Advanced Emissions Solutions, Inc. (NASDAQ: ADES) (the "Company" or
"ADES") today filed its Quarterly Report on Form 10-Q and reported
financial results for the quarter ended June 30, 2021,
including information about its equity investments in Tinuum Group,
LLC ("Tinuum Group") and Tinuum Services, LLC ("Tinuum Services")
(collectively "Tinuum"), of which ADES owns 42.5% and 50%,
respectively.
Tinuum & Refined Coal (“RC”)
Highlights
- Tinuum's second quarter
distributions to ADES totaled $20.6 million compared to $15.4
million in the prior year's quarter.
- Royalty earnings from Tinuum Group
were $3.7 million compared to $3.3 million in the prior year's
quarter.
- RC Segment operating income was
$24.9 million compared to $10.8 million in the prior year's
quarter. Operating income includes earnings from the Company's
equity investments in Tinuum.
- RC Segment Adjusted EBITDA in the
second quarter was $24.1 million compared to $18.1 million in the
prior year's quarter.
- During the quarter, one invested
facility reached its tax credit expiration date, bringing the total
number of invested facilities to 22.
- Based on 22 invested RC facilities
as of June 30, 2021, expected future after-tax net RC cash
flows to ADES are projected to be between $30 million and $40
million.
Advanced Purification Technologies
("APT") Highlights
- Second quarter revenue for the APT
Segment totaled $16.0 million compared to $8.2 million in the prior
year's quarter.
- APT Segment operating income was
$0.3 million compared to a segment operating loss of $30.0 million
in the prior year's quarter. The segment operating loss in the
second quarter of the prior year resulted from a pre-tax, non-cash
impairment charge of $26.1 million related to long-lived assets in
the APT segment.
- APT Segment Adjusted EBITDA totaled
$0.3 million compared to a loss of $2.3 million in the prior
year.
ADES Consolidated
Highlights
- Consolidated revenue was $19.6
million compared to $11.5 million in the prior year's quarter.
- Consolidated net income was $16.6
million compared to a net loss of $23.8 million in the prior year's
quarter.
- The Company made the final $6.0
million principal payment of its senior term loan during the
quarter, reducing the outstanding balance to zero as of
June 30, 2021.
- Cash balances, including restricted
cash, totaled $57.3 million, an increase of $21.4 million compared
to $35.9 million as of December 31, 2020.
- In early May, the Company initiated
a strategic review to assess a range of strategic alternatives to
maximize shareholder value. There is no assurance that the review
process will result in pursuing or completing any action or
transaction, and no timetable has been set for completion of this
process. The Company will provide an update, when appropriate.
“Total sales volumes at our Red River plant
continue to exceed our internal forecasts and we are focused on
meeting demand, improving the earnings profile of the segment and
capturing the inherent operating leverage in this vertically
integrated business,” said Greg Marken, Interim CEO of ADES. “We
remain encouraged by our more balanced volume mix as well as by our
pipeline of current bids and opportunities in Water and Industrial
markets. In addition, significantly higher prices for alternative
fuel sources such as natural gas are also leading to increased
demand from our Power Generation customers. In our RC segment, we
remain highly confident in our forecast for net, after-tax RC cash
flows to total between $30 million and $40 million. With our term
loan paid off prior to the end of its three-year term, we expect to
continue to build upon our solid financial position to as we
transition toward our post-RC future.”
Marken added, “As we previously disclosed, there
was an isolated incident at our Red River plant on April 22 which
included a fire in one of the plant’s coal handling systems. Though
the plant experienced approximately one week of downtime, we were
able to meet customer demand through inventory on hand and through
the use of alternative supply sources. To supplement our inventory
due to the lost production that occurred during that period of
downtime, as well as significant increases in demand for our
products, we are sourcing the necessary inventory required to honor
customer commitments. However, that lost production coupled with
higher cost per unit that resulted from our procurement of
inventory from alternative sources will continue to create margin
pressure in the segment. At this time, we expect inventory
purchases to impact our margins through the end of the year.
Ultimately, the direct cash flow impact of the incident, including
maintenance and repairs, capital expenditures, inventory
replacement and other items was consistent with our expectation
that it would not exceed $3.0 million.”
Marken concluded, “In early May, we initiated a
strategic alternatives review to assess a range of possibilities to
maximize shareholder value. The much-improved profitability of our
APT segment, combined with our strong balance sheet, put us on
solid footing to evaluate and assess the opportunities available to
us. We have been pleased with the nature of discussions up to this
point and will provide additional updates as necessary. We remain
acutely focused on fulfilling our customer commitments and running
the business efficiently as this process unfolds.”
Second Quarter 2021 Results
Second quarter revenues and costs of revenues
were $19.6 million and $13.3 million, respectively, compared with
$11.5 million and $7.4 million in the second quarter of 2020. The
increase in revenue was primarily the result of higher sales of
consumables as well as higher royalty income.
Second quarter royalty earnings from Tinuum
Group were $3.7 million, compared to $3.3 million for the second
quarter of 2020. The increase was primarily the result of the
greater number of invested, royalty-bearing facilities compared to
the prior year. Royalty income is based upon a percentage of the
per-ton, pre-tax margin, inclusive of impacts related to
depreciation expense and other allocable expenses.
Second quarter other operating expenses were
$5.9 million compared to $35.1 million in the second quarter of
2020. The comparable period in the prior year includes a pre-tax,
non-cash impairment expense of $26.1 million. Excluding that
impairment expense other operating expenses totaled $9.0 million.
The decrease was primarily driven by a decline in payroll expense
as well as lower general and administrative expenses.
Second quarter earnings from equity method
investments were $21.4 million, compared to $8.2 million for the
second quarter of 2020. The increase in earnings is first
attributable to distributions recorded into earnings as a result of
distributions from Tinuum Group being in excess of the carrying
value of the investment, and therefore excess distributions are
recognized as equity method earnings in the period the
distributions occur. Tinuum Group also had increased RC facilities
due to the three new RC facilities added in 2020.
Second quarter interest expense was $0.5
million, compared to $1.0 million in the second quarter of 2020.
The decrease in interest expense was primarily driven by a lower
principal amount outstanding on the term loan used to fund the
Carbon Solutions acquisition in 2018.
Second quarter income tax expense was $4.9
million, compared to $0.1 million in the second quarter of 2020.
The change in income tax expense was driven by an increase in
taxable income, mainly the result of higher earnings from equity
method investments, as well as higher volumes and improved margins
within the APT segment.
Second quarter net income was $16.6 million
compared to a net loss of $23.8 million for the second quarter of
2020. The net loss in the second quarter of the prior year resulted
from a pre-tax, non-cash impairment charge of $26.1 million.
Second quarter consolidated adjusted EBITDA was
$21.2 million compared to $12.3 million in 2020. The increase in
adjusted EBITDA was driven by the increase in distributions from
Tinuum as well as higher consumables revenue compared to the second
quarter of 2020. See note below regarding the use of the Non-GAAP
financial measure Adjusted EBITDA and a reconciliation to the most
comparable GAAP financial measure.
Long-Term BorrowingsDuring the
quarter, the Company repaid its outstanding indebtedness related to
its three-year term loan, prior to its contractual maturity date.
The final principal payment of $6.0 million, together with accrued
interest, was repaid in full, without penalty on June 1, 2021. As
of June 30, 2021, the outstanding principal balance of the
Company's senior term loan was zero.
Conference Call and Webcast
InformationThe Company has scheduled a conference call to
begin at 9:00 a.m. Eastern Time on Tuesday, August 10, 2021.
The conference call webcast information will be available via the
Investor Resources section of ADES's website at
www.advancedemissionssolutions.com. Interested parties may also
participate in the call by registering at
http://www.directeventreg.com/registration/event/8253618. A
supplemental investor presentation will be available on the
Company's Investor Resources section of the website prior to the
start of the conference call.
As part of the conference call, ADES will conduct a
question and answer session. Investors are invited to email their
questions in advance to ADES@alpha-ir.com.
About Advanced Emissions Solutions,
Inc.Advanced Emissions Solutions, Inc. serves as the
holding entity for a family of companies that provide emissions
solutions to customers in the power generation and other
industries.
ADA brings together ADA Carbon Solutions, LLC, a leading
provider of powder activated carbon ("PAC") and ADA-ES, Inc., the
providers of ADA® M-Prove™ Technology. We provide products
and services to control mercury and other contaminants at
coal-fired power generators and other industrial companies. Our
broad suite of complementary products control contaminants and help
our customers meet their compliance objectives consistently and
reliably.
CarbPure Technologies LLC, (“CarbPure”), formed in 2015 provides
high-quality PAC and granular activated carbon
ideally suited for treatment of potable water and wastewater. Our
affiliate company, ADA Carbon Solutions, LLC manufactures the
products for CarbPure.
Tinuum Group, LLC (“Tinuum Group”) is a 42.5% owned joint
venture by ADA that provides patented Refined Coal (“RC”)
technologies to enhance combustion of and reduce emissions of NOx
and mercury from coal-fired power plants.
Caution on Forward-Looking
StatementsThis press release contains forward-looking
statements within the meaning of Section 21E of the Securities
Exchange Act of 1934, which provides a “safe harbor” for such
statements in certain circumstances. The forward-looking statements
include projection on future after-tax, net RC cash flows and
results from the Company's review of strategic alternatives. These
forward-looking statements involve risks and uncertainties. Actual
events or results could differ materially from those discussed in
the forward-looking statements as a result of various factors
including, but not limited to, opportunities for additional sales
of our lignite activated carbon products and end-market
diversification, the outcome of the review of strategic
alternatives, our ability to meet customer supply requirements, the
rate of coal-fired power generation in the United States, timing of
new and pending regulations and any legal challenges to or
extensions of compliance dates of them; the US government’s failure
to promulgate regulations that benefit our business; changes in
laws and regulations, IRS interpretations or guidance, accounting
rules, any pending court decisions, prices, economic conditions and
market demand; impact of competition; availability, cost of and
demand for alternative energy sources and other technologies;
technical, start up and operational difficulties; failure of the RC
facilities to produce RC; termination of or amendments to the
contracts for sale or lease of RC facilities; competition within
the industries in which we operate; decreases in the production of
RC; loss of key personnel; ongoing effects of the COVID-19 pandemic
and associated economic downturn on our operations and prospects;
as well as other factors relating to our business, as described in
our filings with the SEC, with particular emphasis on the risk
factor disclosures contained in those filings. You are cautioned
not to place undue reliance on the forward-looking statements and
to consult filings we have made and will make with the SEC for
additional discussion concerning risks and uncertainties that may
apply to our business and the ownership of our securities. The
forward-looking statements speak only as to the date of this press
release.
Source: Advanced Emissions Solutions, Inc.
Investor Contact:
Alpha IR GroupRyan Coleman or Chris
Hodges312-445-2870ADES@alpha-ir.com
TABLE 1
Advanced Emissions Solutions, Inc. and
SubsidiariesCondensed Consolidated Balance
Sheets(Unaudited)
|
|
As of |
(in thousands, except share data) |
|
June 30, 2021 |
|
December 31, 2020 |
ASSETS |
|
|
|
|
Current assets: |
|
|
|
|
Cash, cash equivalents and restricted cash |
|
$ |
47,335 |
|
|
$ |
30,932 |
|
Receivables, net |
|
11,560 |
|
|
13,125 |
|
Receivables, related parties |
|
3,656 |
|
|
3,453 |
|
Inventories, net |
|
8,161 |
|
|
9,882 |
|
Prepaid expenses and other assets |
|
5,320 |
|
|
4,597 |
|
Total current assets |
|
76,032 |
|
|
61,989 |
|
Restricted cash, long-term |
|
10,000 |
|
|
5,000 |
|
Property, plant and equipment, net of accumulated depreciation of
$5,344 and $3,340, respectively |
|
31,204 |
|
|
29,433 |
|
Intangible assets, net |
|
1,631 |
|
|
1,964 |
|
Equity method investments |
|
3,564 |
|
|
7,692 |
|
Deferred tax assets, net |
|
3,787 |
|
|
10,604 |
|
Other long-term assets, net |
|
32,277 |
|
|
29,989 |
|
Total Assets |
|
$ |
158,495 |
|
|
$ |
146,671 |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
Current liabilities: |
|
|
|
|
Accounts payable |
|
$ |
8,162 |
|
|
$ |
7,849 |
|
Accrued payroll and related liabilities |
|
2,660 |
|
|
3,257 |
|
Current portion of long-term debt |
|
4,373 |
|
|
18,441 |
|
Other current liabilities |
|
11,955 |
|
|
12,996 |
|
Total current liabilities |
|
27,150 |
|
|
42,543 |
|
Long-term debt, net of current portion |
|
3,670 |
|
|
5,445 |
|
Other long-term liabilities |
|
11,392 |
|
|
13,473 |
|
Total Liabilities |
|
42,212 |
|
|
61,461 |
|
Commitments and contingencies |
|
|
|
|
Stockholders’ equity: |
|
|
|
|
Preferred stock: par value of $.001 per share, 50,000,000 shares
authorized, none outstanding |
|
— |
|
|
— |
|
Common stock: par value of $.001 per share, 100,000,000 shares
authorized, 23,452,485 and 23,141,284 shares issued, and 18,834,339
and 18,523,138 shares outstanding at June 30, 2021 and December 31,
2020, respectively |
|
23 |
|
|
23 |
|
Treasury stock, at cost: 4,618,146 and 4,618,146 shares as of June
30, 2021 and December 31, 2020, respectively |
|
(47,692 |
) |
|
(47,692 |
) |
Additional paid-in capital |
|
101,171 |
|
|
100,425 |
|
Retained earnings |
|
62,781 |
|
|
32,454 |
|
Total stockholders’ equity |
|
116,283 |
|
|
85,210 |
|
Total Liabilities and Stockholders’ Equity |
|
$ |
158,495 |
|
|
$ |
146,671 |
|
TABLE 2
Advanced Emissions Solutions, Inc. and
SubsidiariesCondensed Consolidated Statements of
Operations(Unaudited)
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
(in thousands, except per share data) |
|
2021 |
|
2020 |
|
2021 |
|
2020 |
Revenues: |
|
|
|
|
|
|
|
|
Consumables |
|
$ |
15,976 |
|
|
$ |
8,170 |
|
|
$ |
33,007 |
|
|
$ |
17,387 |
|
License royalties, related party |
|
3,657 |
|
|
3,313 |
|
|
7,723 |
|
|
6,359 |
|
Total revenues |
|
19,633 |
|
|
11,483 |
|
|
40,730 |
|
|
23,746 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
Consumables cost of revenue, exclusive of depreciation and
amortization |
|
13,300 |
|
|
7,416 |
|
|
25,774 |
|
|
18,907 |
|
Payroll and benefits |
|
2,908 |
|
|
3,812 |
|
|
5,377 |
|
|
6,554 |
|
Legal and professional fees |
|
1,431 |
|
|
1,022 |
|
|
3,234 |
|
|
3,065 |
|
General and administrative |
|
1,593 |
|
|
2,462 |
|
|
3,508 |
|
|
4,793 |
|
Depreciation, amortization, depletion and accretion |
|
1,904 |
|
|
1,733 |
|
|
4,010 |
|
|
4,030 |
|
Impairment of long-lived assets |
|
— |
|
|
26,103 |
|
|
— |
|
|
26,103 |
|
Gain on change in estimate, asset retirement obligation |
|
(1,942 |
) |
|
— |
|
|
(1,942 |
) |
|
— |
|
Total operating expenses |
|
19,194 |
|
|
42,548 |
|
|
39,961 |
|
|
63,452 |
|
Operating income (loss) |
|
439 |
|
|
(31,065 |
) |
|
769 |
|
|
(39,706 |
) |
Other income (expense): |
|
|
|
|
|
|
|
|
Earnings from equity method investments |
|
21,437 |
|
|
8,168 |
|
|
39,749 |
|
|
16,441 |
|
Interest expense |
|
(493 |
) |
|
(962 |
) |
|
(1,330 |
) |
|
(2,172 |
) |
Other |
|
150 |
|
|
148 |
|
|
571 |
|
|
191 |
|
Total other income |
|
21,094 |
|
|
7,354 |
|
|
38,990 |
|
|
14,460 |
|
Income (loss) before income tax expense |
|
21,533 |
|
|
(23,711 |
) |
|
39,759 |
|
|
(25,246 |
) |
Income tax expense |
|
4,943 |
|
|
103 |
|
|
9,432 |
|
|
461 |
|
Net income (loss) |
|
$ |
16,590 |
|
|
$ |
(23,814 |
) |
|
$ |
30,327 |
|
|
$ |
(25,707 |
) |
Earnings (loss) per common share: |
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.91 |
|
|
$ |
(1.32 |
) |
|
$ |
1.66 |
|
|
$ |
(1.43 |
) |
Diluted |
|
$ |
0.90 |
|
|
$ |
(1.32 |
) |
|
$ |
1.65 |
|
|
$ |
(1.43 |
) |
Weighted-average number of common shares outstanding: |
|
|
|
|
|
|
|
|
Basic |
|
18,271 |
|
|
18,014 |
|
|
18,219 |
|
|
17,974 |
|
Diluted |
|
18,398 |
|
|
18,014 |
|
|
18,356 |
|
|
17,974 |
|
TABLE 3
Advanced Emissions Solutions, Inc. and
SubsidiariesCondensed Consolidated Statements of
Cash
Flows(Unaudited)
|
|
Six Months Ended June 30, |
(in thousands) |
|
2021 |
|
2020 |
Cash flows from operating activities |
|
|
|
|
Net income (loss) |
|
$ |
30,327 |
|
|
|
$ |
(25,707 |
) |
|
Adjustments to reconcile net income (loss) to net cash provided by
operating activities: |
|
|
|
|
Deferred income tax expense |
|
6,817 |
|
|
|
11,647 |
|
|
Depreciation, amortization, depletion and accretion |
|
4,010 |
|
|
|
4,030 |
|
|
Impairment of long-lived assets |
|
— |
|
|
|
26,103 |
|
|
Operating lease expense |
|
912 |
|
|
|
1,353 |
|
|
Amortization of debt discount and debt issuance costs |
|
945 |
|
|
|
709 |
|
|
Gain on change in estimate, asset retirement obligation |
|
(1,942 |
) |
|
|
— |
|
|
Stock-based compensation expense |
|
987 |
|
|
|
1,644 |
|
|
Earnings from equity method investments |
|
(39,749 |
) |
|
|
(16,441 |
) |
|
Other non-cash items, net |
|
(319 |
) |
|
|
31 |
|
|
Changes in operating assets and liabilities: |
|
|
|
|
Receivables and related party receivables |
|
1,362 |
|
|
|
2,854 |
|
|
Prepaid expenses and other assets |
|
(723 |
) |
|
|
(11,129 |
) |
|
Inventories, net |
|
1,327 |
|
|
|
(590 |
) |
|
Other long-term assets, net |
|
616 |
|
|
|
(224 |
) |
|
Accounts payable |
|
150 |
|
|
|
(1,095 |
) |
|
Accrued payroll and related liabilities |
|
(597 |
) |
|
|
134 |
|
|
Other current liabilities |
|
(1,468 |
) |
|
|
(515 |
) |
|
Operating lease liabilities |
|
(1,314 |
) |
|
|
(1,213 |
) |
|
Other long-term liabilities |
|
(2,334 |
) |
|
|
(22 |
) |
|
Distributions from equity method investees, return on
investment |
|
19,144 |
|
|
|
32,516 |
|
|
Net cash provided by operating activities |
|
18,151 |
|
|
|
24,085 |
|
|
Cash flows from investing activities |
|
|
|
|
Distributions from equity method investees in excess of cumulative
earnings |
|
24,732 |
|
|
|
— |
|
|
Acquisition of property, plant, equipment, and intangible assets,
net |
|
(4,573 |
) |
|
|
(4,189 |
) |
|
Mine development costs |
|
(653 |
) |
|
|
(507 |
) |
|
Proceeds from sale of property and equipment |
|
895 |
|
|
|
— |
|
|
Net cash provided by (used in) investing activities |
|
20,401 |
|
|
|
(4,696 |
) |
|
Cash flows from financing activities |
|
|
|
|
Principal payments on term loan |
|
(16,000 |
) |
|
|
(12,000 |
) |
|
Principal payments on finance lease obligations |
|
(818 |
) |
|
|
(676 |
) |
|
Dividends paid |
|
(90 |
) |
|
|
(4,828 |
) |
|
Repurchase of common shares |
|
— |
|
|
|
(159 |
) |
|
Repurchase of common shares to satisfy tax withholdings |
|
(241 |
) |
|
|
(378 |
) |
|
Borrowings from Paycheck Protection Program Loan |
|
— |
|
|
|
3,305 |
|
|
Net cash used in financing activities |
|
(17,149 |
) |
|
|
(14,736 |
) |
|
Increase in Cash and Cash Equivalents and Restricted Cash |
|
21,403 |
|
|
|
4,653 |
|
|
Cash and Cash Equivalents and Restricted Cash, beginning of
period |
|
35,932 |
|
|
|
17,080 |
|
|
Cash and Cash Equivalents and Restricted Cash, end of period |
|
$ |
57,335 |
|
|
|
$ |
21,733 |
|
|
Supplemental disclosure of non-cash investing and financing
activities: |
|
|
|
|
Acquisition of property, plant and equipment through accounts
payable |
|
$ |
163 |
|
|
|
$ |
223 |
|
|
Dividends payable |
|
$ |
— |
|
|
|
$ |
77 |
|
|
Note on Non-GAAP Financial
Measures
To supplement the Company's financial information
presented in accordance with U.S. generally accepted accounting
principles, or GAAP, the Press Release includes non-GAAP measures
of certain financial performance. These non-GAAP measures include
Consolidated Adjusted EBITDA, RC Segment Adjusted EBITDA and APT
Segment Adjusted EBITDA. The Company included non-GAAP measures
because management believes that they help to facilitate comparison
of operating results between periods. The Company believes the
non-GAAP measures provide useful information to both management and
users of the financial statements by excluding certain expenses
that may not be indicative of core operating results and business
outlook. These non-GAAP measures are not in accordance with, or an
alternative to, measures prepared in accordance with GAAP and may
be different from non-GAAP measures used by other companies. In
addition, these non-GAAP measures are not based on any
comprehensive set of accounting rules or principles. These measures
should only be used to evaluate the Company's results of operations
in conjunction with the corresponding GAAP measures.
The Company has defined Consolidated Adjusted
EBITDA as net income, adjusted for the impact of the following
items that are either non-cash or that the Company does not
consider representative of its ongoing operating performance:
depreciation, amortization, depletion and accretion, amortization
of upfront customer consideration that was recorded as a component
of the Marshall Mine Acquisition ("Upfront Customer
Consideration"), interest expense, net, income tax expense; then
reduced by the non-cash impact of equity earnings from equity
method investments and gain on change of an estimate for asset
retirement obligations, increased by cash distributions from equity
method investments and the impairment loss. The Company believes
that the Consolidated Adjusted EBITDA measure is less susceptible
to variances that affect the Company's operating performance.
Segment EBITDA is calculated as Segment operating
income (loss) adjusted for the impact of the following items that
are either non-cash or that the Company does not consider
representative of its ongoing operating performance: depreciation,
amortization, depletion and accretion, amortization of upfront
customer consideration and interest expense, net. When used in
conjunction with GAAP financial measures, Segment EBITDA is a
supplemental measure of operating performance that management
believes is a useful measure related the Company's APT segment
performance and the APT segment performance relative to the
performance of their respective competitors as well as performance
period over period. Additionally, the Company believes these
measures are less susceptible to variances that affect their
respective operating performance results.
The Company defined RC Segment Adjusted EBITDA as
RC Segment EBITDA reduced by the non-cash impact of equity earnings
from equity method investments and increased by cash distributions
from equity method investments.
The Company defined APT Segment Adjusted EBITDA as
APT Segment EBITDA decreased for the gain on change of an estimate
for asset retirement obligations and increased for the impairment
loss.
The Company presents the non-GAAP measures because
the Company believes they are useful as supplemental measures in
evaluating the performance of the Company's operating performance
and provide greater transparency into the results of operations.
The Company's management uses Consolidated Adjusted EBITDA, RC
Segment Adjusted EBITDA and APT Segment Adjusted EBITDA as factors
in evaluating the performance of its business.
The adjustments to Consolidated Adjusted EBITDA, RC
Segment Adjusted EBITDA and APT Segment Adjusted EBITDA in future
periods are generally expected to be similar. Consolidated Adjusted
EBITDA, RC Segment Adjusted EBITDA and APT Segment Adjusted EBITDA
have limitations as analytical tools, and you should not consider
these measures in isolation or as a substitute for analyzing the
Company's results as reported under GAAP.
TABLE 4
Advanced Emissions Solutions, Inc. and
SubsidiariesConsolidated Adjusted EBITDA
Reconciliation to Net Income (Loss)(Amounts in
thousands)(Unaudited)
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
(in
thousands) |
|
2021 |
|
2020 |
|
2021 |
|
2020 |
Net income (loss) |
|
$ |
16,590 |
|
|
$ |
(23,814 |
) |
|
$ |
30,327 |
|
|
$ |
(25,707 |
) |
Depreciation, amortization, depletion and accretion |
|
1,904 |
|
|
1,733 |
|
|
4,010 |
|
|
4,030 |
|
Amortization of Upfront Customer Consideration |
|
127 |
|
|
— |
|
|
254 |
|
|
— |
|
Interest expense, net |
|
434 |
|
|
945 |
|
|
1,163 |
|
|
2,113 |
|
Income tax expense |
|
4,943 |
|
|
103 |
|
|
9,432 |
|
|
461 |
|
Consolidated EBITDA
(loss) |
|
23,998 |
|
|
(21,033 |
) |
|
45,186 |
|
|
(19,103 |
) |
Cash distributions from equity method investees |
|
20,625 |
|
|
15,400 |
|
|
43,876 |
|
|
32,516 |
|
Equity earnings |
|
(21,437 |
) |
|
(8,168 |
) |
|
(39,749 |
) |
|
(16,441 |
) |
Gain on change in estimate, asset retirement obligation |
|
(1,942 |
) |
|
— |
|
|
(1,942 |
) |
|
— |
|
Impairment |
|
— |
|
|
26,103 |
|
|
— |
|
|
26,103 |
|
Consolidated Adjusted
EBITDA |
|
$ |
21,244 |
|
|
$ |
12,302 |
|
|
$ |
47,371 |
|
|
$ |
23,075 |
|
TABLE 5
Advanced Emissions Solutions, Inc. and
SubsidiariesRC Segment Adjusted EBITDA
Reconciliation to Segment Operating Income(Amounts
in thousands)(Unaudited)
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
(in thousands) |
|
2021 |
|
2020 |
|
2021 |
|
2020 |
RC Segment operating income |
|
$ |
24,905 |
|
|
$ |
10,777 |
|
|
$ |
47,176 |
|
|
$ |
21,637 |
|
Depreciation, amortization, depletion and accretion |
|
12 |
|
|
32 |
|
|
32 |
|
|
59 |
|
Interest expense |
|
7 |
|
|
28 |
|
|
7 |
|
|
160 |
|
RC Segment EBITDA |
|
24,924 |
|
|
10,837 |
|
|
47,215 |
|
|
21,856 |
|
Cash distributions from equity method investees |
|
20,625 |
|
|
15,400 |
|
|
43,876 |
|
|
32,516 |
|
Equity earnings |
|
(21,437 |
) |
|
(8,168 |
) |
|
(39,749 |
) |
|
(16,441 |
) |
RC Segment Adjusted EBITDA |
|
$ |
24,112 |
|
|
$ |
18,069 |
|
|
$ |
51,342 |
|
|
$ |
37,931 |
|
TABLE 6
Advanced Emissions Solutions, Inc. and
SubsidiariesAPT Segment Adjusted EBITDA
Reconciliation to Segment Operating Income
(Loss)(Amounts in
thousands)(Unaudited)
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
(in
thousands) |
|
2021 |
|
2020 |
|
2021 |
|
2020 |
APT Segment operating income (loss) |
|
$ |
258 |
|
|
$ |
(29,999 |
) |
|
$ |
273 |
|
|
$ |
(37,369 |
) |
Depreciation, amortization, depletion and accretion |
|
1,770 |
|
|
1,538 |
|
|
3,702 |
|
|
3,782 |
|
Amortization of Upfront Customer Consideration |
|
127 |
|
|
— |
|
|
254 |
|
|
— |
|
Interest expense, net |
|
79 |
|
|
93 |
|
|
158 |
|
|
187 |
|
APT Segment EBITDA (loss) |
|
$ |
2,234 |
|
|
$ |
(28,368 |
) |
|
4,387 |
|
|
(33,400 |
) |
Gain on change in estimate, asset retirement obligation |
|
(1,942 |
) |
|
— |
|
|
(1,942 |
) |
|
— |
|
Impairment |
|
— |
|
|
26,103 |
|
|
— |
|
|
26,103 |
|
APT Segment Adjusted EBITDA
(loss) |
|
$ |
292 |
|
|
$ |
(2,265 |
) |
|
$ |
2,445 |
|
|
$ |
(7,297 |
) |
Advanced Emissions Solut... (NASDAQ:ADES)
Historical Stock Chart
From Mar 2024 to Apr 2024
Advanced Emissions Solut... (NASDAQ:ADES)
Historical Stock Chart
From Apr 2023 to Apr 2024