Eastern time / 10:00 a.m. Central time. Please dial 412-902-0030
and ask for the ProFrac Holding Corp. call at least 10 minutes
prior to the start time of the call, or listen to the call live
over the Internet by logging on to the website at the address
https://ir.pfholdingscorp.com/news-events/ir-calendar. A telephonic
replay of the conference call will be available through
August 17, 2023 and may be accessed
by calling 201-612-7415 and using passcode 13735083#. A webcast
archive will also be available at the link above shortly after the
call and will be accessible for approximately 90 days.
About ProFrac Holding Corp.
ProFrac Holding Corp. is a technology-focused, vertically
integrated energy services company providing well stimulation
services, proppants production and other complementary products and
services to oil and gas companies engaged in the exploration and
production ("E&P") of unconventional oil and natural gas
resources throughout the United
States. Founded in 2016, ProFrac was built to be the go-to
service provider for E&P companies' most demanding hydraulic
fracturing needs. ProFrac is focused on employing new technologies
to significantly reduce "greenhouse gas" emissions and increase
efficiency in what has historically been an emissions-intensive
component of the unconventional E&P development process. For
more information, please visit the ProFrac's website at
www.pfholdingscorp.com.
Cautionary Statement Regarding Forward-Looking
Statements
Certain statements in this press release may be considered
"forward-looking statements" within the meaning of the "safe
harbor" provisions of the Private Securities Litigation Reform Act
of 1995. In some cases, the reader can identify forward-looking
statements by words such as "may," "should," "expect," "intend,"
"will," "estimate," "anticipate," "believe," "predict," or similar
words. Forward-looking statements relate to future events or the
Company's future financial or operating performance. These
forward-looking statements include, among other things, statements
regarding: the Company's strategies and plans for growth; the
Company's positioning, resources, capabilities, and expectations
for future performance; customer, market and industry expectations;
the anticipated benefits of the Company's acquisitions, mining
operations, and vertical integration strategy; expectations
regarding integration efforts and the costs associated with such
integration, including impacts on profitability; the Company's
intention to increase the number of fully integrated fleets; the
Company's currently expected guidance regarding its 2023 financial
and operational results; the Company's focus on digesting recent
transactions and maximizing the generation of discretionary free
cash flow; the Company's ability to earn its targeted rates of
return and maximize shareholder returns; the Company's currently
expected guidance regarding its planned capital expenditures and
capital allocation in 2023; statements regarding the Company's
liquidity; the Company's anticipated timing for operationalizing
and amount of contribution from its fleets and its sand mines; the
amount of capital that may be available to the Company in future
periods; any financial or other information based upon or otherwise
incorporating judgments or estimates relating to future
performance, events or expectations; any estimates and forecasts of
financial and other performance metrics; and the Company's outlook
and financial and other guidance. Such forward-looking statements
are based upon assumptions made by the Company as of the date
hereof and are subject to risks, uncertainties, and other factors
that could cause actual results to differ materially from those
expressed or implied by such forward-looking statements. Factors
that may cause actual results to differ materially from current
expectations include, but are not limited to: the ability to
achieve the anticipated benefits of the Company's acquisitions,
mining operations, and vertical integration strategy, including
risks and costs relating to integrating acquired assets and
personnel; risks that the Company's actions intended to achieve its
2023 financial and operational guidance will be insufficient to
achieve that guidance, either alone or in combination with external
market, industry or other factors; the failure to operationalize or
utilize to the extent anticipated the Company's fleets and sand
mines in a timely manner or at all; the Company's ability to deploy
capital in a manner that furthers the Company's growth strategy, as
well as the Company's general ability to execute its business
plans; the risk that the Company may need more capital than it
currently projects or that capital expenditures could increase
beyond current expectations; industry conditions, including
fluctuations in supply, demand and prices for the Company's
products and services; global and regional economic and financial
conditions; the effectiveness of the Company's risk management
strategies; the transition to becoming a public company; and other
risks and uncertainties set forth in the sections entitled "Risk
Factors" and "Cautionary Note Regarding Forward-Looking Statements"
in the Company's filings with the Securities and Exchange
Commission ("SEC"), which are available on the SEC's website at
www.sec.gov.
Forward-looking statements are also subject to the risks and
other issues described below under "Non-GAAP Financial Measures,"
which could cause actual results to differ materially from current
expectations included in the Company's forward-looking statements
included in this press release. Nothing in this press release
should be regarded as a representation by any person that the
forward-looking statements set forth herein will be achieved or
that any of the contemplated results of such forward looking
statements will be achieved, including without limitation any
expectations about the Company's operational and financial
performance or achievements through and including 2023. There may
be additional risks about which the Company is presently unaware or
that the Company currently believes are immaterial that could also
cause actual results to differ from those contained in the
forward-looking statements. The reader should not place undue
reliance on forward-looking statements, which speak only as of the
date they are made. The Company anticipates that subsequent events
and developments will cause its assessments to change. However,
while the Company may elect to update these forward-looking
statements at some point in the future, it expressly disclaims any
duty to update these forward-looking statements, except as
otherwise required by law.
Non-GAAP Financial Measures
Adjusted EBITDA are non-GAAP financial measures and should not
be considered as a substitute for net income (loss) or any other
performance measure derived in accordance with GAAP or as an
alternative to net cash provided by operating activities as a
measure of our profitability or liquidity. Adjusted EBITDA is a
supplemental measure utilized by our management and other users of
our financial statements such as investors, commercial banks,
research analysts and others, to assess our financial performance
because they allow us to compare our operating performance on a
consistent basis across periods by removing the effects of our
capital structure (such as varying levels of interest expense),
asset base (such as depreciation and amortization) and items
outside the control of our management team (such as income tax
rates).
We view Adjusted EBITDA as an important indicator of
performance. We define Adjusted EBITDA as our net income (loss),
before (i) interest expense, net, (ii) income tax provision, (iii)
depreciation, depletion and amortization, (iv) loss on disposal of
assets, (v) stock-based compensation, and (vi) other charges, such
as reorganization costs, stock compensation expense and other costs
related to our initial public offering, certain credit losses,
(gain) or loss on extinguishment of debt, unrealized loss (or gain)
on investment, acquisition and integration expenses, litigation
expenses and accruals for legal contingencies, and acquisition
earn-out adjustments.
We believe that our presentation of Adjusted EBITDA will provide
useful information to investors in assessing our financial
condition and results of operations. Net income (loss) is the GAAP
measure most directly comparable to Adjusted EBITDA. Adjusted
EBITDA should not be considered as an alternative to net income
(loss). Adjusted EBITDA has important limitations as an analytical
tool because it excludes some but not all items that affect the
most directly comparable GAAP financial measure. Because Adjusted
EBITDA may be defined differently by other companies in our
industry, our definition of this non-GAAP financial measure may not
be comparable to similarly titled measures of other companies,
thereby diminishing their utility.
The presentation of non-GAAP financial measures is not intended
to be a substitute for, and should not be considered in isolation
from, the financial measures reported in accordance with GAAP. The
following tables present a reconciliation of the non-GAAP financial
measures of Adjusted EBITDA to the most directly comparable GAAP
financial measure for the periods indicated.
- Tables to Follow-
ProFrac Holding Corp.
(NasdaqGS: ACDC)
|
Consolidated Balance
Sheet
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
Dec. 31,
|
|
(In
thousands)
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
26.9
|
|
$
|
35.1
|
|
Accounts
receivable:
|
|
|
|
|
|
|
|
Trade customers,
net
|
|
|
460.5
|
|
|
535.5
|
|
Related
party
|
|
|
5.7
|
|
|
2.1
|
|
Inventories
|
|
|
304.8
|
|
|
249.5
|
|
Prepaid expenses and
other current assets
|
|
|
31.0
|
|
|
43.2
|
|
Total current
assets
|
|
|
828.9
|
|
|
865.4
|
|
|
|
|
|
|
|
|
|
Property, plant, and
equipment, net
|
|
|
1,911.6
|
|
|
1,396.4
|
|
Operating lease
right-of-use assets, net
|
|
|
102.0
|
|
|
112.9
|
|
Goodwill
|
|
|
321.4
|
|
|
240.5
|
|
Intangible assets,
net
|
|
|
191.1
|
|
|
203.1
|
|
Investments
|
|
|
48.4
|
|
|
58.6
|
|
Deferred tax
assets
|
|
|
-
|
|
|
0.4
|
|
Other assets
|
|
|
47.4
|
|
|
56.3
|
|
Total assets
|
|
$
|
3,450.8
|
|
$
|
2,933.6
|
|
|
|
|
|
|
|
|
|
LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST, AND
STOCKHOLDERS' EQUITY (DEFICIT)
|
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
|
Accounts
payable:
|
|
|
|
|
|
|
|
Trade
creditors
|
|
$
|
425.1
|
|
$
|
339.4
|
|
Related
party
|
|
|
33.5
|
|
|
24.0
|
|
Accrued
expenses
|
|
|
124.5
|
|
|
115.4
|
|
Current portion of
long-term debt
|
|
|
114.4
|
|
|
127.6
|
|
Current portion of
operating lease liabilities
|
|
|
36.6
|
|
|
36.0
|
|
Other current
liabilities:
|
|
|
|
|
|
|
|
Third party
|
|
|
67.4
|
|
|
25.7
|
|
Related
party
|
|
|
36.3
|
|
|
-
|
|
Total current
liabilities
|
|
|
837.8
|
|
|
668.1
|
|
|
|
|
|
|
|
|
|
Long-term
debt
|
|
|
1,019.8
|
|
|
735.0
|
|
Long-term debt—related
party
|
|
|
35.0
|
|
|
62.8
|
|
Operating lease
liabilities
|
|
|
69.8
|
|
|
81.0
|
|
Deferred tax
liabilities
|
|
|
77.6
|
|
|
-
|
|
Other
liabilities
|
|
|
84.7
|
|
|
36.0
|
|
Total
liabilities
|
|
|
2,124.7
|
|
|
1,582.9
|
|
|
|
|
|
|
|
|
|
Redeemable
noncontrolling interest
|
|
|
-
|
|
|
2,462.9
|
|
|
|
|
|
|
|
|
|
Stockholders' equity
(deficit):
|
|
|
|
|
|
|
|
Preferred
stock
|
|
|
-
|
|
|
-
|
|
Class A Common
Stock
|
|
|
1.5
|
|
|
0.5
|
|
Class B Common
Stock
|
|
|
-
|
|
|
1.0
|
|
Additional paid-in
capital
|
|
|
1,166.9
|
|
|
-
|
|
Retained earnings
(accumulated deficit)
|
|
|
110.6
|
|
|
(1,185.9)
|
|
Accumulated other
comprehensive income
|
|
|
(0.2)
|
|
|
-
|
|
Total stockholders'
equity (deficit) attributable to ProFrac Holding Corp.
|
|
|
1,278.8
|
|
|
(1,184.4)
|
|
Noncontrolling
interests
|
|
|
47.3
|
|
|
72.2
|
|
Total stockholders'
equity (deficit)
|
|
|
1,326.1
|
|
|
(1,112.2)
|
|
Total liabilities,
redeemable noncontrolling interest, and stockholders' equity
(deficit)
|
|
$
|
3,450.8
|
|
$
|
2,933.6
|
ProFrac Holding Corp.
(NasdaqGS: ACDC)
|
Consolidated Statements
of Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
June 30,
|
|
March 31,
|
|
June 30,
|
|
March 31,
|
|
June 30,
|
|
June 30,
|
|
(In
thousands)
|
2023
|
|
2023
|
|
2022
|
|
2022
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
$
|
709.2
|
|
$
|
857.5
|
|
$
|
589.8
|
|
$
|
345.0
|
|
$
|
1,566.7
|
|
$
|
934.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues,
exclusive of depreciation, depletion and amortization
|
|
467.8
|
|
|
545.9
|
|
|
339.2
|
|
|
236.5
|
|
|
1,013.7
|
|
|
575.7
|
|
Selling, general, and
administrative
|
|
70.3
|
|
|
77.9
|
|
|
83.5
|
|
|
21.0
|
|
|
148.2
|
|
|
104.5
|
|
Depreciation, depletion
and amortization
|
|
108.9
|
|
|
110.3
|
|
|
64.4
|
|
|
44.6
|
|
|
219.2
|
|
|
109.0
|
|
Acquisition and
integration costs
|
|
5.2
|
|
|
12.3
|
|
|
4.1
|
|
|
13.0
|
|
|
17.5
|
|
|
17.1
|
|
Other operating
expense, net
|
|
3.3
|
|
|
4.4
|
|
|
6.1
|
|
|
(0.1)
|
|
|
7.7
|
|
|
6.0
|
|
Total operating costs
and expenses
|
|
655.5
|
|
|
750.8
|
|
|
497.3
|
|
|
315.0
|
|
|
1,406.3
|
|
|
812.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income
|
|
53.7
|
|
|
106.7
|
|
|
92.5
|
|
|
30.0
|
|
|
160.4
|
|
|
122.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other (expense)
income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense,
net
|
|
(41.0)
|
|
|
(34.9)
|
|
|
(13.4)
|
|
|
(9.3)
|
|
|
(75.9)
|
|
|
(22.7)
|
|
(Loss) gain on
extinguishment of debt
|
|
-
|
|
|
4.1
|
|
|
(8.8)
|
|
|
(8.3)
|
|
|
4.1
|
|
|
(17.1)
|
|
Other (expense) income,
net
|
|
(7.7)
|
|
|
(9.4)
|
|
|
1.0
|
|
|
8.2
|
|
|
(17.1)
|
|
|
9.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income
taxes
|
|
5.0
|
|
|
66.5
|
|
|
71.3
|
|
|
20.6
|
|
|
71.5
|
|
|
91.9
|
|
Income tax
expense
|
|
(9.6)
|
|
|
(6.7)
|
|
|
(3.9)
|
|
|
(0.6)
|
|
|
(16.3)
|
|
|
(4.5)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss)
income
|
$
|
(4.6)
|
|
$
|
59.8
|
|
$
|
67.4
|
|
$
|
20.0
|
|
$
|
55.2
|
|
$
|
87.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: net income
attributable to ProFrac Predecessor
|
|
-
|
|
|
-
|
|
|
(54.0)
|
|
|
(19.6)
|
|
|
-
|
|
|
(73.6)
|
|
Less: net (income) loss
attributable to noncontrolling interests
|
|
1.5
|
|
|
4.2
|
|
|
8.7
|
|
|
(0.4)
|
|
|
5.7
|
|
|
8.3
|
|
Less: net loss (income)
attributable to redeemable noncontrolling interests
|
|
0.2
|
|
|
(42.0)
|
|
|
(15.5)
|
|
|
-
|
|
|
(41.8)
|
|
|
(15.5)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable
to ProFrac Holding Corp.
|
$
|
(2.9)
|
|
$
|
22.0
|
|
$
|
6.6
|
|
$
|
-
|
|
$
|
19.1
|
|
$
|
6.6
|
ProFrac Holding Corp.
(NasdaqGS: ACDC)
|
Consolidated Statements
of Cash Flow
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
|
June 30,
|
|
March 31,
|
|
June 30,
|
|
June 30,
|
|
June 30,
|
|
|
(In
thousands)
|
2023
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
$
|
(4.6)
|
|
$
|
59.8
|
|
$
|
67.4
|
|
$
|
55.2
|
|
$
|
87.4
|
|
|
Adjustments to
reconcile net income to cash provided by operating
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation, depletion
and amortization
|
|
108.9
|
|
|
110.3
|
|
|
64.4
|
|
|
219.2
|
|
|
109.0
|
|
|
Amortization of
contract liabilities
|
|
(16.5)
|
|
|
(8.1)
|
|
|
-
|
|
|
(24.6)
|
|
|
-
|
|
|
Stock-based
compensation
|
|
9.8
|
|
|
13.1
|
|
|
40.4
|
|
|
22.9
|
|
|
40.4
|
|
|
Loss on disposal of
assets, net
|
|
(0.5)
|
|
|
1.5
|
|
|
2.2
|
|
|
1.0
|
|
|
2.0
|
|
|
Non-cash (gain) loss on
extinguishment of debt
|
|
-
|
|
|
(4.1)
|
|
|
5.9
|
|
|
(4.1)
|
|
|
10.2
|
|
|
Amortization of debt
issuance costs
|
|
6.8
|
|
|
6.1
|
|
|
1.3
|
|
|
12.9
|
|
|
2.7
|
|
|
Acquisition earnout
adjustment
|
|
(3.6)
|
|
|
(3.0)
|
|
|
-
|
|
|
(6.6)
|
|
|
-
|
|
|
Unrealized loss (gain)
on investments, net
|
|
9.3
|
|
|
9.7
|
|
|
(0.4)
|
|
|
19.0
|
|
|
(8.5)
|
|
|
Deferred tax
expense
|
|
-
|
|
|
-
|
|
|
1.0
|
|
|
-
|
|
|
1.0
|
|
|
Other non-cash items,
net
|
|
-
|
|
|
0.1
|
|
|
-
|
|
|
0.1
|
|
|
-
|
|
|
Changes in operating
assets and liabilities
|
|
44.1
|
|
|
48.1
|
|
|
(141.4)
|
|
|
92.2
|
|
|
(159.7)
|
|
|
Net cash provided by
operating activities
|
|
153.7
|
|
|
233.5
|
|
|
40.8
|
|
|
387.2
|
|
|
84.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions, net of
cash acquired
|
|
(18.2)
|
|
|
(443.6)
|
|
|
21.8
|
|
|
(461.8)
|
|
|
(257.2)
|
|
|
Investment in property,
plant & equipment
|
|
(98.1)
|
|
|
(83.2)
|
|
|
(74.6)
|
|
|
(181.3)
|
|
|
(116.1)
|
|
|
Proceeds from sale of
assets
|
|
0.4
|
|
|
1.0
|
|
|
0.5
|
|
|
1.4
|
|
|
46.1
|
|
|
Investment in
unconsolidated affiliate
|
|
-
|
|
|
-
|
|
|
(1.3)
|
|
|
-
|
|
|
(47.2)
|
|
|
Initial investment in
Flotek
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(10.0)
|
|
|
Other
investments
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(3.9)
|
|
|
Net cash used in
investing activities
|
|
(115.9)
|
|
|
(525.8)
|
|
|
(53.6)
|
|
|
(641.7)
|
|
|
(388.3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance
of long-term debt
|
|
0.2
|
|
|
320.0
|
|
|
27.2
|
|
|
320.2
|
|
|
587.5
|
|
|
Repayments of long-term
debt
|
|
(57.0)
|
|
|
(18.2)
|
|
|
(270.0)
|
|
|
(75.2)
|
|
|
(497.8)
|
|
|
Borrowings from
revolving credit agreements
|
|
457.9
|
|
|
406.7
|
|
|
99.3
|
|
|
864.6
|
|
|
197.2
|
|
|
Repayments to revolving
credit agreements
|
|
(482.9)
|
|
|
(363.0)
|
|
|
(26.7)
|
|
|
(845.9)
|
|
|
(122.9)
|
|
|
Payment of debt
issuance costs
|
|
(0.1)
|
|
|
(18.4)
|
|
|
(0.7)
|
|
|
(18.5)
|
|
|
(23.6)
|
|
|
Tax withholding related
to net share settlement of equity awards
|
|
(0.8)
|
|
|
-
|
|
|
-
|
|
|
(0.8)
|
|
|
-
|
|
|
Member
contribution
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
5.0
|
|
|
Proceeds from issuance
of common stock
|
|
-
|
|
|
-
|
|
|
329.1
|
|
|
-
|
|
|
329.1
|
|
|
Payment of common stock
issuance costs
|
|
-
|
|
|
-
|
|
|
(27.4)
|
|
|
-
|
|
|
(27.4)
|
|
|
Payment of THRC related
equity
|
|
-
|
|
|
-
|
|
|
(72.9)
|
|
|
-
|
|
|
(72.9)
|
|
|
Net cash (used in)
provided by financing activities
|
|
(82.7)
|
|
|
327.1
|
|
|
57.9
|
|
|
244.4
|
|
|
374.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (decrease) increase in cash, cash equivalents,
and restricted cash
|
$
|
(44.9)
|
|
$
|
34.8
|
|
$
|
45.1
|
|
$
|
(10.1)
|
|
$
|
70.4
|
|
|
Cash, cash equivalents, and restricted cash beginning
of period
|
|
72.7
|
|
|
37.9
|
|
|
30.7
|
|
|
37.9
|
|
|
5.4
|
|
|
Cash, cash equivalents, and restricted cash end of
period
|
$
|
27.8
|
|
$
|
72.7
|
|
$
|
75.8
|
|
$
|
27.8
|
|
$
|
75.8
|
|
ProFrac Holding Corp.
(NasdaqGS: ACDC)
|
Reconciliation of Net
(Loss) Income Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
|
June 30,
|
|
March 31,
|
|
|
June 30,
|
|
March 31,
|
|
June 30,
|
|
June 30,
|
|
(In
thousands)
|
|
2023
|
|
2023
|
|
|
2022
|
|
2022
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss)
income
|
|
$
|
(4.6)
|
|
$
|
59.8
|
|
$
|
67.4
|
|
$
|
20.0
|
|
$
|
55.2
|
|
$
|
87.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense,
net
|
|
|
41.0
|
|
|
34.9
|
|
|
13.4
|
|
|
9.3
|
|
|
75.9
|
|
|
22.7
|
|
Depreciation, depletion
and amortization
|
|
|
108.9
|
|
|
110.3
|
|
|
64.4
|
|
|
44.6
|
|
|
219.2
|
|
|
109.0
|
|
Income taxes
|
|
|
9.6
|
|
|
6.7
|
|
|
3.9
|
|
|
0.6
|
|
|
16.3
|
|
|
4.5
|
|
(Gain) loss on disposal
of assets, net
|
|
|
(0.5)
|
|
|
1.5
|
|
|
2.2
|
|
|
(0.2)
|
|
|
1.0
|
|
|
2.0
|
|
(Gain) loss on
extinguishment of debt
|
|
|
-
|
|
|
(4.1)
|
|
|
8.8
|
|
|
8.3
|
|
|
(4.1)
|
|
|
17.1
|
|
Acquisition earnout
adjustment
|
|
|
(3.6)
|
|
|
(3.0)
|
|
|
-
|
|
|
-
|
|
|
(6.6)
|
|
|
-
|
|
Stock-based
compensation
|
|
|
2.4
|
|
|
2.9
|
|
|
1.5
|
|
|
-
|
|
|
5.3
|
|
|
1.5
|
|
Stock-based
compensation related to deemed contributions
|
|
|
7.4
|
|
|
10.2
|
|
|
38.9
|
|
|
-
|
|
|
17.6
|
|
|
38.9
|
|
Provision for credit
losses, net of recoveries
|
|
|
-
|
|
|
0.1
|
|
|
-
|
|
|
-
|
|
|
0.1
|
|
|
-
|
|
Reorganization
costs
|
|
|
-
|
|
|
-
|
|
|
(0.1)
|
|
|
0.1
|
|
|
-
|
|
|
-
|
|
Acquisition and
integration costs
|
|
|
5.2
|
|
|
12.3
|
|
|
4.1
|
|
|
13.0
|
|
|
17.5
|
|
|
17.1
|
|
Litigation expenses and
accruals for legal contingencies
|
|
|
7.4
|
|
|
5.8
|
|
|
4.0
|
|
|
-
|
|
|
13.2
|
|
|
4.0
|
|
Unrealized loss (gain)
on investments, net
|
|
|
9.3
|
|
|
9.7
|
|
|
(0.4)
|
|
|
(8.1)
|
|
|
19.0
|
|
|
(8.5)
|
|
Total adjusted EBITDA
for reportable segments
|
|
$
|
182.5
|
|
$
|
247.1
|
|
$
|
208.1
|
|
$
|
87.6
|
|
$
|
429.6
|
|
$
|
295.7
|
ProFrac Holding Corp.
(NasdaqGS: ACDC)
|
Segment
Information
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
|
June 30,
|
|
March 31,
|
|
June 30,
|
|
March 31,
|
|
June 30,
|
|
June 30,
|
|
(In
thousands)
|
|
2023
|
|
2023
|
|
2022
|
|
2022
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stimulation
services
|
|
$
|
608.2
|
|
$
|
790.2
|
|
$
|
576.5
|
|
$
|
336.2
|
|
$
|
1,398.4
|
|
$
|
912.7
|
|
Proppant
production
|
|
|
109.8
|
|
|
82.2
|
|
|
17.5
|
|
|
12.4
|
|
|
192.0
|
|
|
29.9
|
|
Manufacturing
|
|
|
31.1
|
|
|
67.1
|
|
|
34.9
|
|
|
32.0
|
|
|
98.2
|
|
|
66.9
|
|
Other
|
|
|
51.7
|
|
|
49.2
|
|
|
15.3
|
|
|
-
|
|
|
100.9
|
|
|
15.3
|
|
Total
segments
|
|
|
800.8
|
|
|
988.7
|
|
|
644.2
|
|
|
380.6
|
|
|
1,789.5
|
|
|
1,024.8
|
|
Eliminations
|
|
|
(91.6)
|
|
|
(131.2)
|
|
|
(54.4)
|
|
|
(35.6)
|
|
|
(222.8)
|
|
|
(90.0)
|
|
Total
revenues
|
|
$
|
709.2
|
|
$
|
857.5
|
|
$
|
589.8
|
|
$
|
345.0
|
|
$
|
1,566.7
|
|
$
|
934.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stimulation
services
|
|
$
|
122.9
|
|
$
|
205.7
|
|
$
|
196.2
|
|
$
|
73.6
|
|
$
|
328.6
|
|
$
|
269.8
|
|
Proppant
production
|
|
|
57.8
|
|
|
41.3
|
|
|
12.5
|
|
|
7.9
|
|
|
99.1
|
|
|
20.4
|
|
Manufacturing
|
|
|
3.1
|
|
|
8.0
|
|
|
6.8
|
|
|
6.1
|
|
|
11.1
|
|
|
12.9
|
|
Other
|
|
|
(1.3)
|
|
|
(7.9)
|
|
|
(7.4)
|
|
|
-
|
|
|
(9.2)
|
|
|
(7.4)
|
|
Adjusted EBITDA for
reportable segments
|
|
$
|
182.5
|
|
$
|
247.1
|
|
$
|
208.1
|
|
$
|
87.6
|
|
$
|
429.6
|
|
$
|
295.7
|
ProFrac Holding Corp.
(NasdaqGS: ACDC)
|
Net Debt
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
Dec. 31,
|
|
(In
thousands)
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
|
|
Current portion of
long-term debt
|
|
$
|
114.4
|
|
$
|
127.6
|
|
Long-term
debt
|
|
|
1,019.8
|
|
|
735.0
|
|
Long-term debt—related
party
|
|
|
35.0
|
|
|
62.8
|
|
Total debt
|
|
|
1,169.2
|
|
|
925.4
|
|
|
|
|
|
|
|
|
|
Plus: Unamortized debt
issuance costs
|
|
|
36.4
|
|
|
34.0
|
|
Total gross
debt
|
|
|
1,205.6
|
|
|
959.4
|
|
|
|
|
|
|
|
|
|
Less: Cash and cash
equivalents
|
|
|
(26.9)
|
|
|
(35.1)
|
|
Net debt
|
|
$
|
1,178.7
|
|
$
|
924.3
|
Contacts:
|
ProFrac Holding
Corp.
|
|
Lance Turner – Chief
Financial Officer
|
|
investors@profrac.com
|
|
|
|
Dennard Lascar Investor Relations
|
|
Ken Dennard / Rick
Black
|
|
ACDC@dennardlascar.com
|
View original
content:https://www.prnewswire.com/news-releases/profrac-holding-corp-reports-second-quarter-2023-financial-and-operational-results-301897460.html
SOURCE ProFrac Holding Corp.