CALGARY,
AB, Nov. 10, 2022 /CNW/ - CES Energy
Solutions Corp. ("CES" or the "Company") (TSX: CEU)
(OTC: CESDF) announced today the Company's results for the three
and nine months ended September 30,
2022, along with a 25% increase to its quarterly dividend
from $0.016 per share to $0.020 per share, which will take effect and be
paid on the Company's next scheduled dividend payment of
January 13, 2023 to the shareholders
of record at the close of business on December 30, 2022.
Third Quarter Highlights
- Record quarterly revenue of $524.7
million, increased 21% sequentially and 67% year over
year
- Record Adjusted EBITDAC of $73.3
million, increased 20% sequentially and 74% year over year,
representing a 14.0% margin
- Record Funds Flow from Operations of $48.9 million
- Leverage reduced to 2.5x Total Debt/Adjusted EBITDAC from 2.7x
at June 30, 2022 and 3.0x at
March 31, 2022
- Working Capital Surplus exceeded Total Debt at September 30, 2022 by $100.2 million
- Paid quarterly dividend of $0.06
per share on an annualized basis, representing a 10% payout
ratio
CES is pleased to announce strong Q3 2022 financial results,
demonstrating record quarterly revenue and Adjusted EBITDAC, strong
margins and Funds Flow from Operations as the Company continues to
demonstrate increased activity and pricing levels across its
business lines.
Revenue for the quarter achieved another consecutive record high
at $524.7 million, representing a
sequential increase of $91.1 million
or 21% relative to CES' previous record of $433.7 million in Q2 2022. Adjusted EBITDAC for
the quarter was a record $73.3
million, compared to CES' previous record of $61.0 million in Q2 2022. CES continues to
realize significant revenue growth driven by increased pricing,
strong activity levels, and attractive industry positioning
throughout the business. Industry conditions continue to provide a
supportive backdrop for the Company as the supply demand balance in
the sector, activity levels, rig counts and production levels have
all improved year over year.
These solid financial results reflect CES' ability to leverage
its established infrastructure, strong industry positioning and
dedicated people to capitalize on the constructive environment in
the broader industry. CES remains confident in its ability to
continue generating strong surplus free cash flow and on
November 10, 2022, the Company's
Board of Directors approved a 25% increase to the quarterly
dividend from $0.016 per share to
$0.020 per share, resulting in an
annualized dividend of $0.080 per
share. The increased dividend returns additional value to
shareholders while preserving the strength of the Company's balance
sheet and maintaining ample liquidity to fund capital allocation
alternatives. The new dividend payment amount will be paid on the
Company's next scheduled dividend payment date of January 13, 2023 to the shareholders of record at
the close of business on December 30,
2022.
CES exited the quarter with a net draw on its Senior Facility of
$220.8 million (December 31,
2021 - $110.1 million), and Total
Debt of $565.9 million
(December 31, 2021 - $439.4
million), of which $288.0
million relates to Senior Notes which mature on October 21, 2024. The increases realized during
the period were primarily driven by required working capital build,
combined with dividends paid out year to date totaling $12.2 million. During the nine months ended
September 30, 2022, the Company
amended its Senior Facility to increase the available capacity to
approximately C$ equivalent $425.0
million from C$ equivalent $232.5
million, while all other terms and conditions remain
substantively unchanged. Working Capital Surplus exceeded Total
Debt at September 30, 2022 by
$100.2 million (December 31,
2021 - $20.4 million). As at the date
of this MD&A, the Company had a net draw on its Senior Facility
of approximately $218.0 million.
Third Quarter and Year to Date
Results
In the third quarter CES generated revenue of $524.7 million, representing a sequential
increase of $91.1 million or 21%
compared to Q2 2022, as the Company experienced revenue growth
throughout the business and also benefited from the expected
seasonal uptick in activity typically seen from Q2 to Q3 in
Canada. Q3 2022 revenue also
represented an increase of 67% compared to Q3 2021 as activity
levels have seen a significant increase year over year. For the
nine months ended September 30, 2022,
CES generated revenue of $1,359.6
million, an increase of $531.0
million or 64% relative to the nine months ended
September 30, 2021. As producers'
capital spending increased and production levels have improved year
over year, activity and industry rig counts have seen a significant
uptick since the comparative periods, which were still highly
impacted by the COVID-19 pandemic.
Revenue generated in the US during Q3 2022 was $349.5 million, representing a sequential
increase of 16% compared to Q2 2022 and an increase of 77% compared
to Q3 2021. For the nine months ended September 30, 2022, revenue generated in the US
was up 66% to $898.5 million relative
to the nine months ended September 30,
2021. US revenues for both the three and nine month periods
were positively impacted by increased industry activity, higher
production levels and improved pricing year over year. US land
drilling activity in Q3 2022 improved by 6% on a sequential
quarterly basis and by 53% from Q3 2021. CES also saw a sequential
and year over year improvement in its strong industry positioning,
with a US Drilling Fluids Market Share of 18% for Q3 2022.
Revenue generated in Canada
during Q3 2022 was $175.2 million,
representing a sequential increase of 31% compared to Q2 2022 and
an increase of 49% from Q3 2021. For the nine months ended
September 30, 2022, revenue generated
in Canada was up 60% to
$461.2 million relative to the nine
months ended September 30,
2021. Canadian revenues were positively impacted by a 60%
improvement in rig counts on a sequential quarterly basis with the
regular pickup in activity expected seasonally in Canada, and benefited from a 31% increase in
rig counts relative to Q3 2021, with drilling and production levels
up year over year in both the three and nine month periods.
Canadian Drilling Fluids Market Share for Q3 2022 was up on a
sequential and year over year basis as well, at 37% for Q3
2022.
CES achieved a record Adjusted EBITDAC of $73.3 million in Q3 2022, representing a
sequential increase of 20% compared to Q2 2022 and an increase of
74% compared to Q3 2021. Adjusted EBITDAC as a percentage of
revenue of 14.0% achieved in Q3 2022 was in line with the 14.1%
recorded in Q2 2022 and up from the 13.4% recorded in Q3 2021. The
Company has been effective in implementing further pricing
increases where warranted and maintaining prudent G&A levels,
which combined with increased scale to deliver continued strong
margins for Q3 2022. For the nine months ended September 30, 2022, Adjusted EBITDAC was up 63%
to $176.8 million. For both the three
and nine month periods, Adjusted EBITDAC improved on significantly
higher industry activity levels and improved pricing year over
year.
Net income for the three months ended September 30, 2022 was $24.5 million compared to $13.4 million in Q3 2021. Net income for the nine
months ended September 30, 2022 was
$54.8 million compared to
$25.2 million for the nine months
ended September 30, 2021. Net income
more than doubled for both periods, primarily as a result of
significantly higher industry activity levels year over year. CES
no longer recognized a benefit from the Canada Emergency Wage Subsidy ("CEWS") program
in 2022, compared to $0.7 million and
$5.6 million for the three and nine
months ended September 30, 2021.
CES generated a record $48.9
million in Funds Flow from Operations in Q3 2022, up 6.1%
from $46.1 million generated in Q2
2022 and 40.1% from $34.9 million
generated in Q3 2021. For the nine months ended September 30, 2022 CES generated Funds Flow from
Operations of $128.1 million,
compared to $83.7 million in the nine
months ended September 30, 2021.
Funds Flow from Operations excludes the impact of working capital
investment, and is reflective of strong surplus free cash flow
generation amid significant improvements in market conditions in
the quarter and year to date relative to the comparative
periods.
As at September 30, 2022, CES had a Working Capital Surplus
of $666.1 million, which has
increased from $574.6 at June 30, 2022 and from $459.8 million at December
31, 2021. The build is commensurate with the increased
financial scale of the Company and associated revenue growth, with
accounts receivable increasing by 18% and inventory increasing by
16% from June 30, 2022, to support
the 21% sequential growth in revenue and corresponding collection
cycles. Working Capital Surplus was also impacted by the
significant appreciation in the USD quarter over quarter, which
contributed $27.8 million to the
build upon revaluation of working capital balances held in the US.
The Company continues to focus on working capital optimization and
to benefit from the high quality of its customers and diligent
internal credit monitoring processes.
CES exited the quarter with a net draw on its Senior Facility of
$220.8 million (December 31,
2021 - $110.1 million), and Total
Debt of $565.9 million
(December 31, 2021 - $439.4
million), of which $288.0
million relates to Senior Notes which mature on October 21, 2024. The increases realized during
the period were primarily driven by required working capital build
as described above, combined with dividends paid out year to date
totaling $12.2 million. Total
Debt/Adjusted EBITDAC represented 2.5x at September 30, 2022, compared to 2.7x at
June 30, 2022 and 3.0x at
March 31, 2022. During the nine
months ended September 30, 2022, the
Company amended its Senior Facility to increase the available
capacity to approximately C$ equivalent $425.0 million from C$ equivalent $232.5 million, while all other terms and
conditions remain substantively unchanged. Working Capital Surplus
exceeded Total Debt at September 30,
2022 by $100.2 million
(December 31, 2021 - $20.4
million). As at the date of this MD&A, the Company had a
net draw on its Senior Facility of approximately $218.0 million.
During Q3 2022, under its NCIB program the Company purchased
550,000 common shares at an average price of $2.20 per share for a total of $1.2 million. Since inception of the Company's
NCIB programs on July 17, 2018, and
up to September 30, 2022, the Company has repurchased
30,819,857 common shares at an average price of $2.00 per share for a total amount of
$61.6 million. Subsequent to
September 30, 2022, the Company has
repurchased 844,500 additional shares at a weighted average price
of $2.45 per share for a total of
$2.1 million, bringing the total year
to date amount of repurchased common shares to 1,537,500 at a
weighted average price of $2.32 per
share for a total of $3.6
million.
Outlook
The recovery in global energy demand combined with several years
of lower investment in the upstream oil and gas sector have
resulted in reduced inventories of oil and natural gas and higher
commodity prices, providing a supportive outlook for the sector in
CES' North American target market. Increased activity and demand
have led to improved production levels, drilling activity and
commodity prices. We expect current strong activity levels to
continue through the balance of 2022 and into 2023, moderated by
challenges with availability of labour and supply chain
constraints. Further, broad economic concerns exist with respect to
recession risk, rising interest rates and geopolitical instability,
which may impact customer spending plans. CES is optimistic in its
outlook for the remainder of the year and into next year as it
expects to benefit from elevated upstream activity and continued
strength in commodity pricing across North America by capitalizing on its
established infrastructure, industry leading positioning,
vertically integrated business model, and strategic procurement
practices.
Commensurate with current record revenue levels, CES expects
2022 capital expenditures to be approximately $50.0 million, of which $25.0 million is maintenance and $25.0 million is earmarked for expansion. CES
plans to continue its disciplined and prudent approach to capital
expenditures and will adjust its plans as required to support
growth throughout divisions.
CES has proactively managed both the duration and the
flexibility of its debt. In September
2021, CES successfully amended and extended its Senior
Facility to September 2024. In light
of the growth in activity and revenue levels seen through 2022 to
date, during the year the Company proactively increased the
available capacity on its Senior Facility to approximately C$
equivalent $425.0 million from C$
equivalent $232.5 million to support
its growth trajectory. In October
2017, CES successfully re-financed and reduced its coupon on
its previously outstanding $300.0
million Senior Notes by issuing new 6.375% Senior Notes,
which mature in October 2024. To
support growth in the business and related working capital needs
CES routinely considers its capital structure, including further
increasing the capacity of its Senior Facility, refinancing of the
Company's Senior Notes, and other potential financing
options.
CES' underlying business model is capex light and asset light,
enabling generation of significant surplus free cash flow. As our
customers endeavor to maintain or grow production in the current
environment, CES will leverage its established infrastructure,
business model, and nimble customer-oriented culture to deliver
superior products and services to the industry. CES sees the
consumable chemical market increasing its share of the oilfield
spend as operators continue to: drill longer reach laterals and
drill them faster; expand and optimize the utilization of pad
drilling; increase the intensity and size of their fracs; and
require increasingly technical and specialized chemical treatments
to effectively maintain existing cash flow generating wells and
treat growing production volumes and water cuts from new wells.
Conference Call Details
With respect to the third quarter results, CES will host a
conference call / webcast at 8:00 am
MT (10:00 am ET) on
Friday, November 11, 2022. A
recording of the live audio webcast of the conference call will
also be available on our website at www.cesenergysolutions.com. The
webcast will be archived for approximately 90 days.
North American toll-free:
1-(800)-319-4610
International / Toronto callers: (416)-915-3239
Link
to Webcast: http://www.cesenergysolutions.com/
Financial
Highlights
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
($000s, except per
share amounts)
|
2022
|
2021
|
%Change
|
2022
|
2021
|
%Change
|
Revenue
|
|
|
|
|
|
|
United
States(1)
|
349,503
|
196,966
|
77 %
|
898,466
|
540,270
|
66 %
|
Canada(1)
|
175,214
|
117,429
|
49 %
|
461,182
|
288,356
|
60 %
|
Total
Revenue
|
524,717
|
314,395
|
67 %
|
1,359,648
|
828,626
|
64 %
|
Net income
|
24,455
|
13,372
|
83 %
|
54,810
|
25,161
|
118 %
|
per share –
basic
|
0.10
|
0.05
|
82 %
|
0.21
|
0.10
|
118 %
|
per share -
diluted
|
0.09
|
0.05
|
84 %
|
0.21
|
0.10
|
119 %
|
Adjusted
EBITDAC(2)
|
73,289
|
42,035
|
74 %
|
176,773
|
108,398
|
63 %
|
Adjusted
EBITDAC(2) % of Revenue
|
14.0 %
|
13.4 %
|
0.6 %
|
13.0 %
|
13.1 %
|
(0.1) %
|
Cash provided by (used
in) operating activities
|
(16,258)
|
(45,883)
|
(65) %
|
(41,522)
|
(34,899)
|
19 %
|
Funds Flow From
Operations(3)
|
48,868
|
34,887
|
40 %
|
128,128
|
83,720
|
53 %
|
Capital
expenditures
|
|
|
|
|
|
|
Expansion
Capital(1)
|
10,489
|
5,064
|
107 %
|
21,266
|
9,252
|
130 %
|
Maintenance
Capital(1)
|
4,491
|
4,735
|
(5) %
|
13,544
|
7,996
|
69 %
|
Total capital
expenditures
|
14,980
|
9,799
|
53 %
|
34,810
|
17,248
|
102 %
|
Dividends
declared
|
4,092
|
4,078
|
0 %
|
12,269
|
4,078
|
201 %
|
per
share
|
0.016
|
0.016
|
— %
|
0.048
|
0.016
|
200 %
|
Common Shares
Outstanding
|
|
|
|
|
|
|
End of
period
|
255,728,104
|
254,871,878
|
|
255,728,104
|
254,871,878
|
|
Weighted average -
basic
|
256,246,967
|
255,194,323
|
|
255,288,039
|
255,109,710
|
|
Weighted average -
diluted
|
262,332,402
|
263,284,730
|
|
261,758,242
|
263,608,982
|
|
|
|
|
|
|
|
|
|
As at
|
Financial
Position ($000s)
|
September 30,
2022
|
June 30,
2022
|
%Change
|
December 31,
2021
|
%Change
|
Total assets
|
1,392,967
|
1,265,455
|
10 %
|
1,087,598
|
28 %
|
Long-term financial
liabilities(4)
|
543,787
|
500,828
|
9 %
|
423,077
|
29 %
|
Total
Debt(5)
|
565,918
|
521,246
|
9 %
|
439,392
|
29 %
|
Working Capital
Surplus(5)
|
666,109
|
574,585
|
16 %
|
459,754
|
45 %
|
Net
Debt(5)
|
(100,191)
|
(53,339)
|
88 %
|
(20,362)
|
392 %
|
Shareholders'
equity
|
584,205
|
521,204
|
12 %
|
486,675
|
20 %
|
Notes:
|
1Supplementary Financial Measure.
Supplementary Financial Measures are provided herein because
Management believes they assist the reader in understanding CES'
results. Refer to "Non-GAAP Measures and Other Financial Measures"
for further detail.
|
2Non-GAAP
measure that does not have any standardized meaning under IFRS and
therefore may not be comparable to similar measures presented by
other entities. The most directly comparable GAAP measure for
Adjusted EBITDAC is Net income. Refer to the section entitled
"Non-GAAP Measures and Other Financial Measures"
herein.
|
3Non-GAAP
measure that does not have any standardized meaning under IFRS and
therefore may not be comparable to similar measures presented by
other entities. The most directly comparable GAAP measure for Funds
flow from operations is Cash provided by (used in) operating
activities. Refer to the section entitled "Non-GAAP Measures and
Other Financial Measures" herein.
|
4Includes
the long-term portion of the Senior Facility, the Senior Notes,
lease obligations, deferred acquisition consideration and cash
settled incentive obligations.
|
5Non-GAAP
measures that do not have any standardized meaning under IFRS and
therefore may not be comparable to similar measures presented by
other entities. The most directly comparable GAAP measure for Total
Debt, Net Debt and Working Capital Surplus is Long-term financial
liabilities. Refer to the section entitled "Non-GAAP Measures and
Other Financial Measures" herein.
|
Business of CES
CES is a leading provider of technically advanced consumable
chemical solutions throughout the life-cycle of the oilfield. This
includes total solutions at the drill-bit, at the point of
completion and stimulation, at the wellhead and pump-jack, and
finally through to the pipeline and midstream market. Key solutions
include corrosion inhibitors, demulsifiers, H2S scavengers,
paraffin control products, surfactants, scale inhibitors, biocides
and other specialty products. Further, specialty chemicals are used
throughout the pipeline and midstream industry to aid in
hydrocarbon movement and manage transportation and processing
challenges including corrosion, wax build-up and H2S.
CES operates in all major basins throughout the United States ("US"), including the
Permian, Eagleford, Bakken, Marcellus and Scoop/Stack, as well as
in the Western Canadian Sedimentary Basin ("WCSB") with an emphasis
on servicing the ongoing major resource plays: Montney, Duvernay, Deep Basin and SAGD. In the US, CES
operates under the trade names AES Drilling Fluids ("AES"), Jacam
Catalyst LLC ("Jacam Catalyst"), Proflow Solutions ("Proflow"), and
Superior Weighting Products ("Superior Weighting"). In Canada, CES operates under the trade names
Canadian Energy Services, PureChem Services ("PureChem"), StimWrx
Energy Services Ltd. ("StimWrx"), Sialco Materials Ltd. ("Sialco"),
and Clear Environmental Solutions ("Clear").
Non-GAAP Measures and Other
Financial Measures
CES uses certain supplementary information and measures not
recognized under IFRS where management believes they assist the
reader in understanding CES' results. These measures are calculated
by CES on a consistent basis unless otherwise specifically
explained. These measures do not have a standardized meaning under
IFRS and may therefore not be comparable to similar measures used
by other issuers.
Non-GAAP financial measures and non-GAAP ratios have the
definition set out in National Instrument 52-112 "Non-GAAP and
Other Financial Measures Disclosure". The non-GAAP measures,
non-GAAP ratios and supplementary financial measures used in this
news release, with IFRS measures, are the most appropriate measures
for reviewing and understanding the Company's financial results.
The non-GAAP measures and non-GAAP ratios are further defined as
follows:
EBITDAC - is a non-GAAP measure that has been
reconciled to net income (loss) for the financial periods, being
the most directly comparable measure calculated in accordance with
IFRS. EBITDAC is defined as net income before interest, taxes,
depreciation and amortization, finance costs, other income (loss),
stock-based compensation and impairment of goodwill, which are not
reflective of underlying operations. EBITDAC includes government
relief subsidies received to help mitigate the impact of the
COVID-19 pandemic. EBITDAC is a metric used to assess the financial
performance of an entity's operations. Management believes that
this metric provides an indication of the results generated by the
Company's business activities prior to how these activities are
financed, how the Company is taxed in various jurisdictions, and
how the results are impacted by foreign exchange and non-cash
charges. This non-GAAP financial measure is also used by management
as a key performance metric supporting decision making and
assessing divisional results.
Adjusted EBITDAC - is a non-GAAP measure that is
defined as EBITDAC noted above, adjusted for specific items that
are considered to be non-recurring in nature. Management believes
that this metric is relevant when assessing normalized operating
performance.
Adjusted EBITDAC % of Revenue - is a non-GAAP ratio
calculated as Adjusted EBITDAC divided by revenue. Management
believes that this metric is a useful measure of the Company's
normalized operating performance relative to its top line revenue
generation and a key industry performance measure.
Readers are cautioned that EBITDAC and Adjusted EBITDAC should
not be considered to be more meaningful than net income (loss)
determined in accordance with IFRS.
EBITDAC, Adjusted EBITDAC, and Adjusted EBITDAC % of Revenue are
calculated as follows:
|
|
|
|
|
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
$000s
|
2022
|
2021
|
2022
|
2021
|
Net income
|
24,455
|
13,372
|
54,810
|
25,161
|
Add back
(deduct):
|
|
|
|
|
Depreciation on
property and equipment in cost of sales
|
12,950
|
11,275
|
37,275
|
34,425
|
Depreciation on
property and equipment in G&A
|
1,881
|
1,735
|
5,422
|
5,318
|
Amortization on
intangible assets in G&A
|
4,132
|
3,797
|
12,117
|
11,364
|
Current income tax
expense
|
2,113
|
824
|
5,013
|
2,577
|
Deferred income tax
expense
|
5,982
|
3,339
|
16,824
|
7,375
|
Stock-based
compensation
|
2,961
|
2,505
|
10,865
|
9,770
|
Finance
costs
|
18,680
|
5,334
|
33,907
|
17,089
|
Other expense
(income)
|
135
|
(146)
|
540
|
(237)
|
EBITDAC
|
73,289
|
42,035
|
176,773
|
112,842
|
Add back
(deduct):
|
|
|
|
|
Gain on sale of
building
|
-
|
-
|
-
|
(4,444)
|
Adjusted
EBITDAC
|
73,289
|
42,035
|
176,773
|
108,398
|
Distributable Earnings - is a non-GAAP measure that
is defined as cash provided by operating activities, adjusted for
change in non-cash operating working capital less Maintenance
Capital and repayment of lease obligations. Distributable Earnings
is a measure used by Management and investors to analyze the amount
of funds available to distribute to shareholders as dividends or
through the NCIB program before consideration of funds required for
growth purposes.
Dividend Payout Ratio - is a non-GAAP ratio that is
defined as dividends declared as a percentage of Distributable
Earnings. Management believes it is a useful measure of the
proportion of available funds committed to being returned to
shareholders in the form of a dividend relative to the Company's
total Distributable Earnings.
Readers are cautioned that Distributable Earnings should not be
considered to be more meaningful than cash provided by operating
activities determined in accordance with IFRS. Distributable
Earnings and Dividend Payout Ratio are calculated as follows:
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
$000's
|
2022
|
2021
|
2022
|
2021
|
Cash provided by (used
in) operating activities
|
(16,258)
|
(45,883)
|
(41,522)
|
(34,899)
|
Adjust for:
|
|
|
|
|
Change in non-cash
operating working capital
|
65,126
|
80,770
|
169,650
|
118,619
|
Less: Maintenance
Capital (1)
|
(4,491)
|
(4,735)
|
(13,544)
|
(7,996)
|
Less: Repayment of
lease obligations
|
(5,178)
|
(4,353)
|
(15,466)
|
(14,395)
|
Distributable
Earnings
|
39,199
|
25,799
|
99,118
|
61,329
|
Dividends
declared
|
4,092
|
4,078
|
12,269
|
4,078
|
Dividend Payout
Ratio
|
10 %
|
16 %
|
12 %
|
7 %
|
1Supplementary Financial Measure.
Supplementary Financial Measures are provided herein because
Management believes they assist the reader in understanding CES'
results.
|
Funds Flow From Operations - is a non-GAAP measure
that has been reconciled to Cash provided by (used in) operating
activities for the financial periods, being the most directly
comparable measure calculated in accordance with IFRS. Funds flow
from operations is defined as cash flow from operations before
changes in non-cash operating working capital and represents the
Company's after tax operating cash flows. This measure is not
intended to be considered more meaningful than cash provided by
operating activities, comprehensive income (loss), or other
measures of financial performance calculated in accordance with
IFRS. Funds Flow From Operations is used by management to assess
operating performance and leverage, and is calculated as
follows:
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
$000's
|
2022
|
2021
|
2022
|
2021
|
Cash provided by (used
in) operating activities
|
(16,258)
|
(45,883)
|
(41,522)
|
(34,899)
|
Adjust for:
|
|
|
|
|
Change in non-cash
operating working capital
|
65,126
|
80,770
|
169,650
|
118,619
|
Funds Flow From
Operations
|
48,868
|
34,887
|
128,128
|
83,720
|
|
|
|
|
|
Working Capital Surplus - Working Capital
Surplus is a non-GAAP measure that is calculated as current assets
less current liabilities, excluding the current portion of finance
lease obligations. Management believes that this metric is a key
measure to assess operating performance and leverage of the Company
and uses it to monitor its capital structure.
Net Debt and Total Debt - Net Debt and
Total Debt are non-GAAP measures that Management believes are key
metrics to assess liquidity of the Company and uses them to monitor
its capital structure. Net debt represents Total Debt, which
includes the Senior Facility, the Senior Notes, both current and
non-current portions of lease obligations, non-current portion of
cash settled incentive obligations, offset by the Company's cash
position, less Working Capital Surplus.
Readers are cautioned that Total Debt, Working Capital Surplus,
and Net Debt should not be construed as alternative measures to
Long-term financial liabilities determined in accordance with IFRS.
Total Debt, Working Capital Surplus, and Net Debt are calculated as
follows:
|
As at
|
$000's
|
September 30,
2022
|
December 31,
2021
|
Long-term financial
liabilities(1)
|
543,787
|
423,077
|
Current portion of
finance lease obligations
|
20,584
|
16,315
|
Current portion of
deferred acquisition consideration
|
1,547
|
-
|
Total Debt
|
565,918
|
439,392
|
Deduct Working Capital
Surplus:
|
|
|
Current
assets
|
907,051
|
619,201
|
Current
liabilities(2)
|
(240,942)
|
(159,447)
|
Working Capital
Surplus
|
666,109
|
459,754
|
Net Debt
|
(100,191)
|
(20,362)
|
1Includes
long-term portion of the Senior Facility, the Senior Notes, lease
obligations, deferred acquisition consideration and cash settled
incentive obligations.
|
2Excludes
current portion of lease liabilities and deferred acquisition
consideration.
|
Total Debt/Adjusted EBITDAC – is a non-GAAP ratio that
Management believes to be a useful measure of the Company's
liquidity and leverage levels, and is calculated as Total Debt
divided by Adjusted EBITDAC for the most recently ended four
quarters. Total Debt and Adjusted EBITDAC are non-GAAP measures
that do not have any standardized meaning under IFRS and therefore
may not be comparable to similar measures presented by other
entities. Total Debt and Adjusted EBITDAC are calculated as
outlined above.
Supplementary Financial
Measures
A supplementary financial measure: (a) is, or is intended to be,
disclosed on a periodic basis to depict the historical or expected
future financial performance, financial position or cash flow of
the Company; (b) is not presented in the financial statements of
the Company; (c) is not a non-GAAP financial measure; and (d) is
not a non-GAAP ratio. Supplementary financial measures found within
this news release are as follows:
Revenue - United
States - comprises a component of total revenue, as
determined in accordance with IFRS, and is calculated as revenue
recorded from the Company's US divisions.
Revenue - Canada -
comprises a component of total revenue, as determined in accordance
with IFRS, and is calculated as revenue recorded from the Company's
Canadian divisions.
Expansion Capital - comprises a component of total
investment in property and equipment as determined in accordance
with IFRS, and represents the amount of capital expenditure that
has been or will be incurred to grow or expand the business or
would otherwise improve the productive capacity of the operations
of the business.
Maintenance Capital - comprises a component of total
investment in property and equipment as determined in accordance
with IFRS, and represents the amount of capital expenditure that
has been or will be incurred to sustain the current level of
operations.
Cautionary Statement
Except for the historical and present factual information
contained herein, the matters set forth in this press release, may
constitute forward-looking information or forward-looking
statements (collectively referred to as "forward-looking
information") which involves known and unknown risks, uncertainties
and other factors which may cause the actual results, performance
or achievements of CES, or industry results, to be materially
different from any future results, performance or achievements
expressed or implied by such forward-looking information.
When used in this press release, such information uses such words
as "may", "would", "could", "will", "intend", "expect", "believe",
"plan", "anticipate", "estimate", and other similar
terminology. This information reflects CES' current
expectations regarding future events and operating performance and
speaks only as of the date of the press release.
Forward-looking information involves significant risks and
uncertainties, should not be read as a guarantee of future
performance or results, and will not necessarily be an accurate
indication of whether or not such results will be achieved. A
number of factors could cause actual results to differ materially
from the results discussed in the forward-looking information,
including, but not limited to, the factors discussed below.
The management of CES believes the material factors, expectations
and assumptions reflected in the forward-looking information are
reasonable but no assurance can be given that these factors,
expectations and assumptions will prove to be correct. The
forward-looking information contained in this document speaks only
as of the date of the document, and CES assumes no obligation to
publicly update or revise such information to reflect new events or
circumstances, except as may be required pursuant to applicable
securities laws or regulations. The material assumptions in making
forward-looking statements include, but are not limited to,
assumptions relating to demand levels and pricing for the oilfield
consumable chemical offerings of the Company; fluctuations in the
price and demand for oil and natural gas; anticipated activity
levels of the Company's significant customers; commodity pricing;
general economic and financial market conditions; the successful
integration of recent acquisitions; the Company's ability to
finance its operations; levels of drilling and other activity in
the WCSB, the Permian and other US basins, the effects of seasonal
and weather conditions on operations and facilities; changes in
laws or regulations; currency exchange fluctuations; the ability of
the Company to attract and retain skilled labour and qualified
management; and other unforeseen conditions which could impact the
Company's business of supplying oilfield consumable chemistry to
the Canadian and US markets and the Company's ability to respond to
such conditions.
In particular, this press release contains forward-looking
information pertaining to the following: the certainty and
predictability of future cash flows and earnings; expectations that
EBITDAC will exceed the sum of expenditures on interest, taxes and
capital expenditures; expectations of capital expenditures in 2022;
expectations that Adjusted EBITDAC will provide sufficient free
cash flow to pay down the Company's Senior Facility and add cash to
the balance sheet; expectations regarding the adoption of the
Amendment, the strength of the Company's balance sheet, the
achievement of the Company's strategic objectives, and the
generation of shareholder value; expectations regarding improving
industry conditions and the Company's ability to generate free cash
flow to sustain and increase the quarterly dividend; CES' ability
to execute on financial goals relating to its balance sheet,
liquidity, working capital and cost
structure; expectations regarding the performance of
CES' business model and counter cyclical balance sheet during
downturns; expectations that CES' financial position will provide a
competitive advantage in a recovery; the sufficiency of liquidity
and capital resources to meet long-term payment obligations; CES'
ability to increase or maintain its market share; optimism with
respect to future prospects for CES; impact of CES' vertically
integrated business model on future financial performance; CES'
ability to leverage third party partner relationships to drive
innovation in the consumable fluids and chemicals business; supply
and demand for CES' products and services, including expectations
for growth in CES' production and specialty chemical sales,
expected growth in the consumable chemicals market; industry
activity levels; commodity prices; development of new technologies;
expectations regarding CES' growth opportunities in Canada the US and overseas; expectations
regarding the performance or expansion of CES' operations and
working capital optimization; expectations regarding the
impact of conflict (including the conflict in Ukraine) and global unrest on commodity prices
as well as CES' business and operations; expectations regarding end
markets for production chemicals and drilling fluids in
Canada and the US; expectations
regarding demand for CES' services and technology; investments in
research and development and technology advancements; access to
debt and capital markets and cost of capital;
expectations regarding capital allocation including the use of
surplus free cash flow, the purchase of CES' common shares by CES
pursuant to the NCIB, debt reduction through the repayment of the
Company's Senior Facility or repurchases of the Company's Senior
Notes, investments in current operations, issuing dividends, or
market acquisitions; CES' ability to continue to comply with
covenants in debt facilities; and competitive conditions.
CES' actual results could differ materially from those
anticipated in the forward-looking information as a result of the
following factors: general economic conditions in the US,
Canada, and internationally;
geopolitical risk; fluctuations in demand for consumable fluids and
chemical oilfield services, oilfield activity in the Permian, the
WCSB, and other basins in which the Company operates; a
decline in frac related chemical sales; a decline in operator usage
of chemicals on wells; an increase in the number of customer well
shut-ins; a shift in types of wells drilled; volatility in market
prices for oil, natural gas, and natural gas liquids and the effect
of this volatility on the demand for oilfield services generally;
declines in prices for natural gas, natural gas liquids, oil, and
pricing differentials between world pricing; pricing in
North America and pricing in
Canada; impacts of production
level decisions among OPEC+ members; competition, and pricing
pressures from customers in the current commodity environment;
government support programs implemented in response to the COVID-19
pandemic and potential changes to the qualification criteria and
amount of available support; political and societal unrest that may
impact CES' operations as well as impact the market for oil and
natural gas generally; currency risk as a result of fluctuations in
value of the US dollar; liabilities and risks, including
environmental liabilities and risks inherent in oil and natural gas
operations; sourcing, pricing and availability of raw materials,
consumables, component parts, equipment, suppliers, facilities,
shipping containers and skilled management, technical and field
personnel; the collectability of accounts receivable, ability to
integrate technological advances and match advances of competitors;
ability to protect the Company's proprietary technologies;
availability of capital; uncertainties in weather and temperature
affecting the duration of the oilfield service periods and the
activities that can be completed; the ability to successfully
integrate and achieve synergies from the Company's acquisitions;
changes in legislation and the regulatory environment, including
uncertainties with respect to oil and gas royalty regimes, programs
to reduce greenhouse gas and other emissions, carbon pricing
schemes, and regulations restricting the use of hydraulic
fracturing; pipeline capacity and other transportation
infrastructure constraints; government mandated production
curtailments; reassessment and audit risk and other tax filing
matters; changes and proposed changes to US policies including
tax policies or policies relating to the oil and gas
industry; international and domestic trade disputes,
including restrictions on the transportation of oil and natural gas
and regulations governing the sale and export of oil, natural gas
and refined petroleum products; the impact of climate change
policies in regions which CES operates; the impact and speed of
adoption of low carbon technologies; potential changes to the crude
by rail industry; changes to the fiscal regimes applicable to
entities operating in the US and the WCSB; supply chain disruptions
including those caused by global pandemics or disease or from
geopolitical unrest, conflict and blockades; the impact of the
conflict in Ukraine on supply
chains, commodity prices, and the global economy; access to capital
and the liquidity of debt markets; fluctuations in foreign exchange
and interest rates; CES' ability to maintain adequate insurance at
rates it considers reasonable and commercially justifiable; and the
other factors considered under "Risk Factors" in CES' Annual
Information Form for the year ended December
31, 2021 dated March 10, 2022,
and "Risks and Uncertainties" in CES' MD&A for the three and
nine months ended September 30, 2022,
dated November 10, 2022.
THE TORONTO
STOCK EXCHANGE HAS NOT REVIEWED
AND DOES NOT ACCEPT RESPONSIBILITY FOR THE ADEQUACY OR ACCURACY OF
THIS RELEASE.
SOURCE CES Energy Solutions Corp.