0000742278false00007422782024-01-252024-01-25

​

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 8-K

​

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

​

Date of Report (Date of earliest event reported): April 25, 2024

​

RPC, INC.

(Exact name of registrant as specified in its charter)

​

Delaware

1-8726

58-1550825

(State or Other Jurisdiction
of Incorporation)

(Commission File Number)

(IRS Employer
Identification No.)

​

2801 Buford Highway NE, Suite 300, Atlanta, Georgia 30329

(Address of principal executive office) (zip code)

​

Registrant's telephone number, including area code: (404) 321-2140

N/A

(Former name or former address, if changed since last report)

​

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

​

☐

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

 

☐

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

 

☐

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

 

☐

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

​

Securities registered pursuant to Section 12(b) of the Act:

​

Title of each class

  

Trading Symbol(s)

  

Name of each exchange on which registered

Common Stock, $0.10 par value

 

RES

 

New York Stock Exchange

​

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ☐

​

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

​

​

​

Item 2.02. Results of Operations and Financial Condition.

​

On April 25, 2024, RPC, Inc. issued a press release titled “RPC, Inc. Reports First Quarter 2024 Financial Results And Declares Regular Quarterly Cash Dividend,” announcing the financial results for the first quarter ended March 31, 2024.

​

Item 9.01. Financial Statements and Exhibits.

​

​

 

99.1

    

Press Release dated April 25, 2024

 

104

​

Cover Page Interactive Data File (embedded within the Inline XBRL document)

​

​

​

​

-2-

SIGNATURES

​

Pursuant to the requirements of the Securities Exchange Act of 1934, RPC, Inc. has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

​

 

RPC, Inc.

 

 

Date: April 25, 2024

/s/ Michael L. Schmit

 

Michael L. Schmit

 

Vice President and Chief Financial Officer

​

​

​

​

-3-

Page 1

First Quarter 2024 Earnings Release

Exhibit 99.1

​

Graphic

​

RPC, Inc. Reports First Quarter 2024 Financial Results

And Declares Regular Quarterly Cash Dividend

​

ATLANTA, April 25, 2024 - RPC, Inc. (NYSE: RES) (“RPC” or “the Company”), a leading diversified oilfield services company, announced its unaudited results for the first quarter ended March 31, 2024.

​

* Non-GAAP and adjusted measures, including adjusted operating income, adjusted net income, adjusted earnings per share (diluted), EBITDA and adjusted EBITDA, adjusted EBITDA margin, and free cash flow are reconciled to the most comparable GAAP measures in the appendices of this earnings release.

​

* Sequential comparisons are to 4Q:23. The Company believes quarterly sequential comparisons are most useful in assessing industry trends and RPC’s recent financial results. Both sequential and year-over-year comparisons are available in the tables at the end of this earnings release.

​

First Quarter 2024 Highlights

​

●Revenues decreased 4% sequentially to $377.8 million
●Net income was $27.5 million, down 32% sequentially, and diluted Earnings Per Share (EPS) was $0.13; net income margin decreased 290 basis points sequentially to 7.3%
●Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) was $63.1 million, down 21% sequentially; Adjusted EBITDA margin decreased 340 basis points sequentially to 16.7%
●Results reflected soft industry demand across the Company’s service lines and highly competitive market dynamics
●The Company remained debt-free, paid $8.6 million in dividends and repurchased $9.9 million of common stock in 1Q:24

​

Management Commentary

​

“Our results reflected a modestly weaker oilfield services activity environment with continued competitive pressures," stated Ben M. Palmer, RPC's President and Chief Executive Officer. "Our first quarter pressure pumping activity and utilization were below the fourth quarter. Pumping industry capacity remains high, particularly in the Permian, with bidding results and pricing conversations indicating a highly competitive market. We are optimistic that if current oil price momentum holds, our customers would steadily increase activity in the second half of 2024. Looking further out, as large E&P consolidation transactions close and non-core assets are potentially divested, development of this acreage could provide demand tailwinds.”

​

“Our financial position remained strong, with $212 million in cash and a debt-free balance sheet at the end of the first quarter. Our plans to place a new Tier 4 dual-fuel fleet in service mid-year 2024 remain on track, and we are committed to ongoing upgrades to meet customer demand for high-quality equipment. We are also committed to continue long-term strategic investments in the business and evaluating potential acquisitions to increase our scale, strengthen service lines, and grow our customer relationships. At the same time, we are steadily returning capital to our stockholders through dividends and opportunistic share buybacks,” concluded Palmer.

​

​

​


Page 2

First Quarter 2024 Earnings Release

Selected Industry Data (Source: Baker Hughes, Inc., U.S. Energy Information Administration)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

1Q:24

    

4Q:23

    

Change

    

% Change

    

1Q:23

    

Change

    

% Change

 

U.S. rig count (avg)

 

​

623

 

​

622

 

​

1

 

0.2

%

​

760

 

​

(137)

 

(18.0)

%

Oil price ($/barrel)

​

$

77.46

​

$

78.52

​

$

(1.06)

 

(1.3)

%  

$

75.97

​

$

1.49

 

2.0

%

Natural gas ($/Mcf)

​

$

2.15

​

$

2.74

​

$

(0.59)

 

(21.5)

%  

$

2.66

​

$

(0.51)

 

(19.2)

%

​

1Q:24 Consolidated Financial Results (Sequential Comparisons versus 4Q:23)

​

Revenues were $377.8 million, down 4%. Revenues decreased primarily due to lower industry activity, which was generally consistent across pressure pumping and most other service lines. Competitive pricing also persisted and contributed to the revenue decline. Revenues for pressure pumping, the Company’s largest service line, declined 5%, while all other service lines combined declined 3%.

​

Cost of revenues, which excludes depreciation and amortization of $27.3 million, was $276.6 million, down from $279.4 million. These costs decreased during the quarter, though less than the revenue decrease given the fixed nature of some of these costs, including labor, and the timing of maintenance and repairs.

​

Selling, general and administrative expenses were $40.1 million, up from $38.1 million. The increase in expenses is due primarily to employment costs.

​

Interest income totaled $3.0 million, reflecting a slightly higher average cash balance.

​

Income tax provision was $8.4 million, or 23.5% of income before income taxes.

​

Net income and diluted EPS were $27.5 million and $0.13, respectively, down from $40.3 million and $0.19, respectively, in 4Q:23. Net income margin decreased 290 basis points sequentially to 7.3%.

​

Adjusted EBITDA was $63.1 million, down from $79.5 million, reflecting the revenue decline and generally flat costs; adjusted EBITDA margin decreased 340 basis points sequentially to 16.7%.

​

Non-GAAP adjustments: there were no adjustments to GAAP performance measures in 1Q:24, other than those necessary to calculate EBITDA and Adjusted EBITDA (see Appendices A, B and C).

​

Balance Sheet, Cash Flow and Capital Allocation

​

Cash and cash equivalents were $212.2 million at the end of the 1Q:24, with no outstanding borrowings under the Company’s $100 million revolving credit facility.

​

Net cash provided by operating activities and free cash flow were $56.6 million and $3.8 million, respectively, during 1Q:24.

​

Payment of dividends totaled $8.6 million in 1Q:24. The Board of Directors declared a regular quarterly cash dividend of $0.04 per share, payable June 10, 2024, to common stockholders of record at the close of business on May 10, 2024.

​

Share repurchases totaled $9.9 million in 1Q:24. Buybacks under the Company’s share repurchase program totaled $7.5 million during 1Q:24 (1.0 million shares).

​

​

​

​

​


Page 3

First Quarter 2024 Earnings Release

Segment Operations: Sequential Comparisons (versus 4Q:23)

​

Technical Services performs value-added completion, production and maintenance services directly to a customer’s well. These services include pressure pumping, downhole tools and services, coiled tubing, cementing, and other offerings.

​

-Revenues were $356.4 million, down 4%
-Operating income was $32.0 million, down 31%
-Results were driven primarily by lower activity levels and competitive pricing across most service lines, and the related negative leverage of fixed costs, particularly labor

​

Support Services provides equipment for customer use or services to assist customer operations, including rental of tubulars and related tools, pipe inspection and storage services, and oilfield training services.

​

-Revenues were $21.4 million, down 9%
-Operating income was $3.6 million, down 29%
-Results were driven by lower activity in rental tools and the high fixed-cost nature of these service lines

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended

​

​

March 31, 

​

December 31,

​

March 31, 

(In thousands)

    

2024

    

2023

    

2023

​

​

​

(Unaudited)

 

​

(Unaudited)

 

​

(Unaudited)

Revenues:

 

​

​

​

​

​

​

​

​

Technical Services

​

$

356,394

​

$

371,059

​

$

451,991

Support Services

​

 

21,439

​

 

23,472

​

 

24,677

Total revenues

​

$

377,833

​

$

394,531

​

$

476,668

Operating income:

​

 

  

​

 

  

​

 

  

Technical Services

​

$

31,956

​

$

46,442

​

$

103,533

Support Services

​

 

3,599

​

 

5,036

​

 

6,644

Corporate expenses

​

 

(4,420)

​

 

(3,880)

​

 

(5,081)

Pension settlement charges

​

 

—

​

 

—

​

 

(17,375)

Gain on disposition of assets, net

​

 

1,214

​

 

1,615

​

 

2,936

Total operating income

​

$

32,349

​

$

49,213

​

$

90,657

Interest expense

​

 

(234)

​

 

(95)

​

 

(72)

Interest income

​

 

2,965

​

 

2,596

​

 

1,855

Other income, net

​

 

767

​

 

839

​

 

761

Income before income taxes

​

$

35,847

​

$

52,553

​

$

93,201

​

Conference Call Information

​

RPC, Inc. will hold a conference call today, April 25, 2024, at 9:00 a.m. ET to discuss the results for the quarter. Interested parties may listen in by accessing a live webcast in the investor relations section of RPC, Inc.’s website at www.rpc.net. The live conference call can also be accessed by calling (888) 440-5966, or (646) 960-0125 for international callers, and use conference ID number 9842359. For those not able to attend the live conference call, a replay will be available in the investor relations section of RPC, Inc.’s website beginning approximately two hours after the call and for a period of 90 days.

​

About RPC

​

RPC provides a broad range of specialized oilfield services and equipment primarily to independent and major oilfield companies engaged in the exploration, production and development of oil and gas properties throughout the United States, including the Gulf of Mexico, mid-continent, southwest, Appalachian and Rocky Mountain regions, and in selected international markets. RPC’s investor website can be found at www.rpc.net.

​


Page 4

First Quarter 2024 Earnings Release

Forward Looking Statements

​

Certain statements and information included in this press release constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements include statements that look forward in time or express management’s beliefs, expectations or hopes. In particular, such statements include, without limitation: our optimism that if current oil price momentum holds, our customers would steadily increase activity in the second half of 2024; our belief that as large E&P consolidated transactions close and non-core assets are potentially divested, development of this acreage could provide demand tailwinds; our plans to place a new Tier 4 duel-free fleet in service mid-year 2024; and our commitment to making long-term strategic investments in the business and evaluating potential acquisitions to increase our scale, strengthen service lines, and grow our customer relationships. Risk factors that could cause such future events not to occur as expected include the following: the price of oil and natural gas and overall performance of the U.S. economy, both of which can impact capital spending by our customers and demand for our services; business interruptions due to adverse weather conditions; changes in the competitive environment of our industry; and our ability to identify and complete acquisitions. Additional factors that could cause the actual results to differ materially from management’s projections, forecasts, estimates, and expectations are contained in RPC’s Form 10-K for the year ended December 31, 2023.

​

For information about RPC, Inc., please contact:

​

Michael L. Schmit, Chief Financial Officer

(404) 321-2140

[email protected]

​

Mark Chekanow, CFA, Vice President Investor Relations

(404) 419-3809

[email protected]

​


Page 5

First Quarter 2024 Earnings Release

RPC INCORPORATED AND SUBSIDIARIES

​

CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands except per share data)

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended

​

​

March 31, 

​

December 31,

​

March 31, 

​

    

2024

    

2023

    

2023

​

​

​

(Unaudited)

​

​

(Unaudited)

​

​

(Unaudited)

​

​

​

​

​

​

​

​

​

​

REVENUES

​

$

377,833

​

$

394,531

​

$

476,668

COSTS AND EXPENSES:

​

 

  

​

​

  

​

​

  

Cost of revenues (exclusive of depreciation and amortization shown separately below)

​

 

276,609

​

​

279,399

​

​

305,250

Selling, general and administrative expenses

​

 

40,085

​

​

38,127

​

​

42,197

Pension settlement charges

​

 

—

​

​

—

​

​

17,375

Depreciation and amortization

​

 

30,004

​

​

29,407

​

​

24,125

Gain on disposition of assets, net

​

 

(1,214)

​

​

(1,615)

​

​

(2,936)

Operating income

​

 

32,349

​

​

49,213

​

​

90,657

Interest expense

​

 

(234)

​

​

(95)

​

​

(72)

Interest income

​

 

2,965

​

​

2,596

​

​

1,855

Other income, net

​

 

767

​

​

839

​

​

761

Income before income taxes

​

 

35,847

​

​

52,553

​

​

93,201

Income tax provision

​

 

8,380

​

​

12,294

​

​

21,677

NET INCOME

​

$

27,467

​

$

40,259

​

$

71,524

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

EARNINGS PER SHARE

​

 

  

​

 

  

​

 

  

Basic

​

$

0.13

​

$

0.19

​

$

0.33

Diluted

​

$

0.13

​

$

0.19

​

$

0.33

​

​

​

​

​

​

​

​

​

​

WEIGHTED AVERAGE SHARES OUTSTANDING

​

 

  

​

 

  

​

 

  

Basic

​

 

215,001

​

 

216,006

​

 

217,152

Diluted

​

 

215,001

​

 

216,006

​

 

217,152

​

​

​


Page 6

First Quarter 2024 Earnings Release

RPC INCORPORATED AND SUBSIDIARIES

​

CONSOLIDATED BALANCE SHEETS

​

​

​

​

​

​

​

​

​

​

(In thousands)

​

​

March 31, 

​

December 31, 

​

    

2024

    

2023

​

​

​

(Unaudited)

​

​

​

ASSETS

 

​

​

​

​

  

Cash and cash equivalents

​

$

212,199

​

$

223,310

Accounts receivable, net

​

 

329,654

​

 

324,915

Inventories

​

 

112,306

​

 

110,904

Income taxes receivable

​

 

46,269

​

 

52,269

Prepaid expenses

​

 

10,371

​

 

12,907

Other current assets

​

 

2,535

​

 

2,768

Total current assets

​

 

713,334

​

 

727,073

Property, plant and equipment, net

​

 

457,751

​

 

435,139

Operating lease right-of-use assets

​

 

25,402

​

 

24,537

Finance lease right-of-use assets

​

 

972

​

 

1,036

Goodwill

​

 

50,824

​

 

50,824

Other intangibles, net

​

 

12,302

​

 

12,825

Retirement plan assets

​

​

28,011

​

​

26,772

Other assets

​

 

8,637

​

 

8,639

Total assets

​

$

1,297,233

​

$

1,286,845

​

​

​

​

​

​

​

LIABILITIES AND STOCKHOLDERS' EQUITY

​

 

  

​

 

  

Accounts payable

​

$

106,836

​

$

85,036

Accrued payroll and related expenses

​

 

20,780

​

 

30,956

Accrued insurance expenses

​

 

5,710

​

 

5,340

Accrued state, local and other taxes

​

 

4,198

​

 

4,461

Income taxes payable

​

 

1,610

​

 

275

Unearned revenue

​

​

572

​

​

15,743

Current portion of operating lease liabilities

​

 

7,741

​

 

7,367

Current portion of finance lease liabilities and finance obligations

​

​

253

​

​

375

Accrued expenses and other liabilities

​

 

2,336

​

 

2,304

Total current liabilities

​

 

150,036

​

 

151,857

Long-term accrued insurance expenses

​

 

10,602

​

 

10,202

Retirement plan liabilities

​

 

24,037

​

 

23,724

Long-term operating lease liabilities

​

 

18,518

​

 

18,600

Long-term finance lease liabilities

​

 

756

​

 

819

Other long-term liabilities

​

 

7,974

​

 

7,840

Deferred income taxes

​

 

52,020

​

 

51,290

Total liabilities

​

 

263,943

​

 

264,332

Common stock

​

 

21,434

​

 

21,502

Capital in excess of par value

​

 

—

​

 

—

Retained earnings

​

 

1,014,338

​

 

1,003,380

Accumulated other comprehensive loss

​

 

(2,482)

​

 

(2,369)

Total stockholders' equity

​

 

1,033,290

​

 

1,022,513

Total liabilities and stockholders' equity

​

$

1,297,233

​

$

1,286,845

​

​

​


Page 7

First Quarter 2024 Earnings Release

RPC INCORPORATED AND SUBSIDIARIES

​

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

(In thousands)

Three months ended March 31, 

    

2024

    

2023

​

​

​

(Unaudited)

​

​

(Unaudited)

OPERATING ACTIVITIES

​

​

​

​

​

​

Net income

​

$

27,467

​

$

71,524

Adjustments to reconcile net income to net cash provided by operating activities:

 

​

​

 

​

  

Depreciation and amortization

 

​

30,004

 

​

24,125

Pension settlement charge

 

​

—

 

​

17,375

Working capital

​

​

(3,945)

​

​

20,087

Other operating activities

 

​

3,033

 

​

(588)

Net cash provided by operating activities

 

​

56,559

 

​

132,523

​

​

​

​

​

​

​

INVESTING ACTIVITIES

 

​

  

 

​

  

Capital expenditures

 

​

(52,778)

 

​

(65,300)

Proceeds from sale of assets

 

​

3,772

 

​

4,285

Net cash used for investing activities

 

​

(49,006)

 

​

(61,015)

​

​

​

​

​

​

​

FINANCING ACTIVITIES

 

​

  

 

​

  

Payment of dividends

 

​

(8,621)

 

​

(8,679)

Cash paid for common stock purchased and retired

 

​

(9,858)

 

​

(11,349)

Cash paid for finance lease and finance obligations

​

​

(185)

​

​

—

Net cash used for financing activities

 

​

(18,664)

 

​

(20,028)

​

​

​

​

​

​

​

Net (decrease) increase in cash and cash equivalents

 

​

(11,111)

 

​

51,480

Cash and cash equivalents at beginning of period

 

​

223,310

 

​

126,424

Cash and cash equivalents at end of period

​

$

212,199

​

$

177,904

​

​

​

Non-GAAP Measures

​

RPC, Inc. has used the non-GAAP financial measures of adjusted operating income, adjusted net income, adjusted diluted earnings per share, EBITDA, adjusted EBITDA, adjusted EBITDA margin, and free cash flow in today's earnings release. These measures should not be considered in isolation or as a substitute for performance or liquidity measures prepared in accordance with GAAP. Management believes that presenting these non-GAAP measures enables investors to compare the operating performance of our core business consistently over various time periods, and in the case of adjusted EBITDA, without regard to changes in our capital structure. Management believes that free cash flow, which measures our ability to generate additional cash from our business operations, is an important financial measure for use in evaluating RPC's financial performance. Free cash flow should be considered in addition to, rather than as a substitute for, net income as a measure of our performance and net cash provided by operating activities as a measure of our liquidity. Additionally, RPC’s definition of free cash flow is limited, in that it does not represent residual cash flows available for discretionary expenditures, due to the fact that the measure does not deduct the payments required for debt service and other contractual obligations or payments made for business acquisitions. Therefore, management believes it is important to view free cash flow as a measure that provides supplemental information to our Condensed Consolidated Statements of Cash Flows.

​

A non-GAAP financial measure is a numerical measure of financial performance, financial position, or cash flows that either 1) excludes amounts, or is subject to adjustments that have the effect of excluding amounts, that are included in the most directly comparable measure calculated and presented in accordance with GAAP in the statement of operations, balance sheet or statement of cash flows, or 2) includes amounts, or is subject


Page 8

First Quarter 2024 Earnings Release

to adjustments that have the effect of including amounts, that are excluded from the most directly comparable measure so calculated and presented.

​

Set forth in the appendices below are reconciliations of these non-GAAP measures with their most directly comparable GAAP measures. These reconciliations also appear on RPC, Inc.'s investor website, which can be found on the Internet at www.rpc.net.

​

​

Appendix A

​

​

​

​

​

​

​

​

​

​

​

​

(Unaudited)

    

Three Months Ended

    

​

​

March 31, 

​

December 31,

​

March 31, 

​

(In thousands)

    

2024

    

2023

    

2023

    

Reconciliation of Operating Income to Adjusted Operating Income

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Operating income

​

$

32,349

​

$

49,213

​

$

90,657

​

Add: Pension settlement charges

​

 

—

​

 

—

​

 

17,375

​

Adjusted operating income

​

$

32,349

​

$

49,213

​

$

108,032

​

​

​

Appendix B

​

​

​

​

​

​

​

​

​

​

​

(Unaudited)

​

Three Months Ended

​

​

March 31, 

​

December 31,

​

March 31, 

(In thousands)

    

2024

    

2023

    

2023

Reconciliation of Net Income to Adjusted Net Income

 

​

  

 

​

  

 

​

  

​

​

​

​

​

​

​

​

​

​

Net income

​

$

27,467

​

$

40,259

​

$

71,524

Adjustments:

​

​

​

​

​

​

​

​

​

Add: Pension settlement charges, before taxes

​

 

—

​

 

—

​

 

17,375

Less: Tax effect of pension settlement charges

​

 

—

​

 

—

​

 

(4,048)

Total adjustments, net of tax

​

 

—

​

 

—

​

 

13,327

Adjusted net income

​

$

27,467

​

$

40,259

​

$

84,851

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

(Unaudited)

​

Three Months Ended

​

​

March 31, 

​

December 31,

​

March 31, 

​

    

2024

    

2023

    

2023

Reconciliation of Diluted Earnings Per Share to Adjusted Diluted Earnings Per Share

​

​

​

​

​

​

​

​

​

​

    

​

​

    

​

​

    

​

​

Diluted earnings per share

​

$

0.13

​

$

0.19

​

$

0.33

Adjustments:

​

 

  

​

 

  

​

 

  

Add: Pension settlement charges, net of tax

​

​

—

​

​

—

​

​

0.08

Less: Tax effect of pension settlement charges

​

​

—

​

​

—

​

​

(0.02)

Adjusted diluted earnings per share

​

$

0.13

​

$

0.19

​

$

0.39

​

​

​

​

​

​

​

​

​

​

Weighted average shares outstanding (in thousands)

​

 

215,001

​

 

216,006

​

 

217,152

​

​

​

​

​

​

​

​

​

​

​


Page 9

First Quarter 2024 Earnings Release

​

Appendix C

​

​

​

​

​

​

​

​

​

​

​

(Unaudited)

​

Three Months Ended

​

​

March 31, 

​

December 31,

​

March 31, 

(In thousands)

    

2024

    

2023

    

2023

Reconciliation of Net Income to EBITDA and Adjusted EBITDA

 

​

  

 

​

  

 

​

  

Net income

​

$

27,467

​

$

40,259

​

$

71,524

Adjustments:

​

​

​

​

​

​

​

​

​

Add: Income tax provision

​

 

8,380

​

 

12,294

​

 

21,677

Add: Interest expense

​

 

234

​

 

95

​

 

72

Add: Depreciation and amortization

​

 

30,004

​

 

29,407

​

 

24,125

Less: Interest income

​

 

2,965

​

 

2,596

​

 

1,855

EBITDA

​

$

63,120

​

$

79,459

​

$

115,543

Add: Pension settlement charges

​

 

—

​

 

—

​

 

17,375

Adjusted EBITDA

​

$

63,120

​

$

79,459

​

$

132,918

​

​

​

​

​

​

​

​

​

​

Net income margin

​

​

7.3%

​

​

10.2%

​

​

15.0%

​

​

​

​

​

​

​

​

​

​

Adjusted EBITDA margin

​

​

16.7%

​

​

20.1%

​

​

27.9%

​

​

​

​

​

​

​

Appendix D

​

​

​

​

​

​

​

(Unaudited)

​

Three months ended

​

​

March 31,

​

March 31,

(In thousands)

    

2024

    

2023

Reconciliation of Operating Cash Flow to Free Cash Flow

 

​

  

 

​

  

Net cash provided by operating activities

​

$

56,559

​

$

132,523

Capital expenditures

​

​

(52,778)

​

​

(65,300)

Free cash flow

​

$

3,781

​

$

67,223

​