(TSX:TWM)
CALGARY,
AB, March 14, 2024 /CNW/ - Tidewater
Midstream and Infrastructure Ltd. ("Tidewater" or the
"Corporation") (TSX: TWM) has filed its consolidated financial
statements and Management's Discussion and Analysis
("MD&A") for the period ended December 31, 2023.
FOURTH-QUARTER AND YEAR-END 2023 HIGHLIGHTS
- On December 22, 2023, Tidewater
closed 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
$665 million (the "Transaction")
before closing adjustments. As consideration for the
Transaction, Tidewater received $328.3
million in cash and 12,466,437 AltaGas common shares. Cash
proceeds from the Transaction were used to settle credit facility
debt of approximately $275 million
and working capital of approximately $53.3
million.
- On January 9, 2024,
Tidewater monetized its AltaGas shares for net proceeds of
$341.6 million. The share proceeds
were used to further reduce credit facility debt by $293 million and working capital of $48.6 million.
- In 2023, Tidewater Renewables Ltd. ("Tidewater
Renewables") completed a feasibility assessment for an expansion of
its renewable fuel facilities. In the first quarter of 2024
Tidewater Renewables and Tidewater entered into a joint development
agreement related to a new 6,500 bbl/day renewable diesel and
sustainable aviation fuel ("SAF") project in British Columbia, whereby both parties have
the right to participate in up to 50% of the project upon a final
investment decision. Front-end engineering design work on the SAF
facility has begun, with the cost to be covered through government
support in the form of capital emissions credits.
- In the fourth quarter of 2023, Tidewater Renewables
achieved a transformational milestone with the Renewable Diesel and
Renewable Hydrogen ("HDRD Complex") commencing commercial
operations in November 2023.
Commercial operations progressed during the first quarter of 2024
and the facility has been operating at its design capacity since
late February 2024. Tidewater expects
the HDRD Complex to achieve a utilization rate of approximately 65%
in the first quarter of 2024 and to continue to operate reliably at
design capacity going forward.
- Tidewater Renewables has secured purchasers for the HDRD
Complex's operating emission credit production through the second
quarter of 2024.
- Consolidated net loss attributable to shareholders was
$331.8 million during the fourth
quarter of 2023, compared to a net loss attributable to
shareholders of $30.0 million during
the 2022 comparative period. Full year consolidated net loss
attributable to shareholders was $385.9 compared to net income attributable to
shareholders of $8.5 million during
the full year in 2022. The higher losses reported in 2023 are
primarily a result of higher unrealized losses on derivative
contracts, non-cash impairment charges taken during the fourth
quarter of 2023 and the second quarter 2023 turnaround at the
Prince George Refinery ("PGR") impacting full year results.
- Fourth quarter 2023 consolidated adjusted EBITDA(1)
was $21.4 million for the quarter,
compared to $60.4 million during the
fourth quarter of 2022. Full year 2023 consolidated adjusted
EBITDA(1) was $162.9
million, compared to $249.8
million during 2022. The quarter over quarter
decrease was primarily due to lower refining margins and
reduced diesel demand related to warmer weather in the fourth
quarter of 2023, realized losses on derivative contracts, as well
as a maintenance outage at Pipestone during the quarter, with full year
2023 results also impacted by the PGR turnaround during the second
quarter of 2023.
- Subsequent to the Transaction close, the Corporation took a
non-cash impairment charge of approximately $418 million on its midstream assets.
(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.
|
"I've joined Tidewater at a very exciting time and I am pleased
to be a part of the team. I've had the chance to get to know our
people, visit a number of key facilities and I am very encouraged
by the opportunities in Tidewater's future," stated CEO
Jeremy Baines. "As we move forward
from a challenging 2023, the Pipestone transaction has transformed
Tidewater's balance sheet and will provide us with the financial
flexibility to optimize our existing asset base in 2024. The HDRD
complex has reached new production milestones in 2024 and we are
seeing strong demand for R30 diesel. Our team is focused on
controlling costs and optimizing returns within our asset base and
we will continue to de-lever to position for the long-term growth
of our business. The planning stages of our SAF project have begun,
which is a project that closely aligns with our conventional and
renewable fuel businesses at PGR and will allow us to further
expand our existing infrastructure."
CONSOLIDATED AND
DECONSOLIDATED FINANCIAL HIGHLIGHTS
|
|
|
Three months ended
December 31
|
|
Tidewater
Deconsolidated
(2)
|
Tidewater
Consolidated
|
(in millions of
Canadian dollars except per share information)
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Net loss attributable
to shareholders
|
$
|
(329.4)
|
$
|
(42.0)
|
$
|
(331.8)
|
$
|
(30.0)
|
Net loss attributable
to shareholders per
share – basic
|
$
|
(0.77)
|
$
|
(0.10)
|
$
|
(0.78)
|
$
|
(0.07)
|
Adjusted EBITDA
(1)
|
$
|
10.7
|
$
|
43.7
|
$
|
21.4
|
$
|
60.4
|
Distributable cash flow
attributable to shareholders (1)
|
$
|
(37.4)
|
$
|
6.6
|
$
|
(36.0)
|
$
|
13.1
|
Distributable cash flow
per share – basic (1)
|
$
|
(0.09)
|
$
|
0.02
|
$
|
(0.08)
|
$
|
0.03
|
Net
debt (3)
|
$
|
397.3
|
$
|
539.6
|
$
|
744.0
|
$
|
750.8
|
Total capital
expenditures
|
$
|
19.4
|
$
|
33.6
|
$
|
51.2
|
$
|
110.5
|
(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)
|
Capital management
measure. See the "Non-GAAP Measures" section of this news release
for more information.
|
|
Year ended December
31
|
|
Tidewater
Deconsolidated
(2)
|
Tidewater
Consolidated
|
(in millions of
Canadian dollars except per share information)
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Net (loss) income
attributable to shareholders
|
$
|
(371.3)
|
$
|
(18.7)
|
$
|
(385.9)
|
$
|
8.5
|
Net (loss) income
attributable to shareholders per
share – basic
|
$
|
(0.87)
|
$
|
(0.05)
|
$
|
(0.91)
|
$
|
0.02
|
Adjusted EBITDA
(1)
|
$
|
117.0
|
$
|
187.4
|
$
|
162.9
|
$
|
249.8
|
Distributable cash flow
attributable to shareholders (1)
|
$
|
(66.1)
|
$
|
49.3
|
$
|
(64.3)
|
$
|
75.5
|
Distributable cash flow
per share – basic (1)
|
$
|
(0.16)
|
$
|
0.13
|
$
|
(0.15)
|
$
|
0.20
|
Net
debt (3)
|
$
|
397.3
|
$
|
539.6
|
$
|
744.0
|
$
|
750.8
|
Total capital
expenditures
|
$
|
87.1
|
$
|
104.7
|
$
|
292.6
|
$
|
349.3
|
(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)
|
Capital management
measure. See the "Non-GAAP Measures" section of this news release
for more information.
|
STRATEGIC UPDATE
Tidewater's strategy is fundamentally supported by three key
operational initiatives: maintaining safe and reliable operations,
generating return on assets through maximizing facility throughputs
and optimizing our existing asset base, and achieving synergies
through integration. The following progress was made on these
initiatives in 2023 and 2024 year to date:
Maintain safe and
reliable
operations
|
•
No lost time incidents at the PGR in 2023
during the planned
turnaround or through regular operations;
•
Construction of the HDRD Complex and
related commissioning
were completed with no lost time
incidents.
|
Return on assets
and
optimizing existing asset
base
|
•
Record second half 2023 throughput at the
PGR;
•
The HDRD Complex reached commercial
operations in 2023 and
increased reliability toward design capacity in the
first quarter of
2024;
•
New downstream customer serviced using
the infrastructure of the
HDRD Complex and PGR;
•
The SAF project in British Columbia can
utilize infrastructure at PGR
and the HDRD Complex;
• Operating and
maintenance optimization initiatives identified
approximately $5 million of potential maintenance
capital savings
and $6 million of run rate potential operating cost
savings.
|
Corporate
integration and
synergies
|
•
Cost reduction measures to reduce up to
$5 million of general
and administrative expenditures identified for
2024.
|
PIPESTONE & DIMSDALE TRANSACTION
On December 22, 2023, Tidewater
closed the sale of its Pipestone
and Dimsdale assets to AltaGas. Transaction proceeds were
comprised of $328.3 million in cash
and 12,466,437 AltaGas common shares, representing total proceeds
of approximately $665
million. On January 9,
2024, Tidewater monetized its shareholdings in AltaGas for
total proceeds of approximately $341.6
million, with the proceeds primarily being allocated to debt
repayment. Transaction proceeds were allocated as follows:
Pipestone &
Dimsdale Transaction Proceeds
|
|
|
|
(in millions of
Canadian dollars)
|
|
|
|
December 22, 2023 cash
proceeds
|
|
$
|
328.3
|
January 9, 2024
AltaGas share sale proceeds
|
|
$
|
341.6
|
Sources of
Proceeds
|
|
$
|
669.9
|
|
|
|
|
Repayment of bank
debt
|
|
$
|
568.0
|
December 22, 2023
Working capital repayments,
transaction costs and other
|
|
$
|
53.3
|
January 9, 2024
Working capital repayments, transaction
costs and other
|
|
$
|
48.6
|
Use of
proceeds
|
|
$
|
669.9
|
The use of proceeds from the Transaction results in an immediate
reduction in Tidewater's interest expense and simplifies the
Corporation's operating and capital structure. With reduced
leverage, Tidewater is well positioned to fund its base operations
and pursue its strategy of providing mission critical products and
services that support the growing demand for cleaner energy
products.
DOWNSTREAM
Tidewater achieved record throughput at the PGR during the
second half of 2023, operating above its nameplate capacity in both
the third and fourth quarter. The increased throughput in the
second half of 2023 is driven by catalyst and unifiner upgrades
that were completed during the second quarter planned
turnaround.
PGR Historical Performance:
|
Q1
2022
|
Q2
2022
|
Q3
2022
|
Q4
2022
|
Q1
2023
|
Q2
2023
|
Q3
2023
|
Q4
2023
|
Daily throughput
(bbl)
|
11,745
|
11,810
|
11,860
|
11,715
|
11,700
|
4,363
|
12,756
|
12,242
|
Refinery Yield
(1)
|
|
|
|
|
|
|
|
|
Diesel
|
48 %
|
44 %
|
45 %
|
47 %
|
45 %
|
46 %
|
44 %
|
48 %
|
Gasoline
|
40 %
|
42 %
|
41 %
|
42 %
|
42 %
|
41 %
|
42 %
|
40 %
|
Other
(2)
|
12 %
|
14 %
|
14 %
|
11 %
|
13 %
|
13 %
|
14 %
|
12 %
|
(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.
|
Fourth quarter refinery margins were impacted by unseasonably
warm weather, which drove weaker diesel demand and impacted the
downstream financial results. In December of 2023, Tidewater began
selling R30 diesel and expects to significantly increase sales in
the first quarter of 2024. Existing Infrastructure at the PGR
provides Tidewater with the flexibility to sell renewable diesel
direct to customers or blend renewable and conventional diesel,
based on customer specifications.
MIDSTREAM
Midstream Gas Plant Inlet Volumes:
|
Q1
2022
|
Q2
2022
|
Q3
2022
|
Q4
2022
|
Q1
2023
|
Q2
2023
|
Q3
2023
|
Q4
2023
|
Gross throughput
(MMcf/day)
|
422
|
424
|
413
|
436
|
461
|
387
|
407
|
398
|
Pipestone
(1)
|
98
|
101
|
69
|
89
|
104
|
97
|
95
|
90
|
BRC
(2)
|
122
|
145
|
161
|
159
|
158
|
98
|
155
|
134
|
Ram River
|
101
|
78
|
102
|
104
|
112
|
110
|
88
|
96
|
Other(3)
|
101
|
100
|
81
|
84
|
87
|
82
|
69
|
78
|
(1) Pipestone
inlet volumes included up to December 31, 2023.
(2) BRC Inlet volumes
include volumes at the BRC straddle plant.
(3) Inlet volumes
include throughput at Tidewater's extraction facilities.
|
Brazeau River Complex and Fractionation Facility
During the fourth quarter, the Brazeau River Complex ("BRC")
facility throughput decreased to 134 MMcf/day, a 14% decrease from
the previous quarter. 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
increased to 96 MMcf/day during the fourth quarter of 2023, an 8%
increase over the previous quarter. 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.
Pipestone Natural Gas Plant
Tidewater closed the sale of its Pipestone assets on December 22, 2023. Facility throughput during the
fourth quarter of 2023 was reduced due to maintenance activities in
November.
CAPITAL PROGRAM
Tidewater's 2023 growth initiatives were primarily focused on
the completion of Tidewater Renewables' HDRD Complex located at
Prince George. 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 second half of 2023.
OUTLOOK
For 2024, Tidewater expects the following operating guidance at
its core facilities:
2024 Operating
Guidance
|
Prince George
Refinery
|
|
bbl/d
|
10,500 –
11,500
|
HDRD
Complex(1)
|
|
bbl/d
|
2,400 –
2,600
|
Brazeau River
Complex(2)
|
|
MMcf/d
|
100 - 120
|
Ram
River
|
|
MMcf/d
|
80 - 90
|
(1)
|
First quarter 2024
throughout is expected to be 1,800 – 2,000 bbl/d, with the facility
expected
to operate reliably at design capacity going forward in 2024.
|
(2)
|
BRC Inlet volumes
include volumes at the BRC straddle plant.
|
In 2024, management's top priorities are focused on generating
positive operating cash flow and deleveraging. Management is
currently reviewing its operating structure for cost synergies
within its existing asset base. In addition, management is
reviewing the scale and scope of planned maintenance spending in
2024, to ensure that maintenance projects appropriately prioritize
safety and asset integrity, while maximizing our return on
assets.
To date, we have identified opportunities to reduce $5 million of general and administrative expenses
on a run-rate basis. In addition, at BRC we have optimized the
scope of the 2024 turnaround and identified potential cost savings
of approximately $5 million and an
additional $6 million of potential
operating cost savings on a run-rate basis. Through the
remainder of 2024, we will continue to review and optimize our
capital and operating expenditures, while ensuring safe and
reliable operations.
Tidewater's 2024 maintenance capital program is weighted to the
first half of 2024, with an expected turnaround at the BRC in the
second quarter of 2024. Full year expected deconsolidated
maintenance capital is expected to be in the range of $25 to $30 million.
FOURTH QUARTER 2023 EARNINGS CALL
In conjunction with the earnings release, Tidewater's executive
will hold a call to review its fourth quarter 2023 results via
conference call on Thursday March 14,
2024 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/7yw3EPLE8Ze 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".
Jeremy Baines
|
Aaron Ames
|
Chief Executive
Officer
|
Interim 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, capital management measures,
and supplemental financial 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. Certain of these measures and ratios do not
have a standardized meaning prescribed by GAAP and are therefore
unlikely to be comparable to similar measures and ratios presented
by other entities. As such, these non-GAAP measures and ratios
should not be considered in isolation or used as a substitute for
measures and ratios 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. The following are the Corporation's non-GAAP financial
measures, non-GAAP ratios, capital management measures, and
supplementary measures.
Non-GAAP Financial Measures
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. From time to time, 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
December 31,
|
Year ended
December 31,
|
(in millions of
Canadian dollars)
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Net (loss)
income
|
$
|
(338.6)
|
$
|
(24.9)
|
$
|
(399.2)
|
$
|
18.9
|
Deferred
income tax (recovery) expense
|
|
(33.2)
|
|
(8.9)
|
|
(51.0)
|
|
7.6
|
Depreciation
|
|
26.3
|
|
23.6
|
|
96.8
|
|
84.4
|
Finance
costs and other
|
|
26.6
|
|
18.6
|
|
99.9
|
|
69.9
|
Share-based compensation
|
|
2.2
|
|
2.8
|
|
13.9
|
|
13.5
|
Impairment
expense
|
|
417.6
|
|
55.0
|
|
417.6
|
|
55.0
|
(Gain)
loss on sale of assets
|
|
(112.1)
|
|
(4.0)
|
|
(110.8)
|
|
5.4
|
Unrealized
loss (gain) on derivative contracts
|
|
8.6
|
|
(21.8)
|
|
52.8
|
|
(32.0)
|
Unrealized
gain on marketable securities
|
|
(5.9)
|
|
-
|
|
(5.9)
|
|
-
|
Transaction costs
|
|
9.1
|
|
2.8
|
|
13.6
|
|
6.5
|
Non-recurring transactions
|
|
7.1
|
|
0.7
|
|
16.7
|
|
2.1
|
Other
non-cash expenses
|
|
6.4
|
|
-
|
|
6.4
|
|
-
|
Adjustment
to share of profit from equity accounted
Investments
|
|
7.3
|
|
16.5
|
|
12.1
|
|
18.5
|
Consolidated
adjusted EBITDA
|
$
|
21.4
|
$
|
60.4
|
$
|
162.9
|
$
|
249.8
|
Less: Consolidated
adjusted EBITDA attributable to
Tidewater Renewables
|
|
(10.7)
|
|
(16.7)
|
|
(46.1)
|
|
(62.4)
|
Deconsolidated
adjusted EBITDA
|
$
|
10.7
|
$
|
43.7
|
$
|
117.0
|
$
|
187.4
|
Distributable cash flow and deconsolidated distributable cash
flow attributable to shareholders
Distributable cash flow attributable to shareholders is a
non-GAAP measure. 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. 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.
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
December 31,
|
Year ended
December 31,
|
(in millions of
Canadian dollars)
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Net cash (used in)
provided by operating activities
|
$
|
(5.2)
|
$
|
66.7
|
$
|
137.5
|
$
|
242.9
|
Add
(deduct):
|
|
|
|
|
|
|
|
|
Changes in non-cash
operating working capital
|
|
0.7
|
|
(19.4)
|
|
(37.3)
|
|
(19.8)
|
Transaction
costs
|
|
9.1
|
|
2.8
|
|
13.6
|
|
6.5
|
Non-recurring
transactions
|
|
7.1
|
|
0.7
|
|
16.7
|
|
2.1
|
Interest and financing
charges
|
|
(20.8)
|
|
(11.7)
|
|
(70.9)
|
|
(43.0)
|
Payment of lease
liabilities and other, net of sublease
payments
|
|
(11.7)
|
|
(11.7)
|
|
(47.0)
|
|
(47.8)
|
Maintenance
capital
|
|
(14.5)
|
|
(11.4)
|
|
(76.0)
|
|
(53.5)
|
Tidewater Renewables'
distributable cash flow to non-
controlling interest shareholders
|
|
(0.7)
|
|
(2.9)
|
|
(0.9)
|
|
(11.9)
|
Distributable cash
flow attributable to shareholders
|
$
|
(36.0)
|
$
|
13.1
|
$
|
(64.3)
|
$
|
75.5
|
Tidewater Renewables'
distributable cash flow attributed
to
shareholders of Tidewater
|
$
|
(1.4)
|
$
|
(6.5)
|
$
|
(1.8)
|
$
|
(26.2)
|
Deconsolidated
distributable cash flow attributable to
shareholders
|
$
|
(37.4)
|
$
|
6.6
|
$
|
(66.1)
|
$
|
49.3
|
|
|
|
|
|
|
|
|
|
|
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 and deconsolidated distributable cash
flow per share
Distributable cash flow and deconsolidated distributable cash
flow are non-GAAP financial measures. 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. 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.
|
Three months
ended
December 31,
|
Year ended
December 31,
|
(in millions of
Canadian dollars except share and per share
information)
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Distributable cash flow
attributable to shareholders
|
$
|
(36.0)
|
$
|
13.1
|
$
|
(64.3)
|
$
|
75.5
|
Deconsolidated
distributable cash flow attributable to
shareholders
|
$
|
(37.4)
|
$
|
6.6
|
$
|
(66.1)
|
$
|
49.3
|
Weighted average common
shares outstanding – basic
(millions)
|
|
427.1
|
|
423.5
|
|
425.4
|
|
372.1
|
Weighted average common
shares outstanding –
diluted (millions)
|
|
427.1
|
|
423.5
|
|
425.4
|
|
380.4
|
Distributable cash flow
per share – basic
|
$
|
(0.08)
|
$
|
0.03
|
$
|
(0.15)
|
$
|
0.20
|
Deconsolidated
distributable cash flow per share –
basic
|
$
|
(0.09)
|
$
|
0.02
|
$
|
(0.16)
|
$
|
0.13
|
Distributable cash flow
per share – diluted
|
$
|
(0.08)
|
$
|
0.03
|
$
|
(0.15)
|
$
|
0.20
|
Deconsolidated
distributable cash flow per share –
diluted
|
$
|
(0.09)
|
$
|
0.02
|
$
|
(0.16)
|
$
|
0.13
|
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,
2023.
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'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 MD&A.
The following table reconciles consolidated and deconsolidated
net debt:
(in millions
of Canadian dollars)
|
|
December
31,
2023
|
|
December
31,
2022
|
Tidewater Midstream
Senior Credit Facility
|
$
|
322.3
|
$
|
470.2
|
Tidewater Renewables
Senior Credit Facility
|
|
171.8
|
|
72.6
|
Tidewater Renewables
Term Debt Facility
|
|
175.0
|
|
150.0
|
Convertible debentures
- principal
|
|
75.0
|
|
75.0
|
Cash
|
|
(0.1)
|
|
(17.0)
|
Consolidated net
debt
|
$
|
744.0
|
$
|
750.8
|
Less: Tidewater
Renewables Senior Credit Facility
|
|
(171.8)
|
|
(72.6)
|
Less: Tidewater
Renewables Term Debt
Facility
|
|
(175.0)
|
|
(150.0)
|
Add: Tidewater
Renewables cash
|
|
0.1
|
|
11.4
|
Deconsolidated net
debt
|
$
|
397.3
|
$
|
539.6
|
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 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 expects the HDRD Complex to achieve a
utilization rate of approximately 65% in the first quarter of 2024
and to continue to operate reliably at design capacity going
forward;
- Tidewater deconsolidated maintenance capital guidance for
2024;
- the Pipestone transaction has transformed Tidewater's
balance sheet and will provide us with the financial flexibility to
optimize our existing asset base in 2024;
- Tidewater's focus on controlling costs and optimizing returns
within our asset base and we will continue to de-lever to position
for the long-term growth of our business;
- the SAF project will allow Tidewater to further expand its
existing infrastructure;
- operating and maintenance optimization initiatives identified
approximately $5 million of potential
maintenance capital savings and $6
million of run rate potential operating cost savings;
- with reduced leverage, Tidewater is well positioned to fund its
base operations and pursue its strategy of providing mission
critical products and services that support the growing demand for
cleaner energy products;
- Tidewater having the flexibility to sell renewable diesel
direct to customers or blend renewable and conventional diesel,
based on customer specifications;
- Tidewater's expectations regarding future growth
initiatives;
- 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 expectations regarding updating its 2024
outlook for deconsolidated adjusted EBITDA;
- management's top priorities are focused on generating positive
operating cashflow and deleveraging; and
- management review of Tidewater's operating structure for cost
synergies within its existing asset base, and its review of the
scale and scope of planned maintenance spending in 2024, to ensure
that maintenance projects appropriately prioritize safety and asset
integrity, while maximizing our return on assets.
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.com.
SOURCE Tidewater Midstream and Infrastructure Ltd.