CALGARY,
AB, Nov. 6, 2024 /CNW/ - CES Energy
Solutions Corp. ("CES" or the
"Company") (TSX: CEU) (OTC: CESDF) is
pleased to announce strong financial results for the three
and nine months ended September 30,
2024, with record quarterly revenue and Adjusted
EBITDAC. The Company's Board of Directors also approved a
quarterly dividend of $0.030 per
share, which will be paid on January 15,
2025, to the shareholders of record at the close of business
on December 31, 2024. Third quarter
highlights include:
- Record quarterly revenue of $606.5
million, increased 13% year over year
- Record quarterly Adjusted EBITDAC of $102.5 million at a 16.9% margin, increased 28%
year over year
- Cash Flow from Operations of $72.9
million and Free Cash Flow of $40.1
million
- Conservative leverage of 1.14x Total Debt/Adjusted EBITDAC
- Returned $53.1 million to
shareholders through $7.1 million in
dividends and $46.0 million in the
repurchase of 6.0 million shares representing approximately 2.5% of
outstanding shares
CES' third quarter, record setting results demonstrate the
significant merits of its unique business model. During the
quarter, CES continued to provide mission critical chemical
solutions enabling our customers to succeed in an era of high
service intensity levels, and increasingly complex drilling fluids
and production chemical technology requirements.
CES' performance is characterized by strong levels of financial
resilience, cash flow generation, and profitability inherent in its
capex light, asset light, consumable chemicals business model
supported by industry leading people, infrastructure, and
technology. CES continues to provide valuable solutions to
increasingly complicated drilling programs which require higher
levels of service intensity, effectively overcoming a lower US
industry rig count. Attractive growth was also achieved by
delivering superior production chemical services and technology to
active, results oriented, high quality customers as they continue
to maximize returns on their producing wells through effective
chemical treatments.
Adjusted EBITDAC margin of 16.9% resulted from continued levels
of high service intensity, an attractive product mix, and adoption
of innovative, technologically advanced products supported by a
prudent cost structure, effective supply chain management, and
vertically integrated business model.
CES remains confident in its ability to continue generating
strong surplus free cash flow, supported by its financial
performance, outlook, and capital structure, and furthermore, on
November 6, 2024, the Company's Board
of Directors approved a quarterly dividend of $0.030 per share, which will be paid on
January 15, 2025, to the shareholders
of record at the close of business on December 31, 2024.
Third Quarter Results
In the third quarter, CES generated record revenue of
$606.5 million, representing a
sequential increase of $53.3 million
or 10% compared to Q2 2024, off of seasonally lower activity levels
in Canada as anticipated, and an
increase of $70.0 million or 13%
compared to $536.5 million in Q3
2023. For the nine months ended September
30, 2024, CES generated revenue of $1.7 billion, an increase of $138.2 million or 9% relative to the nine months
ended September 30, 2023. The increase from the prior year
comparative periods was driven by increasing service intensity
levels, higher production chemical volumes, and strong market share
positions, resulting in an overall uptick in revenue despite
softening industry rig counts in the US.
Revenue generated in the US during Q3 2024 set a new quarterly
record at $402.6 million,
representing a sequential increase of $11.7
million or 3% compared to Q2 2024, and an increase of
$41.2 million or 11% compared to Q3
2023. For the nine months ended September
30, 2024, revenue generated in the US was up 7% to
$1.2 billion relative to the nine
months ended September 30, 2023. US revenues for both the
three and nine month periods benefited from higher production
levels and increased service intensity, which more than offset the
impact of decreased industry drilling activity. CES continued to
maintain its strong industry positioning, achieving US Drilling
Fluids Market Share of 22% for both the three and nine months ended
September 30, 2024, compared to 21%
and 20% for the three and nine months ended September 30, 2023, respectively.
Revenue generated in Canada
during Q3 2024 set a new quarterly record at $203.9 million, representing a sequential
increase of $41.6 million or 26%
compared to Q2 2024, as is expected on a seasonal basis, and
an increase of $28.8 million or 16%
compared to Q3 2023. For the nine months ended September 30, 2024, revenue generated in
Canada was up 12% to $567.1 million relative to the nine months ended
September 30, 2023. Canadian revenues for both the three and
nine month periods benefited from higher industry activity and
production chemical volumes year over year. Canadian Drilling
Fluids Market Share of 35% and 33% for the three and nine months
ended September 30, 2024,
respectively, compared to 34% and 35% for the three and nine months
ended September 30, 2023,
respectively.
Adjusted EBITDAC set a quarterly record at $102.5 million, representing a sequential
increase of 7% compared to Q2 2024, and an increase of 28% compared
to Q3 2023. Adjusted EBITDAC as a percentage of revenue of 16.9% in
Q3 2024 compares to 17.3% recorded in Q2 2024 and ahead of the
15.0% recorded in Q3 2023. For the nine months ended September 30, 2024, Adjusted EBITDAC was up 29.8%
to $300.0 million from $231.2 million in the nine months ended
September 30, 2023, and Adjusted EBITDAC as a percentage of
revenue increased to 17.2% from 14.4% a year ago. Adjusted EBITDAC
improvements for both the three and nine month periods were driven
by record revenue levels combined with strong margins, resulting
from increased service intensity, an attractive product mix,
effective supply chain management, and continued adoption of
innovative, technologically advanced products, supported by a
prudent cost structure and vertically integrated business
model.
Net income for the three and nine months ended
September 30, 2024, increased 21% to $46.6 million, and 42% to $149.3 million, respectively, relative to prior
year comparative periods, driven by strong activity levels combined
with improved margins and prudent management of expenses.
During the quarter, CES returned $53.1
million to shareholders (Q3 2023 - $46.3 million), through $46.0 million in shares repurchased under its
NCIB and its quarterly dividend of $7.1
million (2023 - $40.0 million
and $6.3 million, respectively). For
the nine months ended September 30,
2024, CES returned $83.8
million to shareholders (2023 - $68.3
million), through $63.8
million in share repurchases under its NCIB and $20.0 million in dividends paid (2023 -
$51.8 million and $16.5 million, respectively).
For Q3 2024, net cash provided by operating activities totaled
$72.9 million compared to
$99.9 million during the three months
ended September 30, 2023. For
the nine months ended September 30,
2024, net cash provided by operating activities of
$242.4 million compared to
$262.5 million for the nine months
ended September 30, 2023. The decreases in net cash provided
by operating activities for both the three and nine month periods
were driven by larger required investments into working capital to
support record revenue levels, partially offset by improvements to
the cash conversion cycle for both reference periods.
CES generated $88.5 million in
Funds Flow from Operations in Q3 2024, compared to $61.6 million generated in Q2 2024 and an
increase of 53% from $57.9 million
generated in Q3 2023. For the nine months ended September 30, 2024, CES generated $224.2 million of Funds Flow from Operations
compared to $183.5 million in 2023.
Funds Flow from Operations excludes the impact of working capital,
and is reflective of the continued strong surplus free cash flow
generated in 2024.
CES generated $40.1 million in
Free Cash Flow in Q3 2024, compared to $54.8
million generated in Q2 2024, and $75.6 million generated in Q3 2023. For the nine
months ended September 30, 2024, CES
generated $152.3 million of Free Cash
Flow compared to $196.4 million in
2023. The decrease for both the three and nine month periods were
driven by larger required investments into working capital to
support record revenue levels. Free Cash Flow includes the impact
of quarterly working capital variations, net of capital
expenditures and lease repayments.
As at September 30, 2024, CES had a Working Capital Surplus
of $633.3 million, which decreased
from $639.6 million at June 30,
2024, and increased from $632.8
million as at December 31, 2023. The movement during
the quarter was driven by increases in accounts receivable and
inventory, partially offset by increase in accounts payable and
accrued liabilities, in line with the sequential and year over year
increases in activity levels. The Company continues to focus on
working capital optimization benefiting from the high quality of
its customers and diligent internal credit monitoring
processes.
As at September 30, 2024, CES had Total Debt, inclusive of
lease obligations, of $439.3 million
compared to $405.1 million at
June 30, 2024, and $469.6
million at December 31, 2023.
Total Debt is primarily comprised of a net draw on its Senior
Facility of $137.1 million
(June 30, 2024 - $110.6 million
and December 31, 2023 - $140.6 million), $200.0
million of Senior Notes, and lease obligations of
$94.4 million (June 30, 2024 - $85.3
million and December 31, 2023
- $73.1 million). The increase in
Total Debt in the quarter is driven by the increase in activity
under the renewed NCIB, the completion of the Hydrolite
acquisition, and larger working capital requirements associated
with elevated quarterly activity levels, partially offset by
continued strong financial performance and ongoing efforts to
optimize working capital cycles. Working Capital Surplus exceeded
Total Debt at September 30, 2024, by $193.9 million (December 31, 2023 -
$163.1 million). As of the date of
this MD&A, the Company had total long-term debt of
approximately $375.0 million,
comprised of a net draw on its Senior Facility of approximately
$175.0 million and its outstanding
$200.0 million Senior Notes due
May 24, 2029.
On July 1, 2024, CES closed the
acquisition of all of the business assets of Hydrolite Operating
LLC. ("Hydrolite"). Hydrolite provides comprehensive completion
fluids solutions, including advanced mixing plant services, onsite
solids processing, and wholesale chemicals and kill mud, with a
focus on servicing the Permian basin. Operating as AES Completion
Services, the acquisition augments the full-cycle service offerings
of the Company's operations by providing solutions between the
drilling and production phases and will be enhanced by CES'
advanced technology and supply chain capabilities, extensive
customer reach in its North American platform, and vertically
integrated business model. The aggregate purchase price was
$15.0 million consisting of
$10.2 million in cash consideration
and $4.8 million in deferred
consideration, which is payable in cash as an earn-out upon
achieving certain EBITDA thresholds over a twenty-four month period
post close.
Outlook
The demand trends of developing countries and global demand
requirements to support eventual energy transition initiatives,
combined with depletion of existing resources, reduced investment
in the upstream oil and gas sector over recent years, and
diminished available inventory quality has necessitated increased
service intensity for available resources thereby resulting in
continued constructive end markets for CES services which enhance
drilling and production performance. This environment has led to
stable commodity prices and a favorable outlook for CES' primary
North American target market.
Despite economic uncertainty and ongoing global conflicts,
energy industry fundamentals continue to support critical drilling
and production activity for oil and natural gas. Moreover, current
depressed global inventories and fewer high-quality drilling
locations provide cautious optimism for suitable pricing, despite
potential economic headwinds and geopolitical instability impacting
customer spending plans. Currently, oil prices are sustained by
increasing global demand and limited supply growth and while
natural gas has demonstrated price weakness since early 2023, we
anticipate a sustained period of elevated gas drilling activity in
the US and Canada as projects
under construction come online.
CES continues to be optimistic in its outlook for the remainder
of the year as it expects to benefit from stable upstream activity,
increased service intensity levels, adoption of advanced critical
chemical solutions, 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
capital expenditures, net of proceeds on disposals of assets, to be
approximately $85.0 million for 2024,
weighted towards expansion capital to support higher activity
levels and business development opportunities and expects this
level to decline back to approximately $75.0
million for 2025. CES plans to continue its disciplined and
prudent approach to capital expenditures and will adjust its plans
as required to support prudent growth initiatives throughout
divisions.
CES has proactively managed both the duration and the
flexibility of its debt. In May 2024,
CES successfully issued $200.0
million of Senior Notes due May 24,
2029. The net proceeds from the issuance of the Senior
Notes, together with draws on the Company's Senior Facility were
used to repay the $250.0 million
secured Canadian Term Loan Facility on more attractive terms, and
provided maturity extension to 2029. This further strengthens the
Company's capital structure and reduces the cost of capital
alongside its previously amended and extended Senior Facility due
April 2026. The combination of the
Senior Notes and the Senior Facility effectively addresses CES'
near-term and foreseeable longer-term requirements. CES routinely
considers its capital structure, including increasing or decreasing
the capacity of its Senior Facility, issuance or redemption of
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
Thursday, November 7, 2024. 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-(844)-763-8274
International / Toronto callers: (647)-484-8814
Link
to Webcast: http://www.cesenergysolutions.com/
Financial Highlights
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
($000s, except per
share amounts)
|
2024
|
2023
|
% Change
|
2024
|
2023
|
% Change
|
Revenue
|
|
|
|
|
|
|
United
States(1)
|
402,632
|
361,469
|
11 %
|
1,181,230
|
1,105,899
|
7 %
|
Canada(1)
|
203,887
|
175,048
|
16 %
|
567,063
|
504,156
|
12 %
|
Total
Revenue
|
606,519
|
536,517
|
13 %
|
1,748,293
|
1,610,055
|
9 %
|
Net income
|
46,638
|
38,552
|
21 %
|
149,251
|
105,455
|
42 %
|
per share -
basic
|
0.20
|
0.15
|
33 %
|
0.64
|
0.42
|
52 %
|
per share -
diluted
|
0.20
|
0.15
|
33 %
|
0.63
|
0.41
|
54 %
|
Adjusted
EBITDAC(2)
|
102,537
|
80,218
|
28 %
|
300,016
|
231,214
|
30 %
|
Adjusted
EBITDAC(2) % of Revenue
|
16.9 %
|
15.0 %
|
1.9 %
|
17.2 %
|
14.4 %
|
2.8 %
|
Funds Flow from
Operations(2)
|
88,510
|
57,851
|
53 %
|
224,235
|
183,471
|
22 %
|
Change in non-cash
working capital
|
(15,650)
|
42,071
|
(137) %
|
18,198
|
79,016
|
(77) %
|
Cash provided by (used
in) operating activities
|
72,860
|
99,922
|
(27) %
|
242,433
|
262,487
|
(8) %
|
Capital
expenditures
|
|
|
|
|
|
|
Expansion
Capital(1)
|
20,484
|
16,026
|
28 %
|
52,923
|
39,295
|
35 %
|
Maintenance
Capital(1)
|
5,349
|
4,170
|
28 %
|
17,100
|
15,230
|
12 %
|
Total capital
expenditures
|
25,833
|
20,196
|
28 %
|
70,023
|
54,525
|
28 %
|
Dividends
declared
|
6,886
|
6,021
|
14 %
|
20,978
|
17,436
|
20 %
|
per
share
|
0.030
|
0.025
|
20 %
|
0.090
|
0.070
|
29 %
|
Common Shares
Outstanding
|
|
|
|
|
|
|
End of period -
basic
|
229,525,039
|
240,859,525
|
|
229,525,039
|
240,859,525
|
|
End of period - fully
diluted(2)
|
233,530,844
|
246,637,289
|
|
233,530,844
|
246,637,289
|
|
Weighted average -
basic
|
233,176,879
|
248,808,899
|
|
234,233,827
|
252,460,491
|
|
Weighted average -
diluted
|
237,181,631
|
254,588,996
|
|
238,630,864
|
258,398,150
|
|
|
As at
|
Financial
Position
|
September 30,
2024
|
June 30,
2024
|
% Change
|
December 31,
2023
|
% Change
|
Total assets
|
1,473,994
|
1,413,278
|
4 %
|
1,377,265
|
7 %
|
Total long-term
debt
|
332,999
|
306,317
|
9 %
|
390,616
|
(15) %
|
Long-term financial
liabilities(3)
|
399,630
|
371,698
|
8 %
|
419,416
|
(5) %
|
Total
Debt(2)
|
439,334
|
405,140
|
8 %
|
469,619
|
(6) %
|
Working Capital
Surplus(2)
|
633,262
|
639,605
|
(1) %
|
632,764
|
— %
|
Net
Debt(2)
|
(193,928)
|
(234,465)
|
(17) %
|
(163,145)
|
19 %
|
Shareholders'
equity
|
746,309
|
761,872
|
(2) %
|
657,995
|
13 %
|
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, for Funds Flow from Operations is Cash provided by (used
in) operating activities, for Shares Outstanding, End of period -
fully diluted is Common Shares outstanding, and 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.
|
3Includes long-term portion
of the Senior Facility, the Canadian Term Loan Facility, the Senior
Notes, lease obligations, deferred acquisition consideration, and
cash settled incentive obligations.
|
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"), AES
Completion Services, 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,
|
|
2024
|
2023
|
2024
|
2023
|
Net income
|
46,638
|
38,552
|
149,251
|
105,455
|
Adjust for:
|
|
|
|
|
Depreciation and
amortization
|
22,414
|
18,399
|
63,057
|
55,192
|
Current income tax
expense
|
11,829
|
2,995
|
28,833
|
9,869
|
Deferred income tax
expense
|
3,507
|
6,251
|
12,525
|
21,896
|
Stock-based
compensation
|
10,624
|
7,794
|
38,754
|
15,522
|
Finance
costs
|
7,388
|
7,303
|
9,186
|
24,238
|
Other loss
(income)
|
137
|
(1,076)
|
(1,590)
|
(958)
|
EBITDAC
|
102,537
|
80,218
|
300,016
|
231,214
|
Adjusted
EBITDAC
|
102,537
|
80,218
|
300,016
|
231,214
|
Adjusted EBITDAC %
of Revenue
|
16.9 %
|
15.0 %
|
17.2 %
|
14.4 %
|
Adjusted EBITDAC per
share - basic
|
0.44
|
0.32
|
1.28
|
0.92
|
Adjusted EBITDAC per
share - diluted
|
0.43
|
0.32
|
1.26
|
0.90
|
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,
|
|
2024
|
2023
|
2024
|
2023
|
Cash provided by (used
in) operating activities
|
72,860
|
99,922
|
242,433
|
262,487
|
Adjust for:
|
|
|
|
|
Change in non-cash
operating working capital
|
15,650
|
(42,071)
|
(18,198)
|
(79,016)
|
Maintenance
Capital(1)
|
(5,349)
|
(4,170)
|
(17,100)
|
(15,230)
|
Repayment of lease
obligations
|
(8,906)
|
(8,195)
|
(24,954)
|
(19,816)
|
Distributable
Earnings
|
74,255
|
45,486
|
182,181
|
148,425
|
Dividends
declared
|
6,886
|
6,021
|
20,978
|
17,436
|
Dividend Payout
Ratio
|
9 %
|
13 %
|
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,
|
|
2024
|
2023
|
2024
|
2023
|
Cash provided by (used
in) operating activities
|
72,860
|
99,922
|
242,433
|
262,487
|
Adjust for:
|
|
|
|
|
Change in non-cash
operating working capital
|
15,650
|
(42,071)
|
(18,198)
|
(79,016)
|
Funds Flow from
Operations
|
88,510
|
57,851
|
224,235
|
183,471
|
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 adjusted for 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,
|
|
2024
|
2023
|
2024
|
2023
|
Cash provided by (used
in) operating activities
|
72,860
|
99,922
|
242,433
|
262,487
|
Adjust for:
|
|
|
|
|
Expansion
Capital(1)
|
(20,484)
|
(16,026)
|
(52,923)
|
(39,295)
|
Maintenance
Capital(1)
|
(5,349)
|
(4,170)
|
(17,100)
|
(15,230)
|
Repayment of lease
obligations
|
(8,906)
|
(8,195)
|
(24,954)
|
(19,816)
|
Proceeds on disposal
of assets
|
1,954
|
4,047
|
4,828
|
8,207
|
Free Cash
Flow
|
40,075
|
75,578
|
152,284
|
196,353
|
1Supplementary Financial
Measure. Supplementary Financial Measures are provided herein
because Management believes they assist the reader in understanding
CES' results.
|
Net Cash Used for Investment in Property and Equipment
- is a non-GAAP measure that has been reconciled to
Cash used for investment in property and equipment, being the most
directly comparable measure calculated in accordance with IFRS.
Management believes that this metric is a key measure to assess the
total capital required to support ongoing business operations.
Readers are cautioned that this measure is not intended to be
considered more meaningful than cash used for investment in
property and equipment or other measures of financial performance
calculated in accordance with IFRS. Net Cash Used for Investment in
Property and Equipment is calculated as follows:
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|
2024
|
2023
|
2024
|
2023
|
Cash used for
investment in property and equipment
|
26,158
|
20,739
|
67,838
|
53,890
|
Adjust for:
|
|
|
|
|
Proceeds on disposal
of assets
|
(1,954)
|
(4,047)
|
(4,828)
|
(8,207)
|
Net Cash used for
investment in property and equipment
|
24,204
|
16,692
|
63,010
|
45,683
|
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, current portion
of long-term debt, and deferred acquisition consideration.
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 - 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 Canadian Term Loan Facility, the Senior Notes,
both current and non-current portions of lease obligations, both
current and non-current portions of deferred acquisition
consideration, 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
|
|
September 30,
2024
|
December 31,
2023
|
Long-term financial
liabilities(1)
|
399,630
|
419,416
|
Current portion of
lease obligations
|
34,646
|
27,980
|
Current portion of
long-term debt
|
—
|
20,800
|
Current portion of
deferred acquisition consideration
|
5,058
|
1,423
|
Total Debt
|
439,334
|
469,619
|
Deduct Working Capital
Surplus:
|
|
|
Current
assets
|
920,138
|
880,772
|
Current
liabilities(2)
|
(286,876)
|
(248,008)
|
Working Capital
Surplus
|
633,262
|
632,764
|
Net Debt
|
(193,928)
|
(163,145)
|
1Includes long-term portion
of the Senior Facility, the Canadian Term Loan Facility, the Senior
Notes, lease obligations, deferred acquisition consideration, and
long-term portion of cash settled incentive
obligations.
|
2Excludes current portion of
lease liabilities, long-term debt and deferred acquisition
consideration.
|
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.
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,
2024
|
December 31,
2023
|
Common shares
outstanding
|
229,525,039
|
236,042,566
|
Restricted share units
outstanding, end of period
|
4,005,805
|
5,342,676
|
Shares outstanding, end
of period - fully diluted
|
233,530,844
|
241,385,242
|
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, profitability and earnings;
expectations that Adjusted EBITDAC will exceed the sum of
expenditures on interest, taxes and capital expenditures;
expectations of capital expenditures in 2024 and 2025; expectations
that Adjusted EBITDAC will provide sufficient free cash flow to pay
down the Company's Senior Facility and repurchase common shares
pursuant to the Company's NCIB; 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 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; 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; 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; expectations regarding
service intensity in the upstream oil and gas sector; expectations
regarding the adoption of advanced critical chemical solutions;
continued strength in commodity prices; oil and gas inventory
levels; reduced availability of high quality drilling locations;
expectations regarding OPEC production quotas; anticipated drilling
activity for natural gas projects; 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;
access to debt and capital markets and cost of capital;
impacts of the Company's issuance of Senior Notes on the Company's
capital structure and reduced cost of capital; expectations
regarding capital allocation including the use of surplus free cash
flow, debt reduction through the repayment of the Company's 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;
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; decreased service
intensity levels; 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; decisions by OPEC
regarding production quotas; 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, policies relating to the oil and
gas industry, or trade policies; 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, 2023, dated February 29, 2024, and "Risks and Uncertainties"
in CES' MD&A for the three and nine months ended
September 30, 2024, dated November 6, 2024.
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.