CALGARY,
AB, Nov. 9, 2023 /CNW/ - CES Energy
Solutions Corp. ("CES" or the "Company") (TSX: CEU)
(OTC: CESDF) is pleased to announce record third quarter financial
results for Q3 2023, as quarterly revenue, Adjusted EBITDAC and
cash flow generation continued to grow year over year. Third
quarter highlights include:
- Revenue of $536.5 million,
increased 2% year over year
- Adjusted EBITDAC of $80.2
million, increased 9% year over year
- Adjusted EBITDAC margin of 15.0%, increased 100 basis points
year over year
- Cash Flow from Operations of $99.9
million and Free Cash Flow of $75.6
million
- Leverage declined to 1.46x Total Debt/Adjusted EBITDAC from
1.57x at June 30, 2023, and 2.17x at
December 31, 2022
- Working Capital Surplus exceeded Total Debt at September 30, 2023 by $160.6 million
- Repurchased $40.0 million of
common shares during the quarter and $10.4
million of common shares subsequent to September 30, 2023
CES continued its trend of strong cash flow generation amid a
constructive supply demand environment, increasing levels of
service intensity and benefiting from leading market share
positions throughout its business. With leverage down to very
prudent levels and an effective capital structure in place
supported by the recently announced Senior Notes redemption, CES
has been able to aggressively pursue return of capital to its
shareholders. During the quarter, CES returned $46.3 million to shareholders, through
$40.0 million or 11,993,100 common
shares repurchased under its NCIB and its quarterly dividend of
$6.3 million, collectively
representing returns to shareholders of 46% of Cash Flow from
Operations and 61% of Free Cash Flow.
Third Quarter Results
In the third quarter CES generated revenue of $536.5 million, representing a sequential
increase of $20.7 million or 4%
compared to Q2 2023, off of seasonally lower activity levels in
Canada, and an increase of 2%
compared to Q3 2022 as production levels have seen a modest
increase year over year. For the nine months ended
September 30, 2023, CES generated revenue of $1.6 billion, an increase of $250.4 million or 18% relative to the nine months
ended September 30, 2022. As producers' capital spending and
production levels have stabilized, higher production chemical
volumes and increasing service intensity resulted in an overall
uptick in revenue compared to prior year, despite a decline in the
US and Canadian rig counts. CES continues to realize high levels of
revenue underpinned by industry stabilization, and strong market
share throughout the business.
Revenue generated in the US during Q3 2023 was $361.5 million, representing a sequential
decrease of $14.0 million or 4%
compared to Q2 2023 and an increase of 3% compared to Q3 2022. For
the nine months ended September 30, 2023, revenue generated in
the US was up 23% to $1.1 billion relative to the nine months
ended September 30, 2022. US revenues for the three and nine
months ended September 30, 2023 were
impacted by decreased industry drilling activity in the quarter,
the effects of which were offset by higher production levels and
market share gains year over year. CES maintained its strong
industry positioning, with US Drilling Fluids Market Share
of 21% and 20% for three and nine months ended September 30, 2023, respectively, and year over
year improvement from 18% for the three and nine months ended
September 30, 2022.
Revenue generated in Canada
during Q3 2023 was $175.0 million,
representing a sequential increase of $34.7
million or 25% compared to Q2 2023 as expected off of
seasonally lower activity levels in Canada, and in line with revenue of
$175.2 from Q3 2022. Canadian
revenues were positively impacted by a 47% sequential increase in
rig counts relative to Q2 2023 coming out of spring breakup, and
higher production volumes year over year. Canadian Drilling Fluids
Market Share for Q3 2023 of 34% was behind Q3 2022 of 37%, but up
from 32% on a sequential quarterly basis. For the nine months ended
September 30, 2023 revenue generated in Canada of $504.2
million was up 9% from $461.2
million relative to the nine months ended September 30,
2022, driven by higher production volumes year over year.
CES achieved Adjusted EBITDAC of $80.2
million in Q3 2023, representing a sequential increase of 9%
compared to Q2 2023, and an increase of 9% compared to Q3 2022.
Adjusted EBITDAC as a percentage of revenue of 15.0% achieved in Q3
2023 compared to 14.3% recorded in Q2 2023 and 14.0% recorded in Q3
2022. For the three month period, Adjusted EBITDAC improved both
sequentially and year over year on higher revenue levels associated
with increasing industry production volumes and improved margins.
For the nine months ended September 30, 2023 Adjusted EBITDA
was up 31% to $231.2 million. The
Company has continued to be effective in pricing and procurement
activities while maintaining prudent G&A levels, combined with
increased scale.
Net income for the three and nine months ended September 30, 2023 increased 58% to
$38.6 million from $24.5 million, and 92% to $105.5 million from $54.8
million, respectively, compared to prior year periods,
driven by higher activity levels.
During the quarter, CES returned $46.3
million to shareholders (Q3 2022 - $5.3 million), through $40.0 million in common shares repurchased
under its NCIB and its quarterly dividend of $6.3 million. Year to date, CES has returned
$68.3 million (2022 - $13.7 million) to shareholders, through
$51.8 million in common shares
repurchased and $16.5 million in
dividends paid.
For Q3 2023, net cash provided by operating activities totaled
$99.9 million, compared to net cash
used by operating activities of $16.3
million during the three months ended September 30, 2022. For the nine months ended
September 30, 2023 net cash provided by operating activities
of $262.5 million compared to net
cash used by operating activities of $41.5
million for the nine months ended September 30, 2022.
The change was primarily driven by strong financial performance
combined with a lower required investment in working capital as
activity levels remained stable during the three and nine months
ended periods of 2023, coupled with higher net income on associated
activity levels relative to the comparative periods.
CES generated $57.9 million in
Funds Flow from Operations in Q3 2023, compared to $63.0 million generated in Q2 2023 and up 18%
from $48.9 million generated in Q3
2022. For the nine months ended September 30, 2023 CES
generated $183.5 million of Funds
Flow from Operations compared to $128.1
million in 2022. Funds Flow from Operations excludes the
impact of working capital, and is reflective of the continued
strong surplus free cash flow generation in stable market
conditions seen in the first three quarters of 2023.
CES generated $75.6 million in
Free Cash Flow in Q3 2023, up 13% from $66.7
million generated in Q2 2023, and compared to a use of
$35.0 million in Q3 2022. For the
nine months ended September 30, 2023 CES generated
$196.4 million of Free Cash Flow
compared to a use of $85.2 million in
2022. Free Cash Flow includes the impact of net capital
expenditures and lease repayments, and is reflective of the
Company's surplus free cash flow generation in excess of required
capital expenditures.
As at September 30, 2023, CES had a Working Capital Surplus
of $614.6 million, which decreased
from $641.4 million at June 30,
2023 (December 31, 2022 -
$691.1 million) as revenue and
activity levels have stabilized and working capital investments
have moderated. The reduction during the quarter was driven by a 5%
reduction in inventory and a 16% increase in accounts payable and
accrued liabilities, partially offset by a 6% increase in accounts
receivable. The Company continues to focus on working capital
optimization benefiting from the high quality of its customers and
diligent internal credit monitoring processes.
CES exited the quarter with a net draw on its syndicated senior
facility (the "Senior Facility") of $92.2
million compared to $120.2
million at June 30, 2023 and $208.5 million at December 31, 2022. Total
Debt of $454.0 million at
September 30, 2023 compared to $478.0
million at June 30, 2023 and $557.5 million at December 31, 2022, of
which $288.0 million relates to
Senior Notes which mature on October 21,
2024. The decreases realized during the quarter were
primarily driven by strong cash flow generation enhanced by a
reduction in required working capital investments as described
above, partly offset by $40.0 million
in share repurchases and $6.3 million
in dividends paid. Working Capital Surplus exceeded Total Debt at
September 30, 2023 by $160.6
million (December 31, 2022 - $133.6 million). As of the date of this
press release, the Company had a net draw on its Senior Facility of
approximately $118.0 million
representing a reduction of approximately $90.5 million since December 31, 2022. These reduced draw levels
reflect the onset of strong free cash flow generation from
sustained revenue levels supported by CES' capex-light business
model and stabilizing end market activity levels.
On October 19, 2023, CES announced
that it will redeem all of the Company's outstanding 6.375% Senior
Notes due October 21, 2024, which
have an aggregate principal amount of $288.0
million, on November 30, 2023.
CES will redeem the Notes by drawing down on its available
$250.0 million Canadian Term Loan
Facility, with the balance of approximately $38.0 million to be drawn from its $450.0 million Senior Facility, which had a net
draw of $92.2 million at
September 30, 2023. These facilities mature on April 25, 2026, and provide CES with ample
liquidity to support its current business requirements and
potential future needs.
During the quarter, CES repurchased 11,993,100 common shares at
an average price of $3.34 per share
for a total of $40.0 million. Since
the July 21, 2023 commencement of the
Company's current NCIB program, the Company repurchased 9,041,600
common shares up to September 30, 2023 at an average price of
$3.56 per share for a total of
$32.2 million. Since inception of the
Company's NCIB programs on July 17,
2018, and up to September 30, 2023, the Company has
repurchased 48,751,557 common shares at an average price of
$2.40 per share for a total of
$117.2 million. Subsequent to
September 30, 2023, the Company repurchased 2,852,900
additional common shares at a weighted average price of
$3.66 per share for a total of
$10.4 million.
Outlook
The recovery in global energy demand combined with several years
of lower investment in the upstream oil and gas sector have
resulted in a balanced market for oil and natural gas, higher
commodity prices, and a supportive outlook for the sector in CES'
North American target market. We expect increased activity levels
and higher service intensity to continue through 2023 and into
2024, moderated by potential broad economic headwinds related to
recession risk, interest rates, and geopolitical instability, which
may impact customer spending plans.
CES is optimistic in its outlook for the remainder of the year
and into next year as it expects to benefit from strong upstream
activity, increased service intensity levels, and continued
strength in commodity pricing across North America by capitalizing on its
established infrastructure, industry leading positioning,
vertically integrated business model, and strategic procurement
practices.
Commensurate with current record revenue levels, CES expects
2023 capital expenditures to be approximately $65.0 million weighted towards expansion capital
to support higher activity levels and business development
opportunities. CES plans to continue its disciplined and prudent
approach to capital expenditures and will adjust its plans as
required to support growth throughout divisions.
CES has proactively managed both the duration and the
flexibility of its debt. In April
2023, CES successfully amended and extended its Senior
Facility to April 2026. The Senior
Facility effectively addresses CES' near-term and foreseeable
longer-term requirements. The Canadian Term Loan Facility provides
CES with the ability to repay and redeem the Senior Notes in full
on November 30, 2023. Thereafter, CES
has the opportunity to refinance and right-size the term portion of
its capital structure on suitable terms at any time up until April
of 2026. CES routinely considers its capital structure, including
further increasing the capacity of its Senior Facility, refinancing
of the Company's Senior Notes, and other potential financing
options.
CES' underlying business model is capex light and asset light,
enabling the generation of significant surplus free cash flow. As
our customers endeavor to maintain or grow production in the
current environment, CES will leverage its established
infrastructure, business model, and nimble customer-oriented
culture to deliver superior products and services to the industry.
CES sees the consumable chemical market increasing its share of the
oilfield spend as operators continue to: drill longer reach
laterals and drill them faster; expand and optimize the utilization
of pad drilling; increase the intensity and size of their fracs;
and require increasingly technical and specialized chemical
treatments to effectively maintain existing cash flow generating
wells and treat growing production volumes and water cuts from new
wells.
Conference Call Details
With respect to the third quarter results, CES will host a
conference call / webcast at 9:00 am
MT (11:00 am ET) on
Friday, November 10, 2023. A
recording of the live audio webcast of the conference call will
also be available on our website at www.cesenergysolutions.com. The
webcast will be archived for approximately 90 days.
North American toll-free:
1-(800)-319-4610
International / Toronto callers: (416)-915-3239
Link
to Webcast: http://www.cesenergysolutions.com/
Financial Highlights
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
($000s, except per
share amounts)
|
2023
|
2022
|
% Change
|
2023
|
2022
|
% Change
|
Revenue
|
|
|
|
|
|
|
United
States(1)
|
361,469
|
349,503
|
3 %
|
1,105,899
|
898,466
|
23 %
|
Canada(1)
|
175,048
|
175,214
|
— %
|
504,156
|
461,182
|
9 %
|
Total
Revenue
|
536,517
|
524,717
|
2 %
|
1,610,055
|
1,359,648
|
18 %
|
Net income
|
38,552
|
24,455
|
58 %
|
105,455
|
54,810
|
92 %
|
per share –
basic
|
0.15
|
0.10
|
50 %
|
0.42
|
0.21
|
100 %
|
per share -
diluted
|
0.15
|
0.09
|
67 %
|
0.41
|
0.21
|
95 %
|
Adjusted
EBITDAC(2)
|
80,218
|
73,289
|
9 %
|
231,214
|
176,773
|
31 %
|
Adjusted
EBITDAC(2) % of Revenue
|
15.0 %
|
14.0 %
|
1.0 %
|
14.4 %
|
13.0 %
|
1.4 %
|
Cash provided by (used
in) operating activities
|
99,922
|
(16,258)
|
nmf
|
262,487
|
(41,522)
|
nmf
|
Funds Flow from
Operations(3)
|
57,851
|
48,868
|
18 %
|
183,471
|
128,128
|
43 %
|
Capital
expenditures
|
|
|
|
|
|
|
Expansion
Capital(1)
|
16,026
|
10,489
|
53 %
|
39,295
|
21,266
|
85 %
|
Maintenance
Capital(1)
|
4,170
|
4,491
|
(7) %
|
15,230
|
13,544
|
12 %
|
Total capital
expenditures
|
20,196
|
14,980
|
35 %
|
54,525
|
34,810
|
57 %
|
Dividends
declared
|
6,021
|
4,092
|
47 %
|
17,436
|
12,269
|
42 %
|
per
share
|
0.025
|
0.016
|
56 %
|
0.070
|
0.048
|
46 %
|
Common Shares
Outstanding
|
|
|
|
|
|
|
End of period -
basic
|
240,859,525
|
255,728,104
|
|
240,859,525
|
255,728,104
|
|
End of period - fully
diluted(4)
|
246,637,289
|
261,818,856
|
|
246,637,289
|
261,818,856
|
|
Weighted average -
basic
|
248,808,899
|
256,246,967
|
|
252,460,491
|
255,288,039
|
|
Weighted average -
diluted
|
254,588,996
|
262,332,402
|
|
258,398,150
|
261,758,242
|
|
|
As at
|
Financial
Position ($000s)
|
September 30,
2023
|
June 30,
2023
|
% Change
|
December 31,
2022
|
% Change
|
Total assets
|
1,341,792
|
1,323,815
|
1 %
|
1,411,003
|
(5) %
|
Long-term financial
liabilities(5)
|
424,965
|
449,874
|
(6) %
|
532,771
|
(20) %
|
Total
Debt(6)
|
453,955
|
478,027
|
(5) %
|
557,531
|
(19) %
|
Working Capital
Surplus(6)
|
614,564
|
641,410
|
(4) %
|
691,096
|
(11) %
|
Net
Debt(6)
|
(160,609)
|
(163,383)
|
(2) %
|
(133,565)
|
20 %
|
Shareholders'
equity
|
650,068
|
639,544
|
2 %
|
609,049
|
7 %
|
1Supplementary Financial
Measure. Supplementary Financial Measures are provided herein
because Management believes they assist the reader in understanding
CES' results. Refer to "Non-GAAP Measures and Other Financial
Measures" contained herein.
|
2Non-GAAP measure that does not
have any standardized meaning under IFRS and therefore may not be
comparable to similar measures presented by other entities. The
most directly comparable GAAP measure for Adjusted EBITDAC is Net
income. Refer to the section entitled "Non-GAAP Measures and Other
Financial Measures" contained herein.
|
3Non-GAAP measure that does not
have any standardized meaning under IFRS and therefore may not be
comparable to similar measures presented by other entities. The
most directly comparable GAAP measure for Funds Flow from
Operations is Cash provided by (used in) operating activities.
Refer to the section entitled "Non-GAAP Measures and Other
Financial Measures" contained herein.
|
4Non-GAAP measure that does not
have any standardized meaning under IFRS and therefore may not be
comparable to similar measures presented by other entities. The
most directly comparable GAAP measure for Shares Outstanding, End
of period - fully diluted is Common Shares outstanding. Refer to
the section entitled "Non-GAAP Measures and Other Financial
Measures" contained herein.
|
5Includes current and long-term
portion of the Senior Facility, the Senior Notes, lease
obligations, deferred acquisition consideration, and long term
portion of cash settled incentive obligations.
|
6Non-GAAP measures that do not
have any standardized meaning under IFRS and therefore may not be
comparable to similar measures presented by other entities. The
most directly comparable GAAP measure for Total Debt, Net Debt, and
Working Capital Surplus is Long-term financial liabilities. Refer
to the section entitled "Non-GAAP Measures and Other Financial
Measures" contained herein.
|
Business of CES
CES is a leading provider of technically advanced consumable
chemical solutions throughout the life-cycle of the oilfield. This
includes total solutions at the drill-bit, at the point of
completion and stimulation, at the wellhead and pump-jack, and
finally through to the pipeline and midstream market. Key solutions
include corrosion inhibitors, demulsifiers, H2S scavengers,
paraffin control products, surfactants, scale inhibitors, biocides
and other specialty products. Further, specialty chemicals are used
throughout the pipeline and midstream industry to aid in
hydrocarbon movement and manage transportation and processing
challenges including corrosion, wax build-up and H2S.
CES operates in all major basins throughout the United States ("US"), including the
Permian, Eagleford, Bakken, Marcellus and Scoop/Stack, as well as
in the Western Canadian Sedimentary Basin ("WCSB") with an emphasis
on servicing the ongoing major resource plays: Montney, Duvernay, Deep Basin and SAGD. In the US, CES
operates under the trade names AES Drilling Fluids ("AES"), Jacam
Catalyst LLC ("Jacam Catalyst"), Proflow Solutions ("Proflow"), and
Superior Weighting Products ("Superior Weighting"). In Canada, CES operates under the trade names
Canadian Energy Services, PureChem Services ("PureChem"), StimWrx
Energy Services Ltd. ("StimWrx"), Sialco Materials Ltd. ("Sialco"),
and Clear Environmental Solutions ("Clear").
Non-GAAP Measures and Other Financial Measures
CES uses certain supplementary information and measures not
recognized under IFRS where management believes they assist the
reader in understanding CES' results. These measures are calculated
by CES on a consistent basis unless otherwise specifically
explained. These measures do not have a standardized meaning under
IFRS and may therefore not be comparable to similar measures used
by other issuers.
Non-GAAP financial measures and non-GAAP ratios have the
definition set out in National Instrument 52-112 "Non-GAAP and
Other Financial Measures Disclosure". The non-GAAP measures,
non-GAAP ratios and supplementary financial measures used herein,
with IFRS measures, are the most appropriate measures for reviewing
and understanding the Company's financial results. The non-GAAP
measures and non-GAAP ratios are further defined as follows:
EBITDAC - is a non-GAAP measure that has been
reconciled to net income for the financial periods, being the most
directly comparable measure calculated in accordance with IFRS.
EBITDAC is defined as net income before interest, taxes,
depreciation and amortization, finance costs, other income (loss),
stock-based compensation, and impairment of goodwill, which are not
reflective of underlying operations. EBITDAC is a metric used to
assess the financial performance of an entity's operations.
Management believes that this metric provides an indication of the
results generated by the Company's business activities prior to how
these activities are financed, how the Company is taxed in various
jurisdictions, and how the results are impacted by foreign exchange
and non-cash charges. This non-GAAP financial measure is also used
by Management as a key performance metric supporting decision
making and assessing divisional results.
Adjusted EBITDAC - is a non-GAAP measure that is
defined as EBITDAC noted above, adjusted for specific items that
are considered to be non-recurring in nature. Management believes
that this metric is relevant when assessing normalized operating
performance.
Adjusted EBITDAC % of Revenue - is a non-GAAP ratio
calculated as Adjusted EBITDAC divided by revenue. Management
believes that this metric is a useful measure of the Company's
normalized operating performance relative to its top line revenue
generation and a key industry performance measure.
Readers are cautioned that EBITDAC and Adjusted EBITDAC should
not be considered to be more meaningful than net income determined
in accordance with IFRS.
EBITDAC, Adjusted EBITDAC, and Adjusted EBITDAC % of Revenue are
calculated as follows:
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
$000s
|
2023
|
2022
|
2023
|
2022
|
Net income
|
38,552
|
24,455
|
105,455
|
54,810
|
Add back
(deduct):
|
|
|
|
|
Depreciation on
property and equipment in cost of sales
|
14,676
|
12,950
|
42,787
|
37,275
|
Depreciation on
property and equipment in G&A
|
2,055
|
1,881
|
6,141
|
5,422
|
Amortization on
intangible assets in G&A
|
1,668
|
4,132
|
6,264
|
12,117
|
Current income tax
expense
|
2,995
|
2,113
|
9,869
|
5,013
|
Deferred income tax
expense
|
6,251
|
5,982
|
21,896
|
16,824
|
Stock-based
compensation
|
7,794
|
2,961
|
15,522
|
10,865
|
Finance
costs
|
7,303
|
18,680
|
24,238
|
33,907
|
Other (income)
loss
|
(1,076)
|
135
|
(958)
|
540
|
EBITDAC
|
80,218
|
73,289
|
231,214
|
176,773
|
Adjusted
EBITDAC
|
80,218
|
73,289
|
231,214
|
176,773
|
Adjusted EBITDAC % of
Revenue
|
15.0 %
|
14.0 %
|
14.4 %
|
13.0 %
|
Adjusted EBITDAC per
share - basic
|
0.32
|
0.29
|
0.92
|
0.69
|
Adjusted EBITDAC per
share - diluted
|
0.32
|
0.28
|
0.90
|
0.68
|
Distributable Earnings - is a non-GAAP measure that
is defined as cash provided by operating activities, adjusted for
change in non-cash operating working capital less Maintenance
Capital and repayment of lease obligations. Distributable Earnings
is a measure used by Management and investors to analyze the amount
of funds available to distribute to shareholders as dividends or
through the NCIB program before consideration of funds required for
growth purposes.
Dividend Payout Ratio - is a non-GAAP ratio that is
defined as dividends declared as a percentage of Distributable
Earnings. Management believes it is a useful measure of the
proportion of available funds committed to being returned to
shareholders in the form of a dividend relative to the Company's
total Distributable Earnings.
Readers are cautioned that Distributable Earnings should not be
considered to be more meaningful than cash provided by operating
activities determined in accordance with IFRS. Distributable
Earnings and Dividend Payout Ratio are calculated as follows:
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
$000's
|
2023
|
2022
|
2023
|
2022
|
Cash provided by (used
in) operating activities
|
99,922
|
(16,258)
|
262,487
|
(41,522)
|
Adjust for:
|
|
|
|
|
Change in non-cash
operating working capital
|
(42,071)
|
65,126
|
(79,016)
|
169,650
|
Less: Maintenance
Capital (1)
|
(4,170)
|
(4,491)
|
(15,230)
|
(13,544)
|
Less: Repayment of
lease obligations
|
(8,195)
|
(5,178)
|
(19,816)
|
(15,466)
|
Distributable
Earnings
|
45,486
|
39,199
|
148,425
|
99,118
|
Dividends
declared
|
6,021
|
4,092
|
17,436
|
12,269
|
Dividend Payout
Ratio
|
13 %
|
10 %
|
12 %
|
12 %
|
1Supplementary Financial
Measure. Supplementary Financial Measures are provided herein
because Management believes they assist the reader in understanding
CES' results.
|
Funds Flow From Operations - is a non-GAAP measure
that has been reconciled to Cash provided by (used in) operating
activities for the financial periods, being the most directly
comparable measure calculated in accordance with IFRS. Funds Flow
from Operations is defined as cash flow from operations before
changes in non-cash operating working capital and represents the
Company's after-tax operating cash flows. Readers are cautioned
that this measure is not intended to be considered more meaningful
than cash provided by operating activities, or other measures of
financial performance calculated in accordance with IFRS. Funds
Flow from Operations is used by Management to assess operating
performance and leverage, and is calculated as follows:
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
$000s
|
2023
|
2022
|
2023
|
2022
|
Cash provided by (used
in) operating activities
|
99,922
|
(16,258)
|
262,487
|
(41,522)
|
Adjust for:
|
|
|
|
|
Change in non-cash
operating working capital
|
(42,071)
|
65,126
|
(79,016)
|
169,650
|
Funds Flow from
Operations
|
57,851
|
48,868
|
183,471
|
128,128
|
Free Cash Flow – Free Cash Flow is a non-GAAP
measure that has been reconciled to Cash provided by (used in)
operating activities for the financial periods, being the most
directly comparable measure calculated in accordance with IFRS.
Free Cash Flow is defined as cash flow from operations after
capital expenditures and repayment of lease obligations, net of
proceeds on disposal of assets, and represents the Company's core
operating results in excess of required capital expenditures.
Readers are cautioned that this measure is not intended to be
considered more meaningful than cash provided by operating
activities, or other measures of financial performance calculated
in accordance with IFRS. Free Cash Flow is used by Management to
assess operating performance and leverage, and is calculated as
follows:
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
$000s
|
2023
|
2022
|
2023
|
2022
|
Cash provided by (used
in) operating activities
|
99,922
|
(16,258)
|
262,487
|
(41,522)
|
Adjust for:
|
|
|
|
|
Expansion
Capital(1)
|
(16,026)
|
(10,489)
|
(39,295)
|
(21,266)
|
Maintenance
Capital(1)
|
(4,170)
|
(4,491)
|
(15,230)
|
(13,544)
|
Repayment of lease
obligations
|
(8,195)
|
(5,178)
|
(19,816)
|
(15,466)
|
Proceeds on disposal
of assets
|
4,047
|
1,414
|
8,207
|
6,626
|
Free Cash
Flow
|
75,578
|
(35,002)
|
196,353
|
(85,172)
|
1Supplementary Financial
Measure. Supplementary Financial Measures are provided herein
because Management believes they assist the reader in understanding
CES' results.
|
Working Capital Surplus - Working Capital
Surplus is a non-GAAP measure that is calculated as current assets
less current liabilities, excluding the current portion of finance
lease obligations. Management believes that this metric is a key
measure to assess operating performance and leverage of the Company
and uses it to monitor its capital structure.
Net Debt and Total Debt - Net Debt and
Total Debt are non-GAAP measures that Management believes are key
metrics to assess liquidity of the Company and uses them to monitor
its capital structure. Net debt represents Total Debt, which
includes the Senior Facility, the Senior Notes, both current and
non-current portions of lease obligations, non-current portion of
cash settled incentive obligations, offset by the Company's cash
position, less Working Capital Surplus.
Readers are cautioned that Total Debt, Working Capital Surplus,
and Net Debt should not be construed as alternative measures to
Long-term financial liabilities determined in accordance with
IFRS.
Total Debt, Working Capital Surplus, and Net Debt are calculated
as follows:
|
As at
|
$000's
|
September 30,
2023
|
December 31,
2022
|
Long-term financial
liabilities(1)
|
424,965
|
532,771
|
Current portion of
finance lease obligations
|
27,535
|
23,231
|
Current portion of
deferred acquisition consideration
|
1,455
|
1,529
|
Total Debt
|
453,955
|
557,531
|
Deduct Working Capital
Surplus:
|
|
|
Current
assets
|
850,645
|
933,680
|
Current
liabilities(2)
|
(236,081)
|
(242,584)
|
Working Capital
Surplus
|
614,564
|
691,096
|
Net Debt
|
(160,609)
|
(133,565)
|
1Includes current and long-term
portion of the Senior Facility, the Senior Notes, lease
obligations, deferred acquisition consideration, and long-term
portion of cash settled incentive obligations.
|
2Excludes current portion of
lease liabilities and deferred acquisition
consideration.
|
Shares outstanding, End of period - fully diluted
- Shares outstanding, End of period - fully diluted is a
non-GAAP measure that has been reconciled to Common Shares
outstanding for the financial periods, being the most directly
comparable measure calculated in accordance with IFRS. This measure
is not intended to be considered more meaningful than Common shares
outstanding. Management believes that this metric is a key measure
to assess the total potential shares outstanding for the financial
periods and is calculated as follows:
|
As at
|
|
September 30,
2023
|
December 31,
2022
|
Common shares
outstanding
|
240,859,525
|
254,515,682
|
Restricted share units
outstanding, end of period
|
5,777,764
|
5,922,363
|
Shares outstanding, end
of period - fully diluted
|
246,637,289
|
260,438,045
|
Total Debt/Adjusted EBITDAC – is a non-GAAP ratio that
Management believes to be a useful measure of the Company's
liquidity and leverage levels, and is calculated as Total Debt
divided by Adjusted EBITDAC for the most recently ended four
quarters. Total Debt and Adjusted EBITDAC are non-GAAP measures
that do not have any standardized meaning under IFRS and therefore
may not be comparable to similar measures presented by other
entities. Total Debt and Adjusted EBITDAC are calculated as
outlined above.
Supplementary Financial Measures
A Supplementary Financial Measure: (a) is, or is intended to be,
disclosed on a periodic basis to depict the historical or expected
future financial performance, financial position or cash flow of
the Company; (b) is not presented in the financial statements of
the Company; (c) is not a non-GAAP financial measure; and (d) is
not a non-GAAP ratio. Supplementary financial measures found within
this press release are as follows:
Revenue - United
States - comprises a component of total revenue, as
determined in accordance with IFRS, and is calculated as revenue
recorded from the Company's US divisions.
Revenue - Canada -
comprises a component of total revenue, as determined in accordance
with IFRS, and is calculated as revenue recorded from the Company's
Canadian divisions.
Expansion Capital - comprises a component of total
investment in property and equipment as determined in accordance
with IFRS, and represents the amount of capital expenditure that
has been or will be incurred to grow or expand the business or
would otherwise improve the productive capacity of the operations
of the business.
Maintenance Capital - comprises a component of total
investment in property and equipment as determined in accordance
with IFRS, and represents the amount of capital expenditure that
has been or will be incurred to sustain the current level of
operations.
Cautionary Statement
Except for the historical and present factual information
contained herein, the matters set forth in this press release, may
constitute forward-looking information or forward-looking
statements (collectively referred to as "forward-looking
information") which involves known and unknown risks, uncertainties
and other factors which may cause the actual results, performance
or achievements of CES, or industry results, to be materially
different from any future results, performance or achievements
expressed or implied by such forward-looking information.
When used in this press release, such information uses such words
as "may", "would", "could", "will", "intend", "expect", "believe",
"plan", "anticipate", "estimate", and other similar
terminology. This information reflects CES' current
expectations regarding future events and operating performance and
speaks only as of the date of the press release.
Forward-looking information involves significant risks and
uncertainties, should not be read as a guarantee of future
performance or results, and will not necessarily be an accurate
indication of whether or not such results will be achieved. A
number of factors could cause actual results to differ materially
from the results discussed in the forward-looking information,
including, but not limited to, the factors discussed below.
The management of CES believes the material factors, expectations
and assumptions reflected in the forward-looking information are
reasonable but no assurance can be given that these factors,
expectations and assumptions will prove to be correct. The
forward-looking information contained in this document speaks only
as of the date of the document, and CES assumes no obligation to
publicly update or revise such information to reflect new events or
circumstances, except as may be required pursuant to applicable
securities laws or regulations. The material assumptions in making
forward-looking statements include, but are not limited to,
assumptions relating to demand levels and pricing for the oilfield
consumable chemical offerings of the Company; fluctuations in the
price and demand for oil and natural gas; anticipated activity
levels of the Company's significant customers; commodity pricing;
general economic and financial market conditions; the successful
integration of recent acquisitions; the Company's ability to
finance its operations; levels of drilling and other activity in
the WCSB, the Permian and other US basins, the effects of seasonal
and weather conditions on operations and facilities; changes in
laws or regulations; currency exchange fluctuations; the ability of
the Company to attract and retain skilled labour and qualified
management; and other unforeseen conditions which could impact the
Company's business of supplying oilfield consumable chemistry to
the Canadian and US markets and the Company's ability to respond to
such conditions.
In particular, this press release contains forward-looking
information pertaining to the following: the certainty and
predictability of future cash flows and earnings; expectations that
Adjusted EBITDAC will exceed the sum of expenditures on interest,
taxes and capital expenditures; expectations of capital
expenditures in 2023; expectations that Adjusted EBITDAC will
provide sufficient free cash flow to pay down the Company's Senior
Facility, repurchase common shares pursuant to the Company's NCIB,
and add cash to the balance sheet; expectations regarding CES'
revenue and surplus free cash flow generation and the potential use
of such free cash flow including to increase its dividend or
repurchase the common shares of the Company; expectations regarding
end market activity levels; the strength of the Company's balance
sheet, the achievement of the Company's strategic objectives, and
the generation of shareholder value; expectations regarding
improving industry conditions and the Company's ability to generate
free cash flow to sustain and increase the quarterly dividend; CES'
ability to execute on financial goals relating to its balance
sheet, liquidity, working capital and cost
structure; expectations regarding the performance of
CES' business model and counter cyclical balance sheet during
downturns; the sufficiency of liquidity and capital resources to
meet long-term payment obligations; CES' ability to increase or
maintain its market share; optimism with respect to future
prospects for CES; impact of CES' vertically integrated business
model on future financial performance; CES' ability to leverage
third party partner relationships to drive innovation in the
consumable fluids and chemicals business; supply and demand for
CES' products and services, including expectations for growth in
CES' production and specialty chemical sales, expected growth in
the consumable chemicals market; industry activity levels;
commodity prices; development of new technologies; expectations
regarding CES' growth opportunities in Canada the US and overseas; expectations
regarding the performance or expansion of CES' operations and
working capital optimization; expectations relating to general
economic conditions, interest rates and geopolitical risk;
expectations regarding end markets for production chemicals and
drilling fluids in Canada and the
US; expectations regarding demand for CES' services and technology;
investments in research and development and technology
advancements; access to debt and capital markets and cost of
capital; expectations regarding capital allocation including the
use of surplus free cash flow, the purchase of CES' common shares
by CES pursuant to the NCIB, debt reduction through the repayment
of the Company's Senior Facility or repurchases of the Company's
Senior Notes, expectations relating to the timing of CES'
refinancing of it's Senior Notes using the proceeds of its Senior
Facility; investments in current operations, issuing dividends, or
market acquisitions; expectations regarding the timing and amount
of common shares repurchased pursuant to the Company's NCIB; CES'
ability to continue to comply with covenants in debt facilities;
expectations regarding the impact and timing of the refinancing of
CES' Senior Notes; and competitive conditions.
CES' actual results could differ materially from those
anticipated in the forward-looking information as a result of the
following factors: general economic conditions in the US,
Canada, and internationally;
geopolitical risk; fluctuations in demand for consumable fluids and
chemical oilfield services, downturn in oilfield activity; oilfield
activity in the Permian, the WCSB, and other basins in which the
Company operates; a decline in frac related chemical sales; a
decline in operator usage of chemicals on wells; an increase in the
number of customer well shut-ins; a shift in types of wells
drilled; volatility in market prices for oil, natural gas, and
natural gas liquids and the effect of this volatility on the demand
for oilfield services generally; declines in prices for natural
gas, natural gas liquids, and oil, and pricing differentials
between world pricing, pricing in North
America, and pricing in Canada; competition, and pricing pressures
from customers in the current commodity environment; conflict, war
and political and societal unrest that may impact CES' operations,
supply chains as well as impact the market for oil and natural gas
generally; currency risk as a result of fluctuations in value of
the US dollar; liabilities and risks, including environmental
liabilities and risks inherent in oil and natural gas operations;
sourcing, pricing and availability of raw materials, consumables,
component parts, equipment, suppliers, facilities, shipping
containers, and skilled management, technical and field personnel;
the collectability of accounts receivable; ability to integrate
technological advances and match advances of competitors; ability
to protect the Company's proprietary technologies; availability of
capital; uncertainties in weather and temperature affecting the
duration of the oilfield service periods and the activities that
can be completed; the ability to successfully integrate and achieve
synergies from the Company's acquisitions; changes in legislation
and the regulatory environment, including uncertainties with
respect to oil and gas royalty regimes, programs to reduce
greenhouse gas and other emissions and regulations restricting the
use of hydraulic fracturing; pipeline capacity and other
transportation infrastructure constraints; changes to government
mandated production curtailments; reassessment and audit risk and
other tax filing matters; changes and proposed changes to US
policies including tax policies or policies relating to the oil and
gas industry; international and domestic trade disputes, including
restrictions on the transportation of oil and natural gas and
regulations governing the sale and export of oil, natural gas and
refined petroleum products; the impact of climate change policies
in the regions which CES operates; the impact and speed of adoption
of low carbon technologies; potential changes to the crude by rail
industry; changes to the fiscal regimes applicable to entities
operating in the US and WCSB; access to capital and the liquidity
of debt markets; fluctuations in foreign exchange and interest
rates, including the impact of changing interest rates on the
broader economy; CES' ability to maintain adequate insurance at
rates it considers reasonable and commercially justifiable;
and the other factors considered under "Risk Factors" in CES'
Annual Information Form for the year ended December 31, 2022 dated March 9, 2023, and "Risks and Uncertainties" in
CES' MD&A for the three and nine months ended September 30, 2023, dated November 9, 2023.
THE TORONTO
STOCK EXCHANGE HAS NOT REVIEWED
AND DOES NOT ACCEPT RESPONSIBILITY FOR THE ADEQUACY OR ACCURACY OF
THIS RELEASE.
SOURCE CES Energy Solutions Corp.