(TSX: TWM)
CALGARY,
AB, Nov. 9, 2023 /CNW/ - Tidewater
Midstream and Infrastructure Ltd. ("Tidewater" or the
"Corporation") (TSX: TWM) has filed its interim consolidated
financial statements and Management's Discussion and Analysis
("MD&A") for the period ended September 30, 2023.
THIRD-QUARTER 2023 HIGHLIGHTS
- On August 31, 2023, Tidewater
announced the sale of its Pipestone natural gas plant
("Pipestone Phase I"), Pipestone
expansion project ("Pipestone Phase II", collectively "Pipestone"),
Dimsdale natural gas storage facility ("Dimsdale") and associated
gathering and other infrastructure to AltaGas Ltd. ("AltaGas") for
$650 million (the
"Transaction"). The form of consideration will be $325 million in cash and 12,466,437 AltaGas
common shares, representing approximately $325 million using an AltaGas common share price
of $26.07. The Transaction is
expected to be completed in the fourth quarter of 2023, subject to
certain closing conditions.
- Third quarter consolidated adjusted EBITDA(1)
increased by 10% to $48.6 million
compared to the second quarter of 2023. Consolidated net loss
attributable to shareholders for the quarter was $22.9 million.
- Tidewater's downstream financial results benefitted from
record throughput at the Prince George Refinery ("PGR") during the
third quarter of 2023, as a result of capital investments during
the planned second quarter 2023 turnaround.
- Strong throughput and facility availability at Tidewater's
midstream and downstream facilities, combined with strong financial
performance from Tidewater's natural gas storage assets contributed
to third quarter deconsolidated adjusted
EBITDA(1)(2) of $34.1
million. Deconsolidated net loss attributable to
shareholders for the quarter was $18.8
million.
- Tidewater Renewables Ltd.'s ("Tidewater Renewables")
Renewable Diesel & Renewable Hydrogen
Complex ("HDRD Complex") produced its first renewable diesel on
October 22, 2023 and as of
November 7, 2023 has progressed to
commercial operations. The HDRD Complex is currently producing
approximately 1,500 bbl/d of on-spec cold weather diesel and
Tidewater Renewables is actively working on safely increasing
production rates towards the facility's 3,000 bbl/d design
capacity. The HDRD Complex makes Tidewater Renewables the first
standalone producer of renewable diesel in Canada.
- In July of 2023, Tidewater Renewables' co-processing
projects located at the PGR were approved for credit generation
under the Canadian Clean Fuel Regulations ("CFR"). Through its
co-processing projects and the HDRD Complex, Tidewater Renewables
expects to maintain its position as one of Canada's largest generators of emissions
credits.
- On November 8, 2023, Mr. Robert
Colcleugh was appointed Chief Executive Officer of both
Tidewater and Tidewater Renewables. Mr. Colcleugh joined
Tidewater's board of directors in 2017 and has served as interim
Chief Executive Officer since November 28,
2022.
"The launching of the HDRD Complex's commercial operations and
the closing of the Pipestone sale
with AltaGas will be transformative to our business. The
Pipestone transaction highlights
the underlying value of our asset base and unlocks significant
value for our shareholders. The closing of the Transaction will
significantly enhance our financial position, profitability and
ability to maximize free cash flow generation while providing the
means to invest in profitable growth opportunities within our
portfolio of core assets. With the HDRD Complex producing cold
weather diesel on-spec, we see an ability to generate significant
cash flow to support growing shareholder value." Stated CEO
Rob Colcleugh.
(1)
|
Adjusted EBITDA is a
Non-GAAP financial measure. Please see the "Non-GAAP Measures"
section of this news release for more information on the
composition of these measures.
|
(2)
|
Deconsolidated results
exclude the results of Tidewater Renewables Ltd. See the "Non-GAAP
Measures" section of this news release for information on
deconsolidated measures.
|
CONSOLIDATED AND DECONSOLIDATED FINANCIAL HIGHLIGHTS
|
Three months ended
September 30
|
|
Tidewater
Deconsolidated
(2)
|
Tidewater
Consolidated
|
(in millions of
Canadian dollars except per share information)
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Net loss attributable
to shareholders
|
$
|
(18.8)
|
$
|
(15.2)
|
$
|
(22.9)
|
$
|
(18.8)
|
Net loss attributable
to shareholders per
share – basic
|
$
|
(0.04)
|
$
|
(0.04)
|
$
|
(0.05)
|
$
|
(0.05)
|
Adjusted EBITDA
(1)
|
$
|
34.1
|
$
|
46.0
|
$
|
48.6
|
$
|
62.1
|
Distributable cash flow
attributable to shareholders (1)
|
$
|
(0.2)
|
$
|
2.8
|
$
|
2.0
|
$
|
9.3
|
Distributable cash flow
per share – basic (1)
|
$
|
-
|
$
|
0.01
|
$
|
-
|
$
|
0.02
|
Dividends declared
(3)
|
$
|
4.3
|
$
|
4.3
|
$
|
4.3
|
$
|
4.3
|
Dividends declared per
share
|
$
|
0.01
|
$
|
0.01
|
$
|
0.01
|
$
|
0.01
|
Net
debt (4)
|
$
|
618.9
|
$
|
522.7
|
$
|
953.0
|
$
|
647.0
|
Total capital
expenditures
|
$
|
5.7
|
$
|
31.3
|
$
|
39.3
|
$
|
89.4
|
(1)
|
Non-GAAP financial
measures. See the "Non-GAAP Measures" section of this news release
for more information.
|
(2)
|
Deconsolidated results
exclude the results of Tidewater Renewables. See the "Non-GAAP
Financial Measures" section of this news release for information on
deconsolidated measures.
|
(3)
|
Dividends declared are
based on Tidewater's outstanding common shares that are publicly
traded on the TSX under the symbol "TWM".
|
(4)
|
Capital management
measure. See the "Non-GAAP Measures" section of this news release
for more information.
|
|
Nine months ended
September 30
|
|
Tidewater
Deconsolidated
(2)
|
Tidewater
Consolidated
|
(in millions of
Canadian dollars except per share information)
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Net (loss) income
attributable to shareholders
|
$
|
(41.9)
|
$
|
47.0
|
$
|
(54.1)
|
$
|
38.5
|
Net (loss) income
attributable to shareholders per
share – basic
|
$
|
(0.10)
|
$
|
0.14
|
$
|
(0.13)
|
$
|
0.11
|
Adjusted EBITDA
(1)
|
$
|
106.3
|
$
|
143.7
|
$
|
141.5
|
$
|
189.4
|
Distributable cash flow
attributable to shareholders (1)
|
$
|
(28.7)
|
$
|
42.9
|
$
|
(28.3)
|
$
|
62.6
|
Distributable cash flow
per share – basic (1)
|
$
|
(0.07)
|
$
|
0.12
|
$
|
(0.07)
|
$
|
0.18
|
Dividends declared
(3)
|
$
|
12.8
|
$
|
11.1
|
$
|
12.8
|
$
|
11.1
|
Dividends declared per
share
|
$
|
0.03
|
$
|
0.03
|
$
|
0.03
|
$
|
0.03
|
Net
debt (4)
|
$
|
618.9
|
$
|
522.7
|
$
|
953.0
|
$
|
647.0
|
Total capital
expenditures
|
$
|
67.7
|
$
|
71.1
|
$
|
241.4
|
$
|
238.8
|
(1)
|
Non-GAAP financial
measures. See the "Non-GAAP Measures" section of this news release
for more information.
|
(2)
|
Deconsolidated results
exclude the results of Tidewater Renewables. See the "Non-GAAP
Financial Measures" section of this news release for information on
deconsolidated measures.
|
(3)
|
Dividends declared are
based on Tidewater's outstanding common shares that are publicly
traded on the TSX under the symbol "TWM".
|
(4)
|
Capital management
measure. See the "Non-GAAP Measures" section of this news release
for more information.
|
PIPESTONE & DIMSDALE TRANSACTION
On August 31, 2023, Tidewater
announced that it has entered into an agreement with AltaGas to
sell the Pipestone Phase I, Pipestone Phase II, and the Pipestone
Partnership, which owns the Dimsdale natural gas storage facility
and associated gathering and other infrastructure for total
consideration of approximately $650
million.
Subject to completion of customary conditions, AltaGas will
acquire Pipestone and Dimsdale for
total consideration of $650 million
plus the assumption of certain leases at Pipestone. The form of consideration will be
$325 million in cash and 12,466,437
AltaGas common shares, representing approximately $325 million using an AltaGas common share price
of $26.07. Assets disposed of as part
of the Transaction represent $55 -
$60 million of Tidewater's normalized
2023 adjusted EBITDA.
The Transaction is subject to closing adjustments and conditions
customary for a transaction of this nature and is not subject to
any financing condition. The Transaction is also subject to a
positive final investment decision ("FID") on the Pipestone Phase
II project. To facilitate reaching FID, AltaGas and Tidewater have
entered into an agreement to create a new joint venture (the
"Pipestone Joint Venture") to advance the final steps required to
develop and construct the project. The terms of the Pipestone Joint
Venture will permit the parties to continue to collaborate on the
Pipestone Phase II project, even if the Transaction does not
proceed.
The Transaction has been unanimously approved by the boards of
directors of both Tidewater and AltaGas, and all material
regulatory approvals have been obtained subsequent to the
announcement of the Transaction. Closing is expected to occur in
the fourth quarter of 2023, subject to satisfaction of all
customary closing conditions.
DOWNSTREAM
Tidewater achieved record throughput at the PGR during the third
quarter, averaging approximately 12,756 bbl/day. The increased
throughput is driven by catalyst and unifer upgrades that were
completed during the second quarter planned turnaround.
PGR Historical Performance:
|
Q4
2021
|
Q1
2022
|
Q2
2022
|
Q3
2022
|
Q4
2022
|
Q1
2023
|
Q2
2023
|
Q3
2023
|
Daily throughput
(bbl)
|
12,245
|
11,745
|
11,810
|
11,860
|
11,715
|
11,700
|
4,363
|
12,756
|
Refinery Yield
(1)
|
|
|
|
|
|
|
|
|
Diesel
|
47 %
|
48 %
|
44 %
|
45 %
|
47 %
|
45 %
|
46 %
|
44 %
|
Gasoline
|
40 %
|
40 %
|
42 %
|
41 %
|
42 %
|
42 %
|
41 %
|
42 %
|
Other
(2)
|
13 %
|
12 %
|
14 %
|
14 %
|
11 %
|
13 %
|
13 %
|
14 %
|
(1)
Refinery yield includes crude, canola and intermediates.
|
(2) Other
refers to heavy fuel oil (HFO), liquified petroleum gas and
feedstock consumed to fuel the refinery.
|
Financial results improved during the third quarter of 2023
compared to the previous quarter, due to the completion of the
scheduled turnaround and higher diesel and gasoline sales volumes
during the summer driving season. Higher diesel rack pricing
contributed to a 2% increase in the Prince George crack spread from the second
quarter of 2023, which averaged $87/bbl during the third quarter.
MIDSTREAM
With improved facility availability at the Brazeau River Complex
("BRC"), third quarter 2023 midstream gross margin of $28.6 million represents approximately 50% of
Tidewater's total gross margin for the quarter.
Midstream Gas Plant Inlet Volumes:
|
Q4
2021
|
Q1
2022
|
Q2
2022
|
Q3
2022
|
Q4
2022
|
Q1
2023
|
Q2
2023
|
Q3
2023
|
Gross throughput
(MMcf/day)
|
364
|
352
|
358
|
340
|
369
|
390
|
321
|
353
|
Pipestone
|
95
|
98
|
101
|
69
|
89
|
104
|
97
|
95
|
BRC
(1)
|
131
|
122
|
145
|
146
|
159
|
158
|
98
|
155
|
Ram River
|
105
|
101
|
78
|
102
|
104
|
112
|
110
|
88
|
Other
|
32
|
31
|
34
|
23
|
17
|
16
|
16
|
15
|
(1)
BRC Inlet volumes include volumes at the BRC straddle
plant.
|
Pipestone Natural Gas Plant
Pipestone Phase I continues to produce consistent returns, with
throughput volumes and facility availability moderately impacted by
high ambient temperatures during the third quarter.
Brazeau River Complex and Fractionation Facility
During the third quarter the Brazeau River Complex ("BRC")
facility throughput increased to 155 MMcf/day, a 58% increase from
the previous quarter, which was impacted by the Alberta wildfires. The BRC's fractionation
facility benefitted from approximately 87% availability during the
quarter.
The BRC remains one of Tidewater's core assets and is well
positioned in the Deep Basin, by offering producers multiple
natural gas liquids egress options through its fractionation
facility, truck loading and offloading facilities, natural gas
liquids pipeline connections, along with two natural gas
transportation connections. The BRC's fractionation facility serves
as a key asset for Tidewater's natural gas liquids marketing
business.
Ram River Gas Plant
The Ram River natural gas processing facility average throughput
decreased to 88 MMcf/day during the third quarter of 2023, due to
unplanned maintenance. Tidewater is actively working with local
third parties to increase throughput volumes, enhance overall
regional processing efficiencies and maximize contracted revenues
with the plant's natural gas and sulphur handling
infrastructure.
CAPITAL PROGRAM
Tidewater's 2023 growth initiatives have been primarily focused
on the completion of Tidewater Renewables' HDRD Complex located at
PGR. Investments during the second quarter scheduled turnaround at
PGR led to increased unifiner capacity and upgraded catalyst that
contributed to record throughput volumes during the quarter.
Tidewater's capital allocation strategy will remain disciplined
moving forward, with growth initiatives focused on the successful
commissioning of the HDRD Complex and accretive small scale
optimization projects. With Tidewater's 2023 maintenance capital
program being weighted to the first half of 2023, consolidated
maintenance capital was $5.7 million
during the quarter.
OUTLOOK
The fourth quarter of 2023 will be impacted by the closing of
the Transaction as well as the average HDRD production volumes as
it ramps up through the quarter. These two initiatives represent
transformational milestones for Tidewater that are expected to
significantly enhance consolidated run rate EBITDA and cash flow,
while deleveraging the Corporation. As of September 30, 2023, year to date consolidated
adjusted EBITDA was $141.5 million.
Incorporating the HDRD Complex and Transaction closing timelines
into fourth quarter forecasts, the Corporation now expects
consolidated full year adjusted EBITDA to be in the range of
$180 million - $200 million.
Tidewater's 2023 maintenance capital program is weighted to the
first half of 2023, resulting in third quarter maintenance focused
on routine activities with limited impact to facility availability.
Tidewater continues to expect full year 2023 maintenance capital to
be at the higher end of the previously announced annual
deconsolidated maintenance capital guidance of $55 million to $65
million.
THIRD QUARTER 2023 EARNINGS CALL
In conjunction with the earnings release, Tidewater's executive
will hold a call to review its third quarter 2023 results via
conference call on Thursday November 9,
2023 at 11:00 am MDT
(1:00 pm EDT).
To access the conference call by telephone, dial 416-764-8659
(local / international participant dial in) or 1-888-664-6392
(North American toll free participant dial in). A question and
answer session for analysts will follow management's
presentation.
A live audio webcast of the conference call will be available by
following this link:
https://app.webinar.net/EB8xZXEWe26 and will also be
archived there for 90 days.
For those accessing the call via Cision's investor website, we
suggest logging in at least 15 minutes prior to the start of the
live event. For those dialing in, participants should ask to be
joined into the Tidewater Midstream and Infrastructure Ltd.
earnings call.
ABOUT TIDEWATER MIDSTREAM
Tidewater is traded on the TSX under the symbol "TWM".
Tidewater's business objective is to build a diversified midstream
and infrastructure company in the North American natural gas,
natural gas liquids, crude oil, refined product and renewable
energy value chain. Its strategy is to profitably grow and create
shareholder value Through the acquisition and development of
conventional and renewable energy infrastructure.
To achieve its business objective, Tidewater is focused on
providing customers with a full service, vertically integrated
value chain through the acquisition and development of energy
infrastructure, including downstream facilities, natural gas
processing facilities, natural gas liquids infrastructure,
pipelines, railcars, export terminals, storage, and various
renewable initiatives. To complement its infrastructure asset base,
the Corporation also markets crude, refined product, natural gas,
natural gas liquids and renewable products and services to
customers across North
America.
Tidewater is a majority shareholder in Tidewater
Renewables, a multi-faceted, energy transition company
focusing on the production of low carbon fuels. Tidewater
Renewables' common shares are publicly traded on the TSX under the
symbol "LCFS".
Rob Colcleugh
|
Brian Newmarch
|
Chief Executive
Officer
|
Chief Financial Officer
|
Tidewater Midstream
& Infrastructure Ltd.
|
Tidewater Midstream
& Infrastructure Ltd
|
NON-GAAP MEASURES
Throughout this news release and in other materials disclosed by
the Corporation, Tidewater uses a number of non-GAAP financial
measures, non-GAAP financial ratios and capital management measures
when assessing its results and measuring overall performance. The
intent of these non-GAAP measures and ratios is to provide
additional useful information to investors and analysts. These
non-GAAP financial measures do not have a standardized meaning
prescribed by GAAP and are therefore unlikely to be comparable to
similar measures presented by other entities. As such, these
non-GAAP measures should not be considered in isolation or used as
a substitute for measures of performance prepared in accordance
with GAAP. Except as otherwise indicated, these financial measures
will be calculated and disclosed on a consistent basis from period
to period. Specific adjusting items may only be relevant in certain
periods. For more information with respect to financial measures
which have not been defined by GAAP, see the "Non-GAAP Measures"
section of Tidewater's most recent MD&A which is available on
SEDAR+ at www.sedarplus.ca.
Non-GAAP Measures
The non-GAAP financial measures used by the Corporation are
adjusted EBITDA and distributable cash flow
Consolidated and deconsolidated adjusted EBITDA
Consolidated adjusted EBITDA is calculated as (loss) income
before finance costs, taxes, depreciation, share-based
compensation, unrealized gains and losses on derivative contracts,
transaction costs, gains and losses on the sale of assets, and
other items considered non-recurring in nature plus the
Corporation's proportionate share of EBITDA in its equity
investments. Deconsolidated adjusted EBITDA is calculated as
consolidated adjusted EBITDA less the portion of consolidated
adjusted EBITDA attributable to Tidewater Renewables.
In accordance with IFRS, Tidewater's jointly controlled
investments are accounted for using equity accounting. Under equity
accounting, net earnings from investments in equity accounted
investees are recognized in a single line item in the consolidated
statement of net (loss) income and comprehensive (loss) income. The
adjustments made to net income, as described above, are also made
to share of profit from investments in equity accounted
investees.
Consolidated adjusted EBITDA is used by management to set
objectives, make operating and capital investment decisions,
monitor debt covenants and assess performance. In addition to its
use by management, Tidewater also believes consolidated adjusted
EBITDA is a measure widely used by securities analysts, investors,
lending institutions, and others to evaluate the financial
performance of the Corporation and other companies in the midstream
industry. The Corporation issues guidance on this key measure. As a
result, consolidated adjusted EBITDA is presented as a relevant
measure in this news release and the MD&A to assist analysts
and readers in assessing the performance of the Corporation as seen
from management's perspective. In addition to reviewing
consolidated adjusted EBITDA, management reviews deconsolidated
adjusted EBITDA to highlight the Corporation's performance,
excluding the portion of consolidated adjusted EBITDA attributable
to Tidewater Renewables. Investors should be cautioned that
consolidated adjusted EBITDA and deconsolidated adjusted EBITDA
should not be construed as alternatives to net (loss) income, net
cash provided by operating activities or other measures of
financial results determined in accordance with GAAP as an
indicator of the Corporation's performance and may not be
comparable to companies with similar calculations.
The following table reconciles net (loss) income, the nearest
GAAP measure, to adjusted EBITDA:
|
Three months
ended
September 30,
|
Nine months
ended
September 30,
|
(in millions of
Canadian dollars)
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Net (loss)
income
|
$
|
(24.9)
|
$
|
(22.0)
|
$
|
(60.6)
|
$
|
43.8
|
Deferred
income tax (recovery) expense
|
|
(7.8)
|
|
(7.0)
|
|
(17.8)
|
|
16.5
|
Depreciation
|
|
25.9
|
|
20.8
|
|
70.5
|
|
60.8
|
Finance
costs and other
|
|
26.0
|
|
17.3
|
|
73.3
|
|
51.3
|
Share-based compensation
|
|
3.8
|
|
3.4
|
|
11.7
|
|
10.7
|
Loss on
sale of assets
|
|
0.4
|
|
7.2
|
|
1.3
|
|
9.4
|
Unrealized
loss (gain) on derivative contracts
|
|
14.8
|
|
38.7
|
|
44.2
|
|
(10.2)
|
Transaction costs
|
|
2.8
|
|
2.9
|
|
4.5
|
|
3.7
|
Non-recurring transactions
|
|
3.6
|
|
1.0
|
|
9.6
|
|
1.5
|
Adjustment
to share of profit from equity accounted
investments
|
|
4.0
|
|
(0.2)
|
|
4.8
|
|
1.9
|
Consolidated
adjusted EBITDA
|
$
|
48.6
|
$
|
62.1
|
$
|
141.5
|
$
|
189.4
|
Less: Consolidated
adjusted EBITDA attributable to
Tidewater Renewables
|
|
(14.5)
|
|
(16.1)
|
|
(35.2)
|
|
(45.7)
|
Deconsolidated
adjusted EBITDA
|
$
|
34.1
|
$
|
46.0
|
$
|
106.3
|
$
|
143.7
|
Distributable cash flow attributable to shareholders
Distributable cash flow attributable to shareholders is a
non-GAAP measure. Management believes distributable cash flow is a
useful metric for investors when assessing the amount of cash flow
generated from normal operations and to evaluate the adequacy of
internally generated cash flow to fund dividends. Distributable
cash flow is calculated as net cash provided by operating
activities before changes in non-cash working capital, plus cash
distributions from investments, transaction costs, non-recurring
transactions, and less other expenditures that use cash from
operations. Also deducted is the distributable cash flow of
Tidewater Renewables that is attributed to non-controlling interest
shareholders.
Changes in non-cash working capital are excluded from the
determination of distributable cash flow because they are primarily
the result of seasonal fluctuations or other temporary changes and
are generally funded with short term debt or cash flows from
operating activities. Transaction costs are added back as they can
vary significantly based on the Corporation's acquisition and
disposition activity. Non-recurring transactions that do not
reflect Tidewater's ongoing operations are also excluded. Lease
payments, interest and financing charges, and maintenance capital
expenditures, including turnarounds, are deducted as they are
ongoing recurring expenditures which are funded from operating cash
flows.
Deconsolidated distributable cash flow is calculated by
subtracting the portion of Tidewater Renewables' distributable cash
flow that is attributed to shareholders of Tidewater from
distributable cash flow attributable to shareholders.
The following table reconciles net cash provided by operating
activities, the nearest GAAP measure, to distributable cash flow
and deconsolidated distributable cash flow:
|
Three months
ended
September 30,
|
Nine months ended
September
30,
|
(in millions of
Canadian dollars)
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Net cash provided by
operating activities
|
$
|
61.4
|
$
|
67.0
|
$
|
142.7
|
$
|
176.2
|
Add
(deduct):
|
|
|
|
|
|
|
|
|
Changes in non-cash
operating working capital
|
|
(30.0)
|
|
(13.7)
|
|
(38.0)
|
|
(0.4)
|
Transaction
costs
|
|
2.8
|
|
2.9
|
|
4.5
|
|
3.7
|
Non-recurring
transactions
|
|
3.6
|
|
1.0
|
|
9.6
|
|
1.5
|
Interest and financing
charges
|
|
(17.7)
|
|
(10.6)
|
|
(50.1)
|
|
(31.3)
|
Payment of lease
liabilities and other, net of sublease
payments
|
|
(11.4)
|
|
(11.7)
|
|
(35.3)
|
|
(36.1)
|
Maintenance
capital
|
|
(5.7)
|
|
(22.7)
|
|
(61.5)
|
|
(42.1)
|
Tidewater Renewables'
distributable cash flow to non-
controlling interest shareholders
|
|
(1.0)
|
|
(2.9)
|
|
(0.2)
|
|
(8.9)
|
Distributable cash
flow attributable to shareholders
|
$
|
2.0
|
$
|
9.3
|
$
|
(28.3)
|
$
|
62.6
|
Tidewater Renewables'
distributable cash flow attributed
to
shareholders of Tidewater
|
$
|
(2.2)
|
$
|
(6.5)
|
$
|
(0.4)
|
$
|
(19.7)
|
Deconsolidated
distributable cash flow attributable to
shareholders
|
$
|
(0.2)
|
$
|
2.8
|
$
|
(28.7)
|
$
|
42.9
|
Growth capital expenditures are generally funded from retained
operating cash flow and additional debt or equity, as required.
Non-GAAP Financial Ratios
Distributable cash flow per share
Distributable cash flow and deconsolidated distributable cash
flow are non-GAAP financial measures. Management believes that
these measures provide investors an indicator of funds generated
from the business that could be allocated to each shareholder's
equity position.
Distributable cash flow per share is calculated as distributable
cash flow attributable to shareholders divided by the basic or
diluted weighted average number of common shares outstanding for
the period.
Deconsolidated distributable cash flow per share is calculated
as deconsolidated distributable cash flow attributable to
shareholders divided by the basic or diluted weighted average
number of common shares outstanding for the period.
|
Three months
ended
September 30,
|
Nine months
ended
September
30,
|
(in millions of
Canadian dollars except share and per share
information)
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Distributable cash flow
attributable to shareholders
|
$
|
2.0
|
$
|
9.3
|
$
|
(28.3)
|
$
|
62.6
|
Deconsolidated
distributable cash flow attributable to
shareholders
|
$
|
(0.2)
|
$
|
2.8
|
$
|
(28.7)
|
$
|
42.9
|
Weighted average common
shares outstanding – basic
(millions)
|
|
425.2
|
|
380.5
|
|
424.8
|
|
354.8
|
Weighted average common
shares outstanding –
diluted (millions)
|
|
425.2
|
|
380.5
|
|
424.8
|
|
445.6
|
Distributable cash flow
per share – basic
|
$
|
-
|
$
|
0.02
|
$
|
(0.07)
|
$
|
0.18
|
Deconsolidated
distributable cash flow per share –
basic
|
$
|
-
|
$
|
0.01
|
$
|
(0.07)
|
$
|
0.12
|
Distributable cash flow
per share – diluted
|
$
|
-
|
$
|
0.02
|
$
|
(0.07)
|
$
|
0.14
|
Deconsolidated
distributable cash flow per share –
diluted
|
$
|
-
|
$
|
0.01
|
$
|
(0.07)
|
$
|
0.10
|
Capital Management Measures
Tidewater's methods for managing capital and liquidity are
discussed within note 24 of the audited consolidated financial
statements for the year ended December 31,
2022.
Consolidated and deconsolidated net debt
Consolidated net debt is defined as bank debt, term debt, notes
payable and convertible debentures, less cash. Consolidated net
debt is used by the Corporation to monitor its capital structure
and financing requirements. It is also used as a measure of the
Corporation's overall financial strength. In addition to reviewing
consolidated net debt, management reviews deconsolidated net debt
to highlight Tidewater Midstream's financial flexibility, balance
sheet strength and leverage. Deconsolidated net debt is calculated
as consolidated net debt less the portion attributable to Tidewater
Renewables.
Consolidated and deconsolidated net debt exclude working
capital, lease liabilities and derivative contracts as the
Corporation monitors its capital structure based on deconsolidated
net debt to deconsolidated adjusted EBITDA, consistent with its
credit facility covenants as described in the "Liquidity and
Capital Resources" section of the Corporation's MD&A.
The following table reconciles consolidated and deconsolidated
net debt:
(in millions
of Canadian dollars)
|
|
September
30,
2023
|
|
September
30,
2022
|
Tidewater Midstream
Senior Credit Facility
|
$
|
547.2
|
$
|
459.0
|
Tidewater Renewables
Senior Credit Facility
|
|
159.4
|
|
110.1
|
Tidewater Renewables
Term Debt Facility
|
|
175.0
|
|
-
|
Tidewater Renewables
RNG Credit Facility
|
|
-
|
|
15.5
|
Convertible debentures
- principal
|
|
75.0
|
|
75.0
|
Cash
|
|
(3.6)
|
|
(12.6)
|
Consolidated net
debt
|
$
|
953.0
|
$
|
647.0
|
Less: Tidewater
Renewables Senior Credit Facility
|
|
(159.4)
|
|
(110.1)
|
Less: Tidewater
Renewables Term Debt
Facility
|
|
(175.0)
|
|
-
|
Less: Tidewater
Renewables RNG Credit Facility
|
|
-
|
|
(15.5)
|
Add: Tidewater
Renewables cash
|
|
0.3
|
|
1.3
|
Deconsolidated net
debt
|
$
|
618.9
|
$
|
522.7
|
Supplementary Financial Measures
"Growth capital" expenditures are generally defined as
expenditures which are recoverable or incrementally increase cash
flow or earnings potential of assets, expand the capacity of
current operations or significantly extend the life of existing
assets. This measure is used by the investment community to assess
the extent of discretionary capital spending.
"Maintenance capital" expenditures are generally defined as
expenditures which support and/or maintain the current capacity,
cash flow or earnings potential of existing assets without the
associated benefits characteristic of growth capital expenditures.
These expenditures include major inspections and overhaul costs
that are required on a periodic basis. This measure is used by the
investment community to assess the extent of non-discretionary
capital spending. Maintenance capital is included in the
calculation of distributable cash flow.
Deconsolidated "net (loss) income attributable to shareholders"
is comprised of net income or loss attributable to shareholders, as
determined in accordance with IFRS, less the net income or loss of
Tidewater Renewables attributed to the shareholders of
Tidewater.
Deconsolidated "net (loss) income attributable to shareholders –
per share" is calculated by dividing deconsolidated "net income or
loss attributable to shareholders" by the basic weighted average
number of Tidewater Midstream common shares outstanding for the
period.
Deconsolidated "Total capital expenditures" is comprised of
consolidated capital expenditures, as disclosed in Tidewater's
statement of cash flows, less the capital expenditures of Tidewater
Renewables.
OPERATIONAL DEFINITIONS
"bbl/d" means barrels per day; "MMcf/d" means million cubic feet
per day.
"Crack spread" refers to the general price differential between
crude oil and the petroleum products refined from
it.
"Refinery yield" (expressed as a percentage) represents the
percentage of finished product produced from inputs of crude oil
and renewable feedstock as well as intermediates. Refinery yields
are an important measure of refinery performance indicating the
outputs that running a particular feedstock and intermediates
through a refinery configuration will produce.
"Throughput" with respect to a natural gas plant, means inlet
volumes processed (including any off-load or reprocessed volumes);
with respect to a pipeline, the estimated natural gas or liquid
volume transported therein; and with respect to NGL processing
facilities, means the volume of inlet NGLs processed.
Advisory Regarding Forward-Looking Statements
Certain statements contained in this news release constitute
forward-looking statements and forward-looking information
(collectively referred to herein as, "forward-looking statements")
within the meaning of applicable Canadian securities laws. Such
forward-looking statements relate to future events, conditions or
future financial performance of Tidewater based on future economic
conditions and courses of action. All statements other than
statements of historical fact may be forward-looking statements.
Such forward-looking statements are often, but not always,
identified by the use of any words such as "seek", "anticipate",
"budget", "plan", "continue", "forecast", "estimate", "expect",
"may", "will", "project", "predict", "potential", "targeting",
"intend", "could", "might", "should", "believe", "will likely
result", "are expected to", "will continue", "is anticipated",
"believes", "estimated", "intends", "plans", "projection",
"outlook" and similar expressions. These statements involve known
and unknown risks, assumptions, uncertainties and other factors
that may cause actual results or events to differ materially from
those anticipated in such forward-looking statements. The
Corporation believes the expectations reflected in those
forward-looking statements are reasonable, but no assurance can be
given that these expectations will prove to be correct and such
forward-looking statements included in this news release should not
be unduly relied upon.
In particular, this news release contains forward-looking
statements pertaining to but not limited to the following:
- Tidewater deconsolidated maintenance capital guidance for
2023;
- Tidewater Renewables's development, completion and
commissioning of the Tidewater Renewables HDRD Complex including
cost forecasts, expected benefits of the project, including the
generation of emission credits under the British Columbia Low
Carbon Fuel Standard and the Canadian Clean Fuel Regulations, and
expectations regarding increasing production rates;
- The launching of the HDRD Complex's commercial operations
and the closing of the Pipestone
sale with AltaGas will be transformative to our business;
- the Pipestone transaction highlights the underlying value
of our asset base and unlocks significant value for our
shareholders;
- with the HDRD Complex producing cold weather diesel
on-spec, we see an ability to generate significant cash flow to
support growing shareholder value;
- Tidewater's expectations regarding the completion of the
Transaction and the consideration to be received as part of the
Transaction;
- the closing of the Pipestone transaction and commercial
operations of the HDRD represent transformational milestones for
Tidewater that are expected to significantly enhance consolidated
run rate EBITDA and cash flow, while deleveraging the
Corporation;
- the Corporation's expectation that consolidated full year
adjusted EBITDA to be in the range of $180
million - $200 million;
- Tidewater's expectations regarding future growth
initiatives;
- BRC's competitive position within the Deep Basin;
- Tidewater's ongoing efforts at the Ram River natural gas
processing facility to work with local third parties to increase
throughput volumes, enhance overall regional processing
efficiencies and maximize contracted revenues with the plant's
sulphur handling infrastructure;
- the Corporation's 2023 expected consolidated adjusted
EBITDA;
- Tidewater's expectation that the HDRD Complex will be one
of the largest generators of credits under the British Columbia's Low Carbon Fuel Standard
and the Canadian Clean Fuel Regulations;
- the Corporation's 2023 expected consolidated adjusted
EBITDA;
- the Corporation's expectations regarding updating its 2023
outlook for deconsolidated adjusted EBITDA; and
- Tidewater's expectation that the HDRD Complex will be one
of the largest generators of credits under the British Columbia's Low Carbon Fuel Standard
and the Canadian Clean Fuel Regulations.
Although the forward-looking statements contained in this news
release are based upon assumptions which management of the
Corporation believes to be reasonable, the Corporation cannot
assure investors that actual results will be consistent with these
forward-looking statements. With respect to forward-looking
statements contained in this news release, the Corporation has
assumptions regarding, but not limited to:
- Tidewater's ability to execute on its business plan;
- the timely completion of the Transaction;
- the timely receipt of all governmental and regulatory approvals
sought by the Corporation;
- that PGR crack spreads remain strong and refined product
demand continues to increase;
- general economic and industry trends;
- future commodity prices, including natural gas, crude
oil, NGL and renewable energy prices;
- impacts of commodity prices and demand on the Corporation's
working capital requirements;
- continuing government support for existing policy
initiatives;
- processing and marketing margins;
- impacts of seasonality and climate disruptions;
- future capital expenditures to be made by the Corporation;
- foreign currency, exchange and interest rates, and expectations
relating to inflation;
- that there are no unforeseen events preventing the performance
of contracts;
- the availability of equipment and personnel required for
Tidewater to execute its business plan;
- the amount of future liabilities relating to lawsuits and
environmental incidents and the availability of coverage under the
Corporation's insurance policies;
- volume demands from the PGR are consistent with
forecasts;
- successful negotiation and execution of agreements with
counterparties;
- oil and gas industry exploration and development activity and
the geographic region of such activity;
- the Corporation's ability to obtain and retain qualified staff
and equipment in a timely and cost-effective manner;
- the amount of operating costs to be incurred;
- that there are no unforeseen costs relating to the facilities,
not recoverable from customers;
- distributable cash flow and net cash provided by operating
activities are consistent with expectations;
- the ability to obtain additional financing on satisfactory
terms;
- the availability of capital to fund future capital requirements
relating to existing assets and projects;
- the ability of Tidewater to successfully market its
products;
- credit rating changes;
- the successful integration of acquisitions and projects into
the Corporation's existing business; and
- the Corporation's future debt levels and the ability of the
Corporation to repay its debt when due.
The Corporation's actual results could differ materially from
those anticipated in the forward-looking statements, as a result of
numerous known and unknown risks and uncertainties and other
factors including but not limited to:
- changes in demand for refined and renewable products;
- general economic, political, market and business conditions,
including fluctuations in interest rates, foreign exchange rates,
stock market volatility, supply/demand trends, armed hostilities,
acts of war, terrorism, cyberattacks, diplomatic developments
and inflationary pressures;
- activities of producers and customers and overall industry
activity levels;
- failure to negotiate and conclude any required commercial
agreements;
- non-performance of agreements in accordance with their
terms;
- failure to execute formal agreements with counterparties in
circumstances where letters of intent or similar agreements have
been executed and announced by Tidewater;
- failure to close transactions as contemplated and in accordance
with negotiated terms;
- the conflict in Ukraine and
the corresponding impact on supply chains and the global
economy;
- risks of health epidemics, pandemics, public health
emergencies, quarantines, and similar outbreaks, including
COVID-19, which may have sustained material adverse effects on the
Corporation's business financial position results of operations
and/or cash flows;
- changes in environmental and other laws and regulations or the
interpretations of such laws or regulations;
- cost of compliance with applicable regulatory regimes,
including, but not limited to, environmental laws and regulations,
including greenhouse gas emissions;
- Indigenous and landowner consultation requirements;
- climate change initiatives or policies or increased
environmental regulation;
- that receipt of third party, regulatory, environmental and
governmental approvals and consents relating to Tidewater's capital
projects can be obtained on the necessary terms and in a timely
manner;
- that the resolution of any particular legal proceedings could
have an adverse effect on the Corporation's operating results or
financial performance;
- competition for, among other things, business capital,
acquisition opportunities, requests for proposals, materials,
equipment, labour, and skilled personnel;
- the ability to secure land and water, including obtaining and
maintaining land access rights;
- operational matters, including potential hazards inherent in
the Corporation's operations and the effectiveness of health,
safety, environmental and integrity programs;
- actions by governmental authorities, including changes in
regulation, tariffs and taxation;
- changes in operating and capital costs, including fluctuations
in input costs;
- legal risks and environmental risks and hazards, including
risks inherent in the transportation of NGLs and refining of
light crude oils which may create liabilities to the Corporation in
excess of the Corporation's insurance coverage, if any;
- actions by joint venture partners or other partners which hold
interests in certain of the Corporation's assets;
- reliance on key relationships and agreements;
- losses of key customers;
- construction and engineering variables associated with capital
projects, including the availability of contractors, engineering
and construction services, accuracy of estimates and schedules, and
the performance of contractors;
- the availability of capital on acceptable terms;
- changes in the credit-worthiness of counterparties;
- changes in the credit rating of the Corporation, and the
impacts of this on the Corporation's access to private and public
credit markets in the future and increase the costs of borrowing;
- adverse claims made in respect of the Corporation's properties
or assets;
- risks and liabilities associated with the transportation of
dangerous goods and derailments;
- effects of weather conditions (such severe weather or
catastrophic events including, but not limited to, fires, floods,
lightning, earthquakes, extreme cold weather, storms or
explosions);
- reputational risks
- reliance on key personnel;
- technology and security risks, including cybersecurity;
- potential losses which would stem from any disruptions in
production, including work stoppages or other labour difficulties,
or disruptions in the transportation network on which the
Corporation is reliant;
- technical and processing problems, including the availability
of equipment and access to properties;
- changes in gas composition; and
- failure to realize the anticipated benefits of
acquisitions.
The foregoing lists are not exhaustive. Additional information
on these and other factors which could affect the Corporation's
operations or financial results are included in the Corporation's
most recent AIF and in other documents on file with the
Canadian securities regulatory authorities.
Management of the Corporation has included the above summary of
assumptions and risks related to forward-looking statements
provided in this news release in order to provide holders of common
shares in the capital of the Corporation with a more complete
perspective on the Corporation's current and future operations and
such information may not be appropriate for other purposes.
The Corporation's actual results' performance or achievement
could differ materially from those expressed in, or implied by,
these forward-looking statements and, accordingly, no assurance can
be given that any of the events anticipated by the forward-looking
statements will transpire or occur, or if any off them do so, what
benefits the Corporation will derive therefrom. Readers are
therefore cautioned that the foregoing list of important factors is
not exhaustive, and they should not unduly rely on the
forward-looking statements included in this news release. Tidewater
does not undertake any obligation to update publicly or to revise
any of the included forward-looking statements, whether as a result
of new information, future events or otherwise, other than as
required by applicable securities law. All forward-looking
statements contained in this news release are expressly qualified
by this cautionary statement.
Further information about factors affecting forward-looking
statements and management's assumptions and analysis thereof is
available in filings made by the Corporation with Canadian
provincial securities commissions available on the System for
Electronic Document Analysis and Retrieval ("SEDAR") at
www.sedarplus.ca.
SOURCE Tidewater Midstream and Infrastructure Ltd.