National Energy Services Reunited Corp 6-K, filed May 6, 2020
National Energy Services Reunited Corp. (NESR)
About this 6-K
National Energy Services Reunited Corp filed this 6-K on May 6, 2020.
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 6-K
REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16 OR 15d-16 UNDER THE SECURITIES EXCHANGE ACT OF 1934
For the month of May 2020
Commission File Number: 001-38091
NATIONAL ENERGY SERVICES REUNITED CORP.
(Exact name of Registrant as specified in its charter)
Not Applicable
(Translation of registrant’s name into English)
777 Post Oak Blvd., Suite 730
Houston, Texas 77056
(Address of principal executive office)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F [X] Form 40-F [ ]
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): Yes [ ] No [X]
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): Yes [ ] No [X]
Information Contained in this Form 6-K Report
On May 6, 2020, National Energy Services Reunited Corp. (“NESR”) issued a press release announcing its financial condition and results of operations for the quarter ended March 31, 2020. A copy of the press release is furnished as Exhibit 99.1 to this report on Form 6-K.
The information contained in this report and the exhibit hereto shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, and shall not be deemed incorporated by reference into any filings made by NESR under the Securities Act of 1933, as amended, or the Exchange Act, except as may be expressly set forth by specific reference in such filing.
Financial Statements and Exhibits
Exhibits.
| Number | Description | |
| 99.1 | Press Release dated May 6, 2020. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| NATIONAL ENERGY SERVICES REUNITED CORP. | ||
| Date: May 6, 2020 | By: | /s/ Christopher L. Boone |
| Name: | Christopher L. Boone | |
| Title: | Chief Financial Officer | |
Exhibit 99.1
National Energy Services Reunited Corp. Reports First Quarter 2020 Financial Results
| ● | Revenue for the first quarter of 2020 is $199 million, growing 31% year-over-year and 8% over the sequential quarter | |
| ● | Net Income for the first quarter of 2020 is $11 million | |
| ● | Adjusted Net Income (a non-GAAP measure) for the first quarter of 2020 is $13 million* | |
| ● | Adjusted EBITDA (a non-GAAP measure) is $51 million, an increase of 25% year-over-year* | |
| ● | Diluted Earnings per Share (EPS) for the first quarter of 2020 is $0.13 | |
| ● | Adjusted Diluted EPS (a non-GAAP measure), which includes $0.02 per share of Charges and Credits, for the first quarter of 2020 is $0.15* |
HOUSTON, May 6, 2020 – National Energy Services Reunited Corp. (“NESR” or the “Company”) (NASDAQ: NESR) (NASDAQ: NESRW), a national, industry-leading provider of integrated energy services in the Middle East and North Africa (“MENA”) and Asia Pacific regions, today reported its financial results for the quarter March 31, 2020. The Company posted the following results for the periods presented:
| Three Months Ended | Variance | |||||||||||||||||||
| (in millions except per share amounts) | March
31, 2020 | December
31, 2019 | March
31, 2019 | Sequential | Year-over- year | |||||||||||||||
| Revenue | $ | 199,299 | $ | 185,176 | $ | 151,704 | 8 | % | 31 | % | ||||||||||
| Net income | 11,367 | 3,724 | 13,174 | 205 | % | (14 | )% | |||||||||||||
| Adjusted net income (non-GAAP)* | 13,042 | 18,948 | 14,546 | (31 | )% | (10 | )% | |||||||||||||
| Adjusted EBITDA (non-GAAP)* | 50,938 | 51,749 | 40,723 | (2 | )% | 25 | % | |||||||||||||
| Diluted EPS | 0.13 | 0.04 | 0.15 | 225 | % | (13 | )% | |||||||||||||
| Adjusted Diluted EPS (non-GAAP)* | 0.15 | 0.21 | 0.17 | (29 | )% | (12 | )% | |||||||||||||
*The Company presents its financial results in accordance with generally accepted accounting principles in the United States of America (“GAAP”). However, management believes that using additional non-GAAP measures will enhance the evaluation of the profitability of the Company and its ongoing operations. Please see Tables 1, 2, 3, 4 and 5 below for reconciliations of GAAP to non-GAAP financial measures.
Sherif Foda, Chairman of the Board and CEO of NESR said, “Our performance during the first quarter of 2020 was outstanding. In the face of unprecedented challenges, wrought by the global coronavirus (COVID-19) pandemic and compounded by oil prices not seen in nearly twenty years, we managed to outperform and break our own record by delivering the best revenue quarter in the history of the Company. As the crisis emerged, our Crisis Management Team (“CMT”) quickly mobilized to implement our business continuity plan while taking measures to protect the health and safety of our employees, clients, partners and suppliers in all the countries in which we operate.”
Mr. Foda continued, “I am very proud of our team in the field; they maintained close contact with our clients and managed to execute all operations flawlessly despite substantial logistical challenges and travel restrictions. We supported our customers by assuming additional operations when other providers had significant disruptions. This is a clear testament to our commitment to In-Country value creation and the advantage we have because of our focus on local knowledge, local employment, and responsive agility under any circumstance.”
Impact of Decline in Oil Prices and COVID-19
In December 2019, the emergence of a new strain of the COVID-19 was reported in China that has subsequently spread across China, MENA, and the rest of the world, including the United States. As a result of the outbreak, travel restrictions, quarantines, shelter-in-place orders and similar measures taken by governments and companies have had a significant impact on global commerce and the price of oil. Since early March 2020, the global oil markets have experienced a precipitous decline in oil prices in response to concerns regarding the potential impacts of the COVID-19 outbreak on worldwide oil demand and disputes over production cuts between Russia and OPEC. On April 20, 2020, oil prices for May deliveries of West Texas Intermediate (WTI) crude oil turned negative as demand for oil collapsed despite OPEC countries and Russia agreeing to cut production.
Due to the uncertain and rapidly evolving outbreak of COVID-19, including its duration and severity, and the impact of reduced oil consumption and prices on oil production in the MENA region, we cannot currently estimate the scope of their impact on our business, our results of operations, our financial condition, our personnel, our customers, our suppliers or the global economy. However, while we cannot estimate the scope of impact, we have taken a number of steps to protect our workforce from COVID-19 and balanced our strategic focus between preserving the strength of our balance sheet and our larger growth objectives.
At the recommendation of our CMT, most of our work crews are no longer rotating on-and-off operation sites to minimize the potential for community spread of COVID-19, and a fair number of our office-based support personnel are working remotely. Additionally, we have reevaluated the timing and extent of our planned capital expenditures and updated our cash flow forecasts to be prepared for potential risks due to customer activity and/or collection slowdowns. We may increase or further decrease our capital expenditures budget as circumstances change. We continue to monitor the ongoing situation and may continue to adjust our current policies and practices as more information and guidance become available.
Net Income Results
The Company had net income for the first quarter of 2020 totaling $11.4 million as compared to a net income of $3.7 million for the fourth quarter of 2019. Net income for the first quarter of 2020, fourth quarter of 2019, and first quarter of 2019, includes amortization expenses of $3.8 million, per quarter, associated with intangible assets acquired in the 2018 acquisitions of our two operating subsidiaries. Adjusted net income for the first quarter of 2020 is $13.0 million and includes adjustments totaling $1.7 million mainly related to transaction costs associated with the forthcoming acquisition of Sahara Petroleum Services Company S.A.E (“SAPESCO”) in Egypt (collectively, “Total Charges and Credits”). A complete list of the adjusting items and the associated reconciliation from GAAP has been provided in Table 1 below in the section entitled “Reconciliation of Net Income and Adjusted Net Income.”
The Company reported $0.13 of diluted earnings per share (“EPS”) for the first quarter of 2020 compared to $0.04 per share during the fourth quarter 2019 period. Adjusted for the impact of Total Charges and Credits, a non-GAAP measure described in Table 1 below, Adjusted Diluted EPS for the first quarter of 2020 is $0.15, compared to $0.17 per share during the first quarter of 2019 period.
Adjusted EBITDA Results
The Company produced Adjusted EBITDA of $50.9 million during the first quarter of 2020 as compared to $40.7 million in the first quarter of 2019. First quarter 2020 Adjusted EBITDA includes adjustments for certain Total Charges and Credits (those not related to interest, taxes, and/or depreciation and amortization) of $1.7 million. The Company posted the following results for the periods presented.
| (in thousands) | Quarter
ended March 31, 2020 | Quarter
ended December 31, 2019 | Quarter
ended March 31, 2019 | |||||||||
| Revenue | $ | 199,299 | $ | 185,176 | $ | 151,704 | ||||||
| Adjusted EBITDA | $ | 50,938 | $ | 51,749 | $ | 40,723 | ||||||
Production Services Segment Results
The Production Services segment contributed $133.2 million to consolidated revenue for the first quarter of 2020, an improvement of 45% from $92.1 million in the first quarter of 2019 and 10% from $121.0 million in the fourth quarter of 2019. Segment Adjusted EBITDA increased to $40.8 million from $31.7 million in the first quarter of 2019, an improvement of 29%. The Production Services segment posted the following results for the periods presented.
| (in thousands) | Quarter
ended March 31, 2020 | Quarter
ended December 31, 2019 | Quarter
ended March 31, 2019 | |||||||||
| Revenue | $ | 133,190 | $ | 121,023 | $ | 92,113 | ||||||
| Operating income | $ | 21,328 | $ | 14,610 | $ | 21,322 | ||||||
| Adjusted EBITDA | $ | 40,788 | $ | 40,434 | $ | 31,660 | ||||||
Drilling and Evaluation Services Segment Results
The Drilling and Evaluation (“D&E”) Services segment contributed $66.1 million to consolidated revenue for the first quarter of 2020 as compared to revenue of $59.5 million, or 11%, in the first quarter of 2019 and $64.2 million, or 3%, in the fourth quarter of 2019. Segment Adjusted EBITDA totaled $14.5 million in the first quarter of 2020, an improvement of 36% from $10.7 million in the first quarter of 2019 and 7% from $13.6 million in the fourth quarter of 2019. Segment EBITDA margins improved 409 basis points as compared to the first quarter of 2019.
The D&E Services segment posted the following results for the periods presented.
| (in thousands) | Quarter
ended March 31, 2020 | Quarter
ended December 31, 2019 | Quarter
ended March 31, 2019 | |||||||||
| Revenue | $ | 66,109 | $ | 64,153 | $ | 59,501 | ||||||
| Operating income | $ | 7,868 | $ | 4,956 | $ | 5,479 | ||||||
| Adjusted EBITDA | $ | 14,577 | $ | 13,645 | $ | 10,688 | ||||||
Offsetting both the Production Services segment and D&E Services segment results were certain corporate costs, which are not allocated to segment operations.
Balance Sheet
Cash and cash equivalents are $49.0 million as of March 31, 2020, compared to $73.2 million as of December 31, 2019.
Total debt as of March 31, 2020 is $385.3 million with $62.1 million of such debt classified as short-term. Working capital for the Company totaled $172.0 million as of March 31, 2020. Net Debt totaled $336.3 million as of March 31, 2020 as compared to $310.3 million as of December 31, 2019. Net Debt has increased quarter-over-quarter to fund working capital growth and capital expenditures. A reconciliation of the comparable GAAP measures to Net Debt is provided in Table 5 below, entitled “Reconciliation to Net Debt.”
Conference Call Information
NESR will host a conference call on Wednesday, May 6, 2020, to discuss first quarter financial results. The call will begin at 11:00 AM Eastern Time.
Investors, analysts and members of the media interested in listening to the conference call are encouraged to participate by dialing in to the U.S. toll-free line at 1-877-407-0312 or the international line at 1-201-389-0899. A live, listen-only webcast will also be available under the “Investors” section of the Company’s website at www.nesr.com. A replay of the conference call will be available after the event under the “Investors” section of the Company’s website.
About National Energy Services Reunited Corp.
Founded in 2017, NESR is one of the largest national oilfield services providers in the MENA and Asia Pacific regions. With over 4,500 employees, representing more than 40 nationalities in over 15 countries, the Company helps its customers unlock the full potential of their reservoirs by providing Production Services such as Cementing, Coiled Tubing, Filtration, Completions, Stimulation, Pumping and Nitrogen Services. The Company also helps its customers to access their reservoirs in a smarter and faster manner by providing Drilling and Evaluation Services such as Drilling Downhole Tools, Directional Drilling, Fishing Tools, Testing Services, Wireline, Slickline, Fluids and Rig Services.
Forward-Looking Statements
This communication contains forward-looking statements (as such term is defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended). Any and all statements contained in this communication that are not statements of historical fact, the impact of the COVID-19 pandemic and the Company’s response to COVID-19, may be deemed forward-looking statements. Terms such as “may,” “might,” “would,” “should,” “could,” “project,” “estimate,” “predict,” “potential,” “strategy,” “anticipate,” “attempt,” “develop,” “plan,” “help,” “believe,” “continue,” “intend,” “expect,” “future,” and terms of similar import (including the negative of any of these terms) may identify forward-looking statements. However, not all forward-looking statements may contain one or more of these identifying terms. Forward-looking statements in this communication may include, without limitation, the plans and objectives of management for future operations, projections of income or loss, earnings or loss per share, capital expenditures, dividends, capital structure or other financial items, the Company’s future financial performance, expansion plans and opportunities, and the assumptions underlying or relating to any such statement.
The forward-looking statements are not meant to predict or guarantee actual results, performance, events or circumstances and may not be realized because they are based upon the Company’s current projections, plans, objectives, beliefs, expectations, estimates and assumptions and are subject to a number of risks and uncertainties and other influences, many of which the Company has no control over. Actual results and the timing of certain events and circumstances may differ materially from those described by the forward-looking statements as a result of these risks and uncertainties. Factors that may influence or contribute to the accuracy of the forward-looking statements or cause actual results to differ materially from expected or desired results may include, without limitation: estimates of the Company’s future revenue, expenses, capital requirements and the Company’s need for financing; the risk of legal complaints and proceedings and government investigations; the Company’s financial performance; success in retaining or recruiting, or changes required in, the Company’s officers, key employees or directors; current and future government regulations; developments relating to the Company’s competitors; changes in applicable laws or regulations; the possibility that the Company may be adversely affected by other economic and market conditions, particularly during extended periods of low oil and gas prices, political disturbances, war, terrorist acts, public health crises and threats, including risks from the coronavirus COVID-19 outbreak, ongoing actions taken by businesses and governments and resulting significant disruption in international economies, international financial and oil markets; international currency fluctuations, business and/or competitive factors; and other risks and uncertainties set forth in the Company’s most recent Annual Report on Form 20-F filed with the Securities and Exchange Commission (the “SEC”).
You are cautioned not to place undue reliance on forward-looking statements because of the risks and uncertainties related to them and to the risk factors. The Company disclaims any obligation to update the forward-looking statements contained in this communication to reflect any new information or future events or circumstances or otherwise, except as required by law. You should read this communication in conjunction with other documents which the Company may file or furnish from time to time with the SEC.
The preliminary financial results for the Company’s first quarter ended March 31, 2020 included in this press release represent the most current information available to management. The Company’s actual results when disclosed in its Periodic Report on Form 6-K for the quarter ended March 31, 2020 may differ from these preliminary results as a result of the completion of the Company’s financial statement closing procedures, final adjustments, completion of the independent registered public accounting firm’s review procedures, and other developments that may arise between now and the disclosure of the final results.
NATIONAL ENERGY SERVICES REUNITED CORP. AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(In US$ thousands, except share data)
| March 31, 2020 | December 31, 2019 | |||||||
| Assets | ||||||||
| Current assets | ||||||||
| Cash and cash equivalents | 49,017 | 73,201 | ||||||
| Accounts receivable, net | 106,620 | 98,799 | ||||||
| Unbilled revenue | 105,118 | 76,347 | ||||||
| Service inventories, net | 84,115 | 78,841 | ||||||
| Prepaid assets | 9,200 | 9,590 | ||||||
| Retention withholdings | 38,475 | 40,970 | ||||||
| Other receivables | 17,667 | 14,019 | ||||||
| Other current assets | 5,650 | 11,442 | ||||||
| Total current assets | 415,862 | 403,209 | ||||||
| Non-current assets | ||||||||
| Property, plant and equipment, net | 426,064 | 419,307 | ||||||
| Intangible assets, net | 118,879 | 122,714 | ||||||
| Goodwill | 574,764 | 574,764 | ||||||
| Other assets | 1,083 | 2,370 | ||||||
| Total assets | $ | 1,536,652 | $ | 1,522,364 | ||||
| Liabilities and equity | ||||||||
| Liabilities | ||||||||
| Accounts payable | 91,662 | 65,704 | ||||||
| Accrued expenses | 51,201 | 69,137 | ||||||
| Current installments of long-term debt | 22,500 | 15,000 | ||||||
| Short-term borrowings | 39,569 | 37,963 | ||||||
| Income taxes payable | 7,558 | 7,542 | ||||||
| Other taxes payable | 4,502 | 7,189 | ||||||
| Other current liabilities | 26,885 | 25,601 | ||||||
| Total current liabilities | 243,877 | 228,136 | ||||||
| Long-term debt | 323,244 | 330,564 | ||||||
| Deferred tax liabilities | 24,139 | 26,217 | ||||||
| Employee benefit liabilities | 17,784 | 16,745 | ||||||
| Other liabilities | 28,105 | 34,230 | ||||||
| Total liabilities | 637,149 | 635,892 | ||||||
| Commitments and contingencies | ||||||||
| Equity | ||||||||
| Preferred shares, no par value; unlimited shares authorized; none issued and outstanding at March 31, 2020 and December 31, 2019, respectively | - | - | ||||||
| Common stock, no par value; unlimited shares authorized; 87,494,888 and 85,562,769 shares issued and outstanding at March 31, 2020 and December 31, 2019, respectively | 801,545 | 801,545 | ||||||
| Additional paid in capital | 18,872 | 17,237 | ||||||
| Retained earnings | 79,028 | 67,661 | ||||||
| Accumulated other comprehensive income | 58 | 29 | ||||||
| Total shareholders’ equity | 899,503 | 886,472 | ||||||
| Non-controlling interests | - | - | ||||||
| Total equity | 899,503 | 886,472 | ||||||
| Total liabilities and equity | $ | 1,536,652 | $ | 1,522,364 | ||||
NATIONAL ENERGY SERVICES REUNITED CORP. AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In US$ thousands, except share data and per share amounts)
| Description | Quarter ended March 31, 2020 |
Quarter ended March 31, 2019 |
||||||
| Revenues | $ | 199,299 | $ | 151,704 | ||||
| Cost of services | (158,270 | ) | (114,497 | ) | ||||
| Gross profit | 41,029 | 37,207 | ||||||
| Selling, general and administrative expense | (18,627 | ) | (13,045 | ) | ||||
| Amortization | (3,887 | ) | (4,054 | ) | ||||
| Operating income | 18,515 | 20,108 | ||||||
| Interest expense, net | (4,510 | ) | (3,930 | ) | ||||
| Other income / (expense), net | (111 | ) | (61 | ) | ||||
| Income before income tax | 13,894 | 16,117 | ||||||
| Income tax expense | (2,527 | ) | (2,943 | ) | ||||
| Net income / (loss) | 11,367 | 13,174 | ||||||
| Net income / (loss) attributable to non-controlling interests | - | - | ||||||
| Net income attributable to shareholders | $ | 11,367 | $ | 13,174 | ||||
| Weighted average shares outstanding: | ||||||||
| Basic | 87,231,232 | 86,893,775 | ||||||
| Diluted | 87,231,232 | 86,893,775 | ||||||
| Net income per share: | ||||||||
| Basic | $ | 0.13 | $ | 0.15 | ||||
| Diluted | $ | 0.13 | $ | 0.15 | ||||
NATIONAL ENERGY SERVICES REUNITED CORP. AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In US$ thousands)
| Quarter
ended March 31, 2020 | Quarter
ended March 31, 2019 | |||||||
| Cash flows from operating activities: | ||||||||
| Net income/(loss) | $ | 11,367 | $ | 13,174 | ||||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
| Depreciation and amortization | 29,224 | 18,564 | ||||||
| Stock-based compensation | 1,635 | 740 | ||||||
| Loss (Gain) on disposal of assets | 103 | (191 | ) | |||||
| Non-cash interest expense | 92 | - | ||||||
| Deferred tax expense (benefit) | (2,078 | ) | (897 | ) | ||||
| Allowance for (reversal of) doubtful receivables | (50 | ) | 67 | |||||
| Provision for obsolete service inventories | 300 | 2 | ||||||
| Other operating activities, net | 111 | (744 | ) | |||||
| Changes in operating assets and liabilities: | ||||||||
| (Increase) in accounts receivable | (7,771 | ) | (23,422 | ) | ||||
| (Increase) in inventories | (5,574 | ) | (2,440 | ) | ||||
| Decrease in prepaid assets | 390 | 54 | ||||||
| (Increase) in other current assets | (24,088 | ) | (1,517 | ) | ||||
| (Increase) in other long-term assets and liabilities | (3,706 | ) | (1,394 | ) | ||||
| Increase in accounts payable and accrued expenses | 11,433 | 14,325 | ||||||
| (Decrease) increase in other current liabilities | (1,439 | ) | 8,511 | |||||
| Net cash provided by operating activities | 9,949 | 24,832 | ||||||
| Cash flows from investing activities: | ||||||||
| Capital expenditures | (23,542 | ) | (8,469 | ) | ||||
| Proceeds from disposal of assets | - | 717 | ||||||
| Other investing activities | (417 | ) | - | |||||
| Net cash used in investing activities | (23,959 | ) | (7,752 | ) | ||||
| Cash flows from financing activities: | ||||||||
| Repayments of long-term debt | - | (21,994 | ) | |||||
| Repayments of short-term borrowings | (2,980 | ) | - | |||||
| Payments on capital leases | (5,642 | ) | - | |||||
| Payments on seller-provided financing for capital expenditures | (1,581 | ) | - | |||||
| Other financing activities, net | - | (43 | ) | |||||
| Net cash used in financing activities | (10,203 | ) | (22,037 | ) | ||||
| Effect of exchange rate changes on cash | 29 | - | ||||||
| Net increase (decrease) in cash | (24,184 | ) | (4,957 | ) | ||||
| Cash and cash equivalents, beginning of period | 73,201 | 24,892 | ||||||
| Cash and cash equivalents, end of period | $ | 49,017 | $ | 19,935 | ||||
NATIONAL ENERGY SERVICES REUNITED CORP. AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Unaudited)
(In US$ thousands)
The Company uses and presents certain key non-GAAP financial measures to evaluate its business and trends, measure performance, prepare financial projections and make strategic decisions. Included in this release are discussions of earnings before interest, income tax and depreciation and amortization adjusted for certain non-recurring and non-core expenses (“Adjusted EBITDA”), net income and diluted earnings per share (“EPS”) adjusted for certain non-recurring and non-core expenses (“Adjusted Net Income” and “Adjusted Diluted EPS,” respectively), as well as a reconciliation of these non-GAAP measures to operating income, net income, and diluted EPS, respectively, in accordance with GAAP. The Company also discusses the non-GAAP balance sheet measure of the sum of our recorded current installments of long-term debt, short-term borrowings, and long-term debt less cash and cash equivalents (“Net Debt”) in this release and provides a reconciliation to the GAAP measures of cash and cash equivalents, current installments of long-term debt, short-term borrowings, and long-term debt to Net Debt.
The Company believes that the presentation of Adjusted EBITDA, Adjusted Net Income, and Adjusted Diluted EPS provides useful information to investors in assessing its financial performance and results of operations as the Company’s board of directors, management and investors use Adjusted EBITDA, Adjusted Net Income, and Adjusted Diluted EPS to compare the Company’s operating performance on a consistent basis across periods by removing the effects of changes in capital structure (such as varying levels of interest expense), asset base (such as depreciation and amortization), items that do not impact the ongoing operations (transaction, integration, and startup costs) and items outside the control of its management team. Similarly, Net Debt is used by management as a liquidity measure used to illustrate the Company’s debt level absent variability in cash and cash equivalents, and the Company believes that the presentation of Net Debt provides useful information to investors in assessing its financial leverage. Adjusted EBITDA, Adjusted Net Income, and Adjusted Diluted EPS should not be considered as an alternative to operating income, net income, or diluted EPS, respectively, the most directly comparable GAAP financial measures. Net Debt also should not be considered as an alternative to GAAP measures of cash and cash equivalents, current installments of long-term debt, short-term borrowings, and long-term debt. Non-GAAP financial measures have important limitations as analytical tools because they exclude some but not all items that affect the most directly comparable GAAP financial measure. You should not consider non-GAAP measures in isolation or as a substitute for an analysis of the Company’s results as reported under GAAP.
Information regularly reviewed by the chief operating decision maker for evaluating the financial performance of operating segments is focused on the timing of when the services are performed during a well’s lifecycle. Production Services are services performed during the production stage of a well’s lifecycle. Drilling and Evaluation Services are services performed during the pre-production stages of a well’s lifecycle. The Company believes that the presentation of Segment EBITDA provides useful information to investors in assessing its financial performance and results of operations.
Table 1 - Reconciliation of Net Income and Diluted EPS to Adjusted Net Income and Adjusted Diluted EPS
Quarter ended March 31, 2020 | Quarter ended December 31, 2019 | Quarter ended March 31, 2019 | ||||||||||||||||||||||
| Net
Income | Diluted
EPS | Net Income | Diluted
EPS | Net Income | Diluted
EPS | |||||||||||||||||||
| Net Income | $ | 11,367 | $ | 0.13 | $ | 3,724 | $ | 0.04 | $ | 13,174 | $ | 0.15 | ||||||||||||
| Add Charges and Credits: | ||||||||||||||||||||||||
| Transaction, integration and startup costs | 1,675 | 0.02 | 11,768 | 0.13 | 1,372 | 0.02 | ||||||||||||||||||
| Other discrete provisions | - | - | 3,456 | 0.04 | - | - | ||||||||||||||||||
| Total Charges and Credits(1) | 1,675 | 0.02 | 15,224 | 0.17 | 1,372 | 0.02 | ||||||||||||||||||
| Total Adjusted | $ | 13,042 | $ | 0.15 | $ | 18,948 | $ | 0.21 | $ | 14,546 | $ | 0.17 | ||||||||||||
| (1) | In the first quarter of 2020, Total Charges and Credits included $1.7 million mainly related to transaction costs associated with the forthcoming acquisition of SAPESCO in Egypt. In the fourth quarter of 2019, Total Charges and Credits included $15.2 million mainly related to integration and restructuring costs, higher startup and qualifying costs in conjunction with new contracts, specifically the unconventional stimulation services contract setup in Saudi Arabia, and other discrete provisions that included non-cash actuarial adjustments and tax reserve charges. Similarly, in the first quarter of 2019, Total Charges and Credits included $1.4 million in costs associated with the Company’s ongoing integration of its two main operating subsidiaries acquired in June of 2018. |
Table 2 - Reconciliation of Net Income to Adjusted EBITDA
Quarter ended March 31, 2020 | Quarter ended December 31, 2019 | Quarter ended March 31, 2019 | ||||||||||
| Net Income | $ | 11,367 | $ | 3,724 | $ | 13,174 | ||||||
| Add: | ||||||||||||
| Income Taxes | 2,527 | 2,166 | 2,943 | |||||||||
| Interest Expense, net | 4,510 | 4,280 | 3,930 | |||||||||
| Depreciation and Amortization | 30,859 | 29,980 | 19,304 | |||||||||
| Charges and Credits impacting Adjusted EBITDA | 1,675 | 11,599 | 1,372 | |||||||||
| Total Adjusted EBITDA | $ | 50,938 | $ | 51,749 | $ | 40,723 | ||||||
Table 3 - Reconciliation of Segment EBITDA to Adjusted EBITDA
Quarter ended March 31, 2020 | Quarter ended December 31, 2019 | Quarter ended March 31, 2019 | ||||||||||||||||||||||||||||||||||
| EBITDA | Charges and Credits impacting Adjusted EBITDA | Adjusted EBITDA | EBITDA | Charges and Credits impacting Adjusted EBITDA | Adjusted EBITDA | EBITDA | Charges and Credits impacting Adjusted EBITDA | Adjusted EBITDA | ||||||||||||||||||||||||||||
| Production Services | $ | 40,788 | $ | - | $ | 40,788 | $ | 32,832 | $ | 7,602 | $ | 40,434 | $ | 31,661 | $ | - | $ | 31,661 | ||||||||||||||||||
| Drilling & Evaluation | 14,577 | - | 14,577 | 12,093 | 1,552 | 13,645 | 10,688 | - | 10,688 | |||||||||||||||||||||||||||
| Unallocated | (6,102 | ) | 1,675 | (4,427 | ) | (4,775 | ) | 2,445 | (2,330 | ) | (2,998 | ) | 1,372 | (1,626 | ) | |||||||||||||||||||||
| Total | $ | 49,263 | $ | 1,675 | $ | 50,938 | $ | 40,150 | $ | 11,599 | $ | 51,749 | $ | 39,351 | $ | 1,372 | $ | 40,723 | ||||||||||||||||||
Table 4 - Reconciliation of Segment EBITDA to Segment Operating Income
| Quarter ended March 31, 2020 | Quarter ended December 31, 2019 | Quarter ended March 31, 2019 | ||||||||||
| Production Services: | ||||||||||||
| Segment EBITDA | $ | 40,788 | $ | 32,832 | $ | 31,661 | ||||||
| Depreciation and amort. | (19,628 | ) | (19,290 | ) | (10,393 | ) | ||||||
| Other (income)/expense, net | 168 | 1,068 | 54 | |||||||||
| Segment Operating Income | 21,328 | 14,610 | 21,322 | |||||||||
| Drilling and Evaluation Services: | ||||||||||||
| Segment EBITDA | 14,577 | 12,093 | 10,688 | |||||||||
| Depreciation and amort. | (6,798 | ) | (6,313 | ) | (5,287 | ) | ||||||
| Other (income)/expense, net | 89 | (824 | ) | 78 | ||||||||
| Segment Operating Income | 7,868 | 4,956 | 5,479 | |||||||||
| Unallocated: | ||||||||||||
| Segment EBITDA | (6,102 | ) | (4,775 | ) | (2,998 | ) | ||||||
| Share-based compensation | (1,634 | ) | (1,597 | ) | (740 | ) | ||||||
| Depreciation and amort. | (2,799 | ) | (2,780 | ) | (2,884 | ) | ||||||
| Other (income)/expense, net | (146 | ) | (465 | ) | (71 | ) | ||||||
| Segment Operating Income | (10,681 | ) | (9,617 | ) | (6,693 | ) | ||||||
| Total Operating Income | $ | 18,515 | $ | 9,949 | $ | 20,108 | ||||||
Table 5 - Reconciliation to Net Debt
| March 31, 2020 | December 31, 2019 | March 31, 2019 | ||||||||||
| Current installments of long-term debt | $ | 22,500 | $ | 15,000 | $ | 45,689 | ||||||
| Short-term borrowings | 39,569 | 37,963 | 24,448 | |||||||||
| Long-term debt | 323,244 | 330,564 | 213,661 | |||||||||
| Less: | ||||||||||||
| Cash and cash equivalents | 49,017 | 73,201 | 19,935 | |||||||||
| Net Debt | $ | 336,296 | $ | 310,326 | $ | 263,863 | ||||||
For inquiries regarding NESR, please contact:
Christopher L. Boone
National Energy Services Reunited Corp.
832-925-3777
investors@nesr.com