WILLOW
PARK, Texas, Nov. 9, 2023
/PRNewswire/ -- ProFrac Holding Corp. (NASDAQ: ACDC) ("ProFrac", or
the "Company") today announced financial and operational results
for its third quarter ended September 30,
2023.
Third Quarter 2023 Results and Recent Highlights
- Total revenue was $574.2 million
compared to $709.2 million in the
second quarter of 2023
- Net loss was $17.9 million
compared to a net loss of $4.6
million in the second quarter of 2023
- Adjusted EBITDA(1) was $149.3
million
- Net cash provided by operating activities was $123.6 million
- Free cash flow was $72.6 million,
which combined with the preferred equity issuance, reduced net debt
by $122.9 million(2)
- Further right-sized active fleet count in August to optimize
calendar efficiencies, increase utilization and reduce costs
- Issued $50 million of perpetual
preferred equity securities convertible into ProFrac Holding Corp.
Class A common stock at a conversion price of $20.00 per share, subject to adjustment, to The
Wilks Family
Matt Wilks, ProFrac's Executive
Chairman, stated, "After right-sizing our fleet count and our
overall support structure, we believe we have realized the
synergies from our acquisitions and positioned the company to
capitalize on the operating leverage this business has when we
experience incremental customer demand.
"We are now focused on pursuing dedicated agreements in 2024
with operators under contracted terms. Driven by our recent
successes in the ongoing RFP season, we expect to be in a position
to increase our fleet count in the first quarter, with the majority
of those fleets having already been committed.
"In addition, the first step to unlocking the potential of our
Proppant Production segment is well underway. We are marketing all
eight mines for the first time in an RFP process, and we are seeing
positive results to date. We anticipate having more contracts with
third parties, in addition to volumes demanded from ProFrac and
spot customers. We expect this to greatly increase the
utilization of our mining assets and lower our mining costs per
ton.
"Our current visibility gives us confidence that 2024 will be
much improved over 2023. We are well-positioned and excited for the
coming year," concluded Wilks.
Third Quarter 2023 Financial Results
For the third quarter of 2023, consolidated revenues totaled
$574.2 million, down approximately
19% sequentially. The decrease was driven primarily by a lower
average active fleet count and associated material sales, when
compared to the second quarter of 2023.
Selling, general, and administrative costs were $61.0 million in the third quarter, of which
$6.6 million was related to Flotek
and $4.4 million was related to
stock-based compensation.
Net loss for the third quarter was $17.9
million, and basic and diluted loss per Class A common share
was $0.21.
In the third quarter, Adjusted EBITDA was $149.3 million, a decrease of 18% from the
$182.5 million in the second
quarter.
Net cash from operating activities was $123.6 million in the third quarter.
Business Segment Information
The Stimulation Services segment generated
revenues of $489.5 million in the
third quarter of 2023, which resulted in $93.3 million of Adjusted EBITDA.
The Proppant Production segment generated revenues
of $98.4 million in the third quarter
of 2023, which resulted in $51.6
million of Adjusted EBITDA. Approximately 29% of the
Proppant Production segment's revenue was intercompany.
The Manufacturing segment generated revenues of
$43.8 million in the third quarter of
2023, which resulted in $1.6 million
of Adjusted EBITDA. Approximately 97% of the Manufacturing
segment's revenue was intercompany.
Our Other Business Activities generated revenues
of $48.6 million in the third quarter
of 2023, which resulted in $2.8
million of Adjusted EBITDA. The Other Business Activities
solely relate to the results of Flotek.
Capital Expenditures and Capital Allocation
Cash capital expenditures in the third quarter totaled
$52.6 million. During the third
quarter, the Company decided to further reduce capital expenditures
to help the Company maintain its target return thresholds on
capital investments. The Company now expects to incur approximately
$280 - $290
million of capital expenditures in 2023.
Balance Sheet and Liquidity
Total net debt outstanding as of September 30, 2023 was $1,055.8 million, a reduction of approximately
$122.9 million from the prior
quarter.
Total cash and cash equivalents as of September 30, 2023 was $25.1 million, $4.5
million was related to Flotek.
As of September 30, 2023 the
Company had $136.6 million of
liquidity, including $20.6 million in
cash and cash equivalents, excluding Flotek, and $116.0 million of availability under its
asset-based credit facility.
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.
|
(2)
|
Free Cash Flow is 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, November 9, 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
November 16, 2023 and may be accessed
by calling 201-612-7415 and using passcode 13735084#. 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, innovation-driven energy services holding company
providing hydraulic fracturing, proppant production, other
completion services and other complementary products and services
to leading upstream oil and natural gas companies engaged in the
exploration and production ("E&P") of North American
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. ProFrac Corp. operates
in three business segments: stimulation services, proppant
production and manufacturing. 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 Company's pursuit of dedicated agreements in 2024 with
operators under contracted terms; the Company's continued success
in the RFP process; the Company's ability to increase the
utilization of its mining assets and lower our mining costs per
ton; 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
ability to earn its targeted rates of return; the Company's
currently expected guidance regarding its planned capital
expenditures; 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 and Free Cash Flow are non-GAAP financial
measures and should not be considered as a substitute for net
income (loss) or net cash from operating activities, respectively,
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 and Free
Cash Flow are supplemental measures 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. We believe Adjusted EBITDA is an
important supplemental measure because it allows 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 believe Free Cash Flow is an
important supplemental liquidity measure of the cash that is
available (if any), after purchases of property and equipment, for
operational expenses, investment in our business, and to make
acquisitions, and Free Cash Flow is useful to investors as a
liquidity measure because it measures our ability to generate or
use cash in excess of our capital investments in property and
equipment.
We view Adjusted EBITDA and Free Cash Flow as important
indicators 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
define Free Cash Flow as net cash provided by or (used in)
operating activities less investment in property, plant and
equipment plus proceeds from sale of assets.
We believe that our presentation of Adjusted EBITDA and Free
Cash Flow 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.
Net cash provided by operating activities is the GAAP measure
most directly comparable to Free Cash Flow. Free Cash Flow
should not be considered as an alternative to net cash provided by
operating activities. Free Cash Flow has important
limitations as an analytical tool including that Free Cash Flow
does not reflect the cash requirements necessary to service our
indebtedness and Free Cash Flow is not a reliable measure for
actual cash available to the Company at any one time. Because Free
Cash Flow 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 and Free Cash Flow to the most directly
comparable GAAP financial measure for the periods indicated.
Contacts:
|
ProFrac Holding
Corp.
|
|
Lance Turner – Chief
Financial Officer
|
|
investors@profrac.com
|
|
|
|
Dennard Lascar Investor
Relations
|
|
Ken Dennard / Rick
Black
|
|
ACDC@dennardlascar.com
|
- Tables to Follow -
ProFrac Holding Corp.
(NasdaqGS: ACDC)
|
|
|
|
|
|
|
Consolidated Balance
Sheet
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
December 31,
|
|
(In
thousands)
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
25.1
|
|
$
|
35.1
|
|
Accounts receivable,
net
|
|
|
332.3
|
|
|
535.5
|
|
Accounts receivable —
related party, net
|
|
|
6.5
|
|
|
2.1
|
|
Inventories
|
|
|
271.9
|
|
|
249.5
|
|
Prepaid expenses and
other current assets
|
|
|
42.8
|
|
|
43.2
|
|
Total current
assets
|
|
|
678.6
|
|
|
865.4
|
|
|
|
|
|
|
|
|
|
Property, plant, and
equipment, net
|
|
|
1,845.4
|
|
|
1,396.4
|
|
Operating lease
right-of-use assets, net
|
|
|
94.1
|
|
|
112.9
|
|
Goodwill
|
|
|
323.2
|
|
|
240.5
|
|
Intangible assets,
net
|
|
|
182.3
|
|
|
203.1
|
|
Investments
|
|
|
42.8
|
|
|
58.6
|
|
Deferred tax
assets
|
|
|
-
|
|
|
0.4
|
|
Other assets
|
|
|
55.7
|
|
|
56.3
|
|
Total assets
|
|
$
|
3,222.1
|
|
$
|
2,933.6
|
|
|
|
|
|
|
|
|
|
LIABILITIES, TEMPORARY EQUITY, AND STOCKHOLDERS'
EQUITY (DEFICIT)
|
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
341.1
|
|
$
|
339.4
|
|
Accounts payable —
related party
|
|
|
17.5
|
|
|
24.0
|
|
Accrued
expenses
|
|
|
113.0
|
|
|
115.4
|
|
Current portion of
long-term debt
|
|
|
122.8
|
|
|
127.6
|
|
Current portion of
operating lease liabilities
|
|
|
31.0
|
|
|
36.0
|
|
Other current
liabilities
|
|
|
70.8
|
|
|
25.7
|
|
Other current
liabilities — related party
|
|
|
7.4
|
|
|
-
|
|
Total current
liabilities
|
|
|
703.6
|
|
|
668.1
|
|
|
|
|
|
|
|
|
|
Long-term
debt
|
|
|
902.1
|
|
|
735.0
|
|
Long-term debt —
related party
|
|
|
32.2
|
|
|
62.8
|
|
Operating lease
liabilities
|
|
|
67.8
|
|
|
81.0
|
|
Deferred tax
liabilities
|
|
|
79.4
|
|
|
-
|
|
Other
liabilities
|
|
|
75.2
|
|
|
36.0
|
|
Total
liabilities
|
|
|
1,860.3
|
|
|
1,582.9
|
|
|
|
|
|
|
|
|
|
Series A preferred
stock
|
|
|
57.5
|
|
|
-
|
|
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
|
|
|
1,171.3
|
|
|
-
|
|
Retained earnings
(accumulated deficit)
|
|
|
77.5
|
|
|
(1,185.9)
|
|
Accumulated other
comprehensive loss
|
|
|
(0.2)
|
|
|
-
|
|
Total stockholders'
equity (deficit) attributable to ProFrac Holding Corp.
|
|
|
1,250.1
|
|
|
(1,184.4)
|
|
Noncontrolling
interests
|
|
|
54.2
|
|
|
72.2
|
|
Total stockholders'
equity (deficit)
|
|
|
1,304.3
|
|
|
(1,112.2)
|
|
Total liabilities,
temporary equity, and stockholders' equity (deficit)
|
|
$
|
3,222.1
|
|
$
|
2,933.6
|
|
|
|
|
|
|
|
|
ProFrac Holding Corp.
(NasdaqGS: ACDC)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statements
of Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
September 30,
|
|
June 30,
|
|
September 30,
|
|
June 30,
|
|
September 30,
|
|
September 30,
|
|
(In
thousands)
|
2023
|
|
2023
|
|
2022
|
|
2022
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
$
|
574.2
|
|
$
|
709.2
|
|
$
|
696.7
|
|
$
|
589.8
|
|
$
|
2,140.9
|
|
$
|
1,631.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues,
exclusive of depreciation, depletion and amortization
|
|
368.5
|
|
|
467.8
|
|
|
392.0
|
|
|
339.2
|
|
|
1,382.2
|
|
|
967.7
|
|
Selling, general, and
administrative
|
|
61.0
|
|
|
70.3
|
|
|
64.5
|
|
|
83.5
|
|
|
209.2
|
|
|
169.0
|
|
Depreciation,
depletion and amortization
|
|
111.5
|
|
|
108.9
|
|
|
69.1
|
|
|
64.4
|
|
|
330.7
|
|
|
178.1
|
|
Acquisition and
integration costs
|
|
2.6
|
|
|
5.2
|
|
|
5.8
|
|
|
4.1
|
|
|
20.1
|
|
|
22.9
|
|
Other operating
expense, net
|
|
10.1
|
|
|
3.3
|
|
|
0.6
|
|
|
6.1
|
|
|
17.8
|
|
|
6.6
|
|
Total operating costs
and expenses
|
|
553.7
|
|
|
655.5
|
|
|
532.0
|
|
|
497.3
|
|
|
1,960.0
|
|
|
1,344.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income
|
|
20.5
|
|
|
53.7
|
|
|
164.7
|
|
|
92.5
|
|
|
180.9
|
|
|
287.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other (expense)
income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense,
net
|
|
(40.2)
|
|
|
(41.0)
|
|
|
(16.3)
|
|
|
(13.4)
|
|
|
(116.1)
|
|
|
(39.0)
|
|
(Loss) gain on
extinguishment of debt
|
|
-
|
|
|
-
|
|
|
(0.2)
|
|
|
(8.8)
|
|
|
4.1
|
|
|
(17.3)
|
|
Other (expense)
income, net
|
|
(4.9)
|
|
|
(7.7)
|
|
|
(1.0)
|
|
|
1.0
|
|
|
(22.0)
|
|
|
8.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income before
income taxes
|
|
(24.6)
|
|
|
5.0
|
|
|
147.2
|
|
|
71.3
|
|
|
46.9
|
|
|
239.1
|
|
Income tax benefit
(expense)
|
|
6.7
|
|
|
(9.6)
|
|
|
(7.9)
|
|
|
(3.9)
|
|
|
(9.6)
|
|
|
(12.4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss)
income
|
$
|
(17.9)
|
|
$
|
(4.6)
|
|
$
|
139.3
|
|
$
|
67.4
|
|
$
|
37.3
|
|
$
|
226.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: net income
attributable to ProFrac Predecessor
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(54.0)
|
|
|
-
|
|
|
(73.6)
|
|
Less: net (income) loss
attributable to noncontrolling interests
|
|
(6.6)
|
|
|
1.5
|
|
|
11.8
|
|
|
8.7
|
|
|
(0.9)
|
|
|
20.1
|
|
Less: net income
attributable to redeemable noncontrolling interests
|
|
-
|
|
|
0.2
|
|
|
(107.1)
|
|
|
(15.5)
|
|
|
(41.8)
|
|
|
(122.6)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income
attributable to ProFrac Holding Corp.
|
$
|
(24.5)
|
|
$
|
(2.9)
|
|
$
|
44.0
|
|
$
|
6.6
|
|
$
|
(5.4)
|
|
$
|
50.6
|
|
Net (loss) income
attributable to Class A common shareholders
|
$
|
(33.1)
|
|
$
|
(2.9)
|
|
$
|
44.0
|
|
$
|
6.6
|
|
$
|
(14.0)
|
|
$
|
50.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ProFrac Holding Corp.
(NasdaqGS: ACDC)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statements
of Cash Flow
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
September 30,
|
|
June 30,
|
|
September 30,
|
|
September 30,
|
|
September 30,
|
|
(In
thousands)
|
2023
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
$
|
(17.9)
|
|
$
|
(4.6)
|
|
$
|
139.3
|
|
$
|
37.3
|
|
$
|
226.7
|
|
Adjustments to
reconcile net income to cash provided by operating
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation,
depletion and amortization
|
|
111.5
|
|
|
108.9
|
|
|
69.1
|
|
|
330.7
|
|
|
178.1
|
|
Amortization of
acquired contract liabilities
|
|
(16.4)
|
|
|
(16.5)
|
|
|
-
|
|
|
(41.0)
|
|
|
-
|
|
Stock-based
compensation
|
|
4.4
|
|
|
9.8
|
|
|
12.9
|
|
|
27.3
|
|
|
53.3
|
|
(Gain) loss on
disposal of assets, net
|
|
(1.3)
|
|
|
(0.5)
|
|
|
0.6
|
|
|
(0.3)
|
|
|
2.6
|
|
Non-cash (gain) loss
on extinguishment of debt
|
|
-
|
|
|
-
|
|
|
0.3
|
|
|
(4.1)
|
|
|
10.5
|
|
Amortization of debt
issuance costs
|
|
5.9
|
|
|
6.8
|
|
|
2.0
|
|
|
18.8
|
|
|
4.7
|
|
Acquisition earnout
adjustment
|
|
-
|
|
|
(3.6)
|
|
|
-
|
|
|
(6.6)
|
|
|
-
|
|
Unrealized loss (gain)
on investments, net
|
|
5.1
|
|
|
9.3
|
|
|
-
|
|
|
24.1
|
|
|
(8.5)
|
|
Deferred tax
expense
|
|
5.0
|
|
|
-
|
|
|
1.4
|
|
|
5.0
|
|
|
2.4
|
|
Other non-cash items,
net
|
|
-
|
|
|
-
|
|
|
-
|
|
|
0.1
|
|
|
-
|
|
Changes in operating
assets and liabilities:
|
|
27.3
|
|
|
44.1
|
|
|
(53.5)
|
|
|
119.5
|
|
|
(213.2)
|
|
Net cash provided by
operating activities
|
|
123.6
|
|
|
153.7
|
|
|
172.1
|
|
|
510.8
|
|
|
256.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions, net of
cash acquired
|
|
-
|
|
|
(18.2)
|
|
|
(97.7)
|
|
|
(461.8)
|
|
|
(354.9)
|
|
Investment in property,
plant & equipment
|
|
(52.6)
|
|
|
(98.1)
|
|
|
(123.4)
|
|
|
(233.9)
|
|
|
(239.5)
|
|
Proceeds from sale of
assets
|
|
1.6
|
|
|
0.4
|
|
|
0.5
|
|
|
3.0
|
|
|
46.6
|
|
Investment in
unconsolidated affiliate
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(47.2)
|
|
Initial investment in
Flotek
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(10.0)
|
|
Other
investments
|
|
-
|
|
|
-
|
|
|
(20.9)
|
|
|
-
|
|
|
(24.8)
|
|
Net cash used in
investing activities
|
|
(51.0)
|
|
|
(115.9)
|
|
|
(241.5)
|
|
|
(692.7)
|
|
|
(629.8)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance
of long-term debt
|
|
14.5
|
|
|
0.2
|
|
|
231.3
|
|
|
334.7
|
|
|
818.8
|
|
Repayments of long-term
debt
|
|
(23.4)
|
|
|
(57.0)
|
|
|
(18.0)
|
|
|
(98.6)
|
|
|
(515.8)
|
|
Borrowings from
revolving credit agreements
|
|
355.3
|
|
|
457.9
|
|
|
56.5
|
|
|
1,219.9
|
|
|
253.7
|
|
Repayments to revolving
credit agreements
|
|
(469.5)
|
|
|
(482.9)
|
|
|
(199.8)
|
|
|
(1,315.4)
|
|
|
(322.7)
|
|
Payment of debt
issuance costs
|
|
(0.4)
|
|
|
(0.1)
|
|
|
(9.7)
|
|
|
(18.9)
|
|
|
(33.3)
|
|
Tax withholding related
to net share settlement of equity awards
|
|
-
|
|
|
(0.8)
|
|
|
-
|
|
|
(0.8)
|
|
|
-
|
|
Proceeds from issuance
of Series A preferred stock
|
|
50.0
|
|
|
-
|
|
|
-
|
|
|
50.0
|
|
|
-
|
|
Payment of Series A
preferred stock issuance costs
|
|
(1.1)
|
|
|
-
|
|
|
-
|
|
|
(1.1)
|
|
|
-
|
|
Member
contribution
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
5.0
|
|
Proceeds from issuance
of common stock
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
329.1
|
|
Payment of common stock
issuance costs
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(27.4)
|
|
Payment of THRC related
equity
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(72.9)
|
|
Net cash (used in)
provided by financing activities
|
|
(74.6)
|
|
|
(82.7)
|
|
|
60.3
|
|
|
169.8
|
|
|
434.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (decrease) increase in cash, cash equivalents,
and restricted cash
|
$
|
(2.0)
|
|
$
|
(44.9)
|
|
$
|
(9.1)
|
|
$
|
(12.1)
|
|
$
|
61.3
|
|
Cash, cash equivalents, and restricted cash beginning
of period
|
|
27.8
|
|
|
72.7
|
|
|
75.8
|
|
|
37.9
|
|
|
5.4
|
|
Cash, cash equivalents, and restricted cash end of
period
|
$
|
25.8
|
|
$
|
27.8
|
|
$
|
66.7
|
|
$
|
25.8
|
|
$
|
66.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ProFrac Holding Corp.
(NasdaqGS: ACDC)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net
Income (Loss) to Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
September 30,
|
|
June 30,
|
|
September 30,
|
|
June 30,
|
|
September 30,
|
|
September 30,
|
|
(In
thousands)
|
|
2023
|
|
2023
|
|
2022
|
|
2022
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss)
income
|
|
$
|
(17.9)
|
|
$
|
(4.6)
|
|
$
|
139.3
|
|
$
|
67.4
|
|
$
|
37.3
|
|
$
|
226.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense,
net
|
|
|
40.2
|
|
|
41.0
|
|
|
16.3
|
|
|
13.4
|
|
|
116.1
|
|
|
39.0
|
|
Depreciation, depletion
and amortization
|
|
|
111.5
|
|
|
108.9
|
|
|
69.1
|
|
|
64.4
|
|
|
330.7
|
|
|
178.1
|
|
Income taxes
|
|
|
(6.7)
|
|
|
9.6
|
|
|
7.9
|
|
|
3.9
|
|
|
9.6
|
|
|
12.4
|
|
(Gain) loss on disposal
of assets, net
|
|
|
(1.3)
|
|
|
(0.5)
|
|
|
0.6
|
|
|
2.2
|
|
|
(0.3)
|
|
|
2.6
|
|
(Gain) loss on
extinguishment of debt
|
|
|
-
|
|
|
-
|
|
|
0.2
|
|
|
8.8
|
|
|
(4.1)
|
|
|
17.3
|
|
Acquisition earnout
adjustment
|
|
|
-
|
|
|
(3.6)
|
|
|
-
|
|
|
-
|
|
|
(6.6)
|
|
|
-
|
|
Stock-based
compensation
|
|
|
2.3
|
|
|
2.4
|
|
|
2.7
|
|
|
1.5
|
|
|
7.6
|
|
|
4.2
|
|
Stock-based
compensation related to deemed contributions
|
|
|
2.1
|
|
|
7.4
|
|
|
10.2
|
|
|
38.9
|
|
|
19.7
|
|
|
49.1
|
|
Provision for credit
losses, net of recoveries
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
0.1
|
|
|
-
|
|
Severance
charges
|
|
|
1.1
|
|
|
-
|
|
|
-
|
|
|
(0.1)
|
|
|
1.1
|
|
|
-
|
|
Acquisition and
integration costs
|
|
|
2.6
|
|
|
5.2
|
|
|
5.8
|
|
|
4.1
|
|
|
20.1
|
|
|
22.9
|
|
Litigation expenses and
accruals for legal contingencies
|
|
|
10.3
|
|
|
7.4
|
|
|
-
|
|
|
4.0
|
|
|
23.5
|
|
|
4.0
|
|
Unrealized loss (gain)
on investments, net
|
|
|
5.1
|
|
|
9.3
|
|
|
-
|
|
|
(0.4)
|
|
|
24.1
|
|
|
(8.5)
|
|
Adjusted
EBITDA
|
|
$
|
149.3
|
|
$
|
182.5
|
|
$
|
252.1
|
|
$
|
208.1
|
|
$
|
578.9
|
|
$
|
547.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ProFrac Holding Corp.
(NasdaqGS: ACDC)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment
Information
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
September 30,
|
|
June 30,
|
|
September 30,
|
|
June 30,
|
|
September 30,
|
|
September 30,
|
|
(In
thousands)
|
|
2023
|
|
2023
|
|
2022
|
|
2022
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stimulation
services
|
|
$
|
489.5
|
|
$
|
608.2
|
|
$
|
668.6
|
|
$
|
576.5
|
|
$
|
1,887.9
|
|
$
|
1,581.3
|
|
Proppant
production
|
|
|
98.4
|
|
|
109.8
|
|
|
24.7
|
|
|
17.5
|
|
|
290.4
|
|
|
54.6
|
|
Manufacturing
|
|
|
43.8
|
|
|
31.1
|
|
|
48.7
|
|
|
34.9
|
|
|
142.0
|
|
|
115.6
|
|
Other
|
|
|
48.6
|
|
|
51.7
|
|
|
46.9
|
|
|
15.3
|
|
|
149.5
|
|
|
62.2
|
|
Total
segments
|
|
|
680.3
|
|
|
800.8
|
|
|
788.9
|
|
|
644.2
|
|
|
2,469.8
|
|
|
1,813.7
|
|
Eliminations
|
|
|
(106.1)
|
|
|
(91.6)
|
|
|
(92.2)
|
|
|
(54.4)
|
|
|
(328.9)
|
|
|
(182.2)
|
|
Total
revenues
|
|
$
|
574.2
|
|
$
|
709.2
|
|
$
|
696.7
|
|
$
|
589.8
|
|
$
|
2,140.9
|
|
$
|
1,631.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stimulation
services
|
|
$
|
93.3
|
|
$
|
122.9
|
|
$
|
249.5
|
|
$
|
196.2
|
|
$
|
421.9
|
|
$
|
519.3
|
|
Proppant
production
|
|
|
51.6
|
|
|
57.8
|
|
|
9.2
|
|
|
12.5
|
|
|
150.7
|
|
|
29.6
|
|
Manufacturing
|
|
|
1.6
|
|
|
3.1
|
|
|
4.5
|
|
|
6.8
|
|
|
12.7
|
|
|
17.4
|
|
Other
|
|
|
2.8
|
|
|
(1.3)
|
|
|
(11.1)
|
|
|
(7.4)
|
|
|
(6.4)
|
|
|
(18.5)
|
|
Adjusted EBITDA for
reportable segments
|
|
$
|
149.3
|
|
$
|
182.5
|
|
$
|
252.1
|
|
$
|
208.1
|
|
$
|
578.9
|
|
$
|
547.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ProFrac Holding Corp.
(NasdaqGS: ACDC)
|
|
|
|
Net Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
December 31,
|
|
(In
thousands)
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
|
|
Current portion of
long-term debt
|
|
$
|
122.8
|
|
$
|
127.6
|
|
Long-term
debt
|
|
|
902.1
|
|
|
735.0
|
|
Long-term debt —
related party
|
|
|
32.2
|
|
|
62.8
|
|
Total debt
|
|
|
1,057.1
|
|
|
925.4
|
|
|
|
|
|
|
|
|
|
Plus: Unamortized debt
issuance costs
|
|
|
23.8
|
|
|
34.0
|
|
Total gross
debt
|
|
|
1,080.9
|
|
|
959.4
|
|
|
|
|
|
|
|
|
|
Less: Cash and cash
equivalents
|
|
|
(25.1)
|
|
|
(35.1)
|
|
Net debt
|
|
$
|
1,055.8
|
|
$
|
924.3
|
|
|
|
|
|
|
|
|
ProFrac Holding Corp.
(NasdaqGS: ACDC)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free Cash
Flow
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
September 30,
|
|
June 30,
|
|
September 30,
|
|
September 30,
|
|
September 30,
|
|
(In
thousands)
|
2023
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by
operating activities
|
$
|
123.6
|
|
$
|
153.7
|
|
$
|
172.1
|
|
$
|
510.8
|
|
$
|
256.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment in property,
plant & equipment
|
|
(52.6)
|
|
|
(98.1)
|
|
|
(123.4)
|
|
|
(233.9)
|
|
|
(239.5)
|
|
Proceeds from sale of
assets
|
|
1.6
|
|
|
0.4
|
|
|
0.5
|
|
|
3.0
|
|
|
46.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash
flow
|
$
|
72.6
|
|
$
|
56.0
|
|
$
|
49.2
|
|
$
|
279.9
|
|
$
|
63.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
View original
content:https://www.prnewswire.com/news-releases/profrac-holding-corp-reports-third-quarter-2023-financial-and-operational-results-301982508.html
SOURCE ProFrac Holding Corp.