NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 1 - Organization, Nature of Business and Summary of Significant Accounting Policies
C&J Energy Services, Inc., a Delaware corporation (the “Successor” and together with its consolidated subsidiaries for periods subsequent to the Plan Effective Date (as defined below), “C&J” or the “Company”), is a leading provider of new well construction, well completion, well support and other complementary oilfield services to oil and gas exploration and production ("E&P") companies throughout the continental United States. The Company offers a comprehensive suite of services throughout the life cycle of the well, including hydraulic fracturing, cased-hole wireline and pumping, cementing, coiled tubing, rig services, fluids management, and other completion and well support services. The Company is headquartered in Houston, Texas, and operates across all active onshore basins in the continental United States.
C&J’s business was founded in Texas in 1997 as a partnership and converted to a Delaware corporation (“Old C&J”) in connection with an initial public offering which was completed in 2011 with a listing on the New York Stock Exchange (“NYSE”) under the symbol “CJES.” Beginning in 2011 through mid-2015, the Company significantly invested in a number of strategic initiatives to strengthen, expand and diversify its business, including through service line diversification, vertical integration and technological advancement. In 2015, Old C&J combined with the completion and production services business (the “C&P Business”) of Nabors Industries Ltd. (“Nabors”) in a transformative transaction (the “Nabors Merger”) that significantly expanded the Company’s Completion Services and Well Construction and Intervention Services businesses and added the Well Support Services division to the Company’s service offering. Upon the closing of the Nabors Merger, Old C&J became a subsidiary of C&J Energy Services Ltd., a Bermuda corporation (the “Predecessor” and together with its consolidated subsidiaries for periods prior to the Plan Effective Date, the “Predecessor Companies,” or the “Company”).
Due to the severe industry downturn, on July 20, 2016 (the "Petition Date"), the Predecessor Companies voluntarily filed petitions for reorganization seeking relief under the provisions of Chapter 11 of the United States Bankruptcy Code in the United States Bankruptcy Court for the Southern District of Texas, Houston Division (the "Bankruptcy Court"), with ancillary recognition proceedings filed in Canada and Bermuda (collectively, the "Chapter 11 Proceeding").
The plan of reorganization (the “Restructuring Plan”) of the Predecessor Companies was confirmed in December 2016, and on January 6, 2017 (the “Plan Effective Date”), the Predecessor Companies substantially consummated the Restructuring Plan and emerged from the Chapter 11 Proceeding. Pursuant to the Restructuring Plan, effective on the Plan Effective Date, the Predecessor’s equity was canceled, the Predecessor transferred all of its assets and operations to the Successor and the Predecessor was subsequently dissolved. The Predecessor’s common stock was ultimately delisted from the NYSE. On April 12, 2017, the Successor completed an underwritten public offering of common stock and its common stock began trading again on the NYSE under the symbol “CJ.”
Upon emergence from the Chapter 11 Proceeding, the Company adopted fresh start accounting ("Fresh Start"). For more information regarding the Chapter 11 Proceeding and adoption of Fresh Start accounting, see
Note 14 - Chapter 11 Proceeding and Emergence
and
Note 15 - Fresh Start Accounting
.
Basis of Presentation and Principles of Consolidation
The consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and include all of the accounts of C&J and its consolidated subsidiaries. All significant inter-company transactions and account balances have been eliminated upon consolidation.
As discussed above the Company adopted Fresh Start accounting in accordance with the provisions set forth in ASC 852 with respect to the accounting and financial statement disclosures. Accordingly, the Company's consolidated financial statements and notes prior to January 1, 2017, ("Fresh Start Reporting Date") are not comparable to the consolidated financial statements as of January 1, 2017 and periods subsequent to January 1, 2017.
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Summary of Significant Accounting Policies
Use of Estimates
. The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenue and expenses during the reporting period. Estimates are used in, but are not limited to, determining the following: allowance for doubtful accounts, valuation of long-lived assets including intangibles, goodwill, useful lives used in depreciation and amortization, inventory reserves, income taxes, share-based compensation and liabilities subject to compromise under the provisions of ASC 852 Fresh Start. The accounting estimates used in the preparation of the consolidated financial statements may change as new events occur, as more experience is acquired, or as additional information is obtained and as the Company’s operating environment changes.
Cash and Cash Equivalents.
For purposes of the consolidated statement of cash flows, cash is defined as cash on-hand, demand deposits, and short-term investments with initial maturities of three months or less. The Company maintains its cash and cash equivalents in various financial institutions, which at times may exceed federally insured amounts. Management believes that this risk is not significant. Cash balances related to the Company's captive insurance subsidiaries, which totaled $19.7 million and $23.8 million at
December 31, 2018
and
December 31, 2017
, respectively, are included in cash and cash equivalents in the consolidated balance sheets, and the Company expects to use these cash balances to fund the operations of the captive insurance subsidiaries and to settle future anticipated claims.
Accounts Receivable and Allowance for Doubtful Accounts
. Accounts receivable are generally stated at the amount billed to customers. The Company provides an allowance for doubtful accounts, which is based upon a review of outstanding receivables, historical collection information and existing economic conditions. Provisions for doubtful accounts are recorded when it is deemed probable that the customer will not make the required payments at either the contractual due dates or in the future. At
December 31, 2018
and
2017
, the allowance for doubtful accounts totaled $4.9 million and $4.3 million, respectively. Bad debt expense of $1.5 million, $4.4 million and $1.7 million was included in direct costs on the consolidated statements of operations for the years ended
December 31, 2018
,
2017
and
2016
, respectively.
Inventories
. Inventories are carried at the lower of cost or net realizable value. Inventories for the Company consist of raw materials, work-in-process and finished goods, including equipment parts, chemicals, proppants, supplies and materials for the Company's operations.
Consistent with FASB requirements under ASC 852
,
an entity adopting Fresh Start may generally set new accounting policies for the successor independent of those followed by the predecessor. The entity emerging from bankruptcy typically is not required to demonstrate preferability for its new accounting policies, as the successor entity represents a new entity for financial reporting purposes.
During January 2017, the Company implemented a new computer system that provides financial reporting, inventory management and fixed asset management capabilities (the "new ERP system") to enhance functionality and to support the Company's existing and future operations. The new ERP system utilizes the weighted average cost flow method for determining inventory cost ("Weighted Average"), which replaced the first-in, first-out basis ("FIFO") method utilized by the Predecessor's legacy system. The Weighted Average and FIFO methods are both allowable under U.S. GAAP. As of the Fresh Start Reporting Date, the Company began utilizing the Weighted Average method for determining inventory cost. Inventory cost for the periods prior to the Fresh Start Reporting Date are presented under the FIFO method.
Inventories consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31,
|
|
|
2018
|
|
2017
|
|
|
(In thousands)
|
Raw materials
|
|
$
|
2,333
|
|
|
$
|
5,302
|
|
Work-in-process
|
|
1,684
|
|
|
1,329
|
|
Finished goods
|
|
69,418
|
|
|
74,552
|
|
Total inventory
|
|
73,435
|
|
|
81,183
|
|
Inventory reserve
|
|
(10,802
|
)
|
|
(3,390
|
)
|
Inventory, net
|
|
$
|
62,633
|
|
|
$
|
77,793
|
|
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Property, Plant and Equipment
. Property, plant and equipment ("PP&E") are reported at cost less accumulated depreciation. Maintenance and repairs, which do not improve or extend the life of the related assets, are charged to expense when incurred. Refurbishments are capitalized when the value of the equipment is enhanced for an extended period. When property and equipment are sold or otherwise disposed of, the asset account and related accumulated depreciation account are relieved, and any gain or loss is included in operating income.
The cost of property and equipment currently in service is depreciated, on a straight-line basis, over the estimated useful lives of the related assets, which range from three to 25 years. Depreciation expense was $216.1 million, $136.5 million, and $206.7 million for the years ended
December 31, 2018
,
2017
and
2016
, respectively. Major classifications of PP&E and their respective useful lives are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated
Useful Lives
|
|
As of December 31,
|
|
|
2018
|
|
2017
|
|
|
|
|
(In thousands)
|
Land
|
|
Indefinite
|
|
$
|
37,821
|
|
|
$
|
38,385
|
|
Building and leasehold improvements
|
|
5-25 years
|
|
71,738
|
|
|
79,985
|
|
Office furniture, fixtures and equipment
|
|
3-5 years
|
|
36,360
|
|
|
34,672
|
|
Machinery and equipment
|
|
3-10 years
|
|
793,079
|
|
|
577,922
|
|
Transportation equipment
|
|
3-10 years
|
|
57,937
|
|
|
23,352
|
|
|
|
|
|
996,935
|
|
|
754,316
|
|
Less: accumulated depreciation
|
|
|
|
(320,134
|
)
|
|
(133,755
|
)
|
|
|
|
|
676,801
|
|
|
620,561
|
|
Construction in progress
|
|
|
|
60,491
|
|
|
82,468
|
|
Property, plant and equipment, net
|
|
|
|
$
|
737,292
|
|
|
$
|
703,029
|
|
PP&E are evaluated on a quarterly basis to identify events or changes in circumstances (“triggering events”) that indicate the carrying value of certain PP&E may not be recoverable. PP&E are reviewed for impairment upon the occurrence of a triggering event. An impairment loss is recorded in the period in which it is determined that the carrying amount of PP&E is not recoverable. The determination of recoverability is made based upon the estimated undiscounted future net cash flows of assets grouped at the lowest level for which there are identifiable cash flows independent of the cash flows of other groups of assets with such cash flows to be realized over the estimated remaining useful life of the primary asset within the asset group, excluding interest expense. The Company determined the lowest level of identifiable cash flows that are independent of other asset groups to be primarily at the service line level. The Company's asset groups consist of well support services, fracturing services, cased-hole wireline and pumping services, cementing services and coiled tubing services. If the estimated undiscounted future net cash flows for a given asset group is less than the carrying amount of the related assets, an impairment loss is determined by comparing the estimated fair value with the carrying value of the related assets. The impairment loss is then allocated across the asset group's major classifications.
During the fourth quarter of 2018, in connection with the Company's annual test for goodwill impairment discussed below, the Company deemed the deficit of the Well Support Services reporting unit book value of equity over its concluded fair value of equity to be a triggering event requiring recoverability testing of the asset groups within this reporting unit. Based on the results of the recoverability test, undiscounted net cash flows were in excess of the carrying amount of the related assets, and no impairment was indicated.
In 2016, the Company concluded that the effects from the sharp fall in commodity prices during the second half of 2014 and throughout 2015 constituted a triggering event that resulted in a significant slowdown in activity across the Company’s customer base, which in turn increased competition and put pressure on pricing for its services throughout 2016. As a result of the triggering event that continued throughout 2015 and 2016, PP&E recoverability testing was performed during those two years. During 2016, the recoverability testing for the asset groups coiled tubing, cementing, and subsequently divested businesses including directional drilling, artificial lift applications and international coiled tubing yielded an estimated undiscounted net cash flow that was less than the carrying amount of the related assets. The estimated fair value for each respective asset group was compared to its carrying value, and impairment expense of $61.1 million was recognized during 2016 and allocated across each respective asset group's major classification. The impairment charge was primarily related to underutilized equipment. The fair value of these assets was based on the projected present value of future cash flows that these
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
assets are expected to generate. No impairment charge related to the Company's PP&E was recorded for the years ended December 31, 2018 and 2017.
During the fourth quarter of 2018, the Company retired certain assets, primarily within the fracturing, coiled tubing and well support services asset groups, that were deemed to be obsolete with unfavorable economics for refurbishment based on prevailing customer preferences and current market conditions. The year ended December 31, 2018 includes a charge of $21.4 million related to these retirements and was included within (gain) loss on disposal of assets on the consolidated statements of operations. During 2017, the Company recorded a $31.5 million gain on disposal of assets, which was primarily related to the sale of assets associated with its Canadian rig services business and its divested equipment manufacturing business.
Goodwill, Indefinite-Lived Intangible Assets and Definite-Lived Intangible Assets.
Goodwill may be allocated across three reporting units: Completion Services, Well Construction and Intervention Services ("WC&I") and Well Support Services. At the reporting unit level, the Company tests goodwill for impairment on an annual basis as of October 31 of each year, or when events or changes in circumstances, referred to as triggering events, indicate the carrying value of goodwill may not be recoverable and that a potential impairment exists.
Judgment is used in assessing whether goodwill should be tested for impairment more frequently than annually. Factors such as unexpected adverse economic conditions, competition, market changes and other external events may require more frequent assessments. During the fourth quarter of 2018, a significant decline in the Company's share price, which resulted in the Company's market capitalization dropping below its book value of equity, as well as an overall decrease in commodity prices were deemed triggering events that led to a test for goodwill impairment. See
Note 3 - Goodwill and Other Intangible Assets
for further discussion on impairment testing results
.
Before employing quantitative impairment testing methodologies, the Company may first evaluate the likelihood of impairment by considering qualitative factors relevant to each reporting unit, such as macroeconomic, industry, market or any other factors that have a significant bearing on fair value. If the Company first utilizes a qualitative approach and determines that it is more likely than not that goodwill is impaired, quantitative testing methodologies are then applied. Otherwise, the Company concludes that no impairment has occurred. Quantitative impairment testing involves comparing the fair value of each reporting unit to its carrying value, including goodwill. Fair value reflects the price a market participant would be willing to pay in a potential sale of the reporting unit. If the fair value exceeds carrying value, then it is concluded that no goodwill impairment has occurred. In connection with the Company's adoption of ASU No. 2017-04,
Simplifying the Test for Goodwill Impairment
on January 1, 2018, if the carrying value of the reporting unit exceeds its fair value, an impairment loss is recognized in an amount equal to the excess, not to exceed the amount of goodwill allocated to the reporting unit.
Quantitative impairment testing involves the use of a blended income and market approach. Significant management judgment is necessary to evaluate the impact of operating and macroeconomic changes on each reporting unit. Critical assumptions include projected revenue growth, fleet count, utilization, gross profit rates, sales, general and administrative ("SG&A") rates, working capital fluctuations, capital expenditures, discount rates, terminal growth rates, and price-to-earnings multiples. The Company’s market capitalization is also used to corroborate reporting unit valuations.
Similar to goodwill, indefinite-lived intangible assets are subject to annual impairment tests or more frequently if events or circumstances indicate the carrying amount may not be recoverable. As of December 31, 2018 and 2017, the Company had no indefinite-lived intangible assets.
Definite-lived intangible assets are amortized over their estimated useful lives and are reviewed for impairment when a triggering event occurs. With the exception of the C&J trade name, these intangibles, along with PP&E, are reviewed for impairment when a triggering event indicates that the asset group may have a net book value in excess of recoverable value. In these cases, the Company performs a recoverability test on its PP&E and definite-lived intangible assets by comparing the estimated future net undiscounted cash flows expected to be generated from the use of these assets to the carrying amount of the assets for recoverability. If the estimated undiscounted cash flows exceed the carrying amount of the assets, an impairment does not exist, and a loss will not be recognized. If the undiscounted cash flows are less than the carrying amount of the assets, the assets are not recoverable and the amount of impairment must be determined by fair valuing the assets. The C&J trade name is a corporate asset and is reviewed for impairment upon the occurrence of a triggering event by comparing the carrying amount of the corporate assets with the remaining cash flows available, after taking into consideration the lower level asset groups that benefit from the C&J trade name.
For further discussion of the application of this accounting policy regarding impairments, please see
Note 3 -
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Goodwill and Other Intangible Assets
.
Deferred Financing Costs
. Costs incurred to obtain revolver based financing are capitalized and amortized over the term of the loan using the effective interest method. Costs incurred to obtain non-revolver based debt financing are presented on the balance sheet as a direct deduction from the carrying amount of the term debt, consistent with debt discounts, and accreted over the term of the loan using the effective interest method. These costs are classified within interest expense on the consolidated statements of operations and were
$2.3 million
,
$0.6 million
and
$100.7 million
for the years ended
December 31, 2018
,
2017
and
2016
, respectively. Accumulated amortization of deferred financing costs was $2.9 million and $0.6 million at
December 31, 2018
and
2017
, respectively.
Revenue Recognition
. The Company adopted Accounting Standards Update ("ASU") No. 2014-09,
Revenue from Contracts with Customers
and its related updates as codified under ASC 606,
Revenue from Contracts with Customers
("ASC 606") on January 1, 2018, using the modified retrospective method for all contracts not completed as of the date of adoption. The reported results for the year ended
December 31, 2018
reflect the application of ASC 606 guidance while the reported results for the corresponding prior year period were prepared under the previous guidance of ASC No. 605,
Revenue Recognition
("ASC 605"). After reviewing the Company's contracts and the revenue recognition guidance under ASC 606, there are no material differences between revenue recognition under ASC 605 and ASC 606. As a result, there is not a cumulative effect adjustment recorded to beginning retained earnings or recognition of any contract assets or liabilities upon adoption of ASC 606.
The adoption of ASC 606 represents a change in accounting principle that more closely aligns revenue recognition with the performance of the Company's services and provides financial statement readers with enhanced disclosures. In accordance with ASC 606, revenue is recognized in a manner reflecting the transfer of goods or services to customers based on consideration a company expects to receive. The Company recognizes revenue when it satisfies a performance obligation by transferring control over a product or service to a customer. To achieve this core principle, ASC 606 requires the Company to apply the following five steps: (1) identify the contract with a customer, (2) identify the performance obligations in the contract, (3) determine the transaction price, (4) allocate the transaction price to performance obligations in the contract, and (5) recognize revenue when or as the Company satisfies a performance obligation. The five-step model requires management to exercise judgment when evaluating contracts and recognizing revenue.
Identify the Contract and Determine Transaction Price
The Company typically provides its services (i) under term pricing agreements; (ii) under contracts that include dedicated fleet or unit arrangements; (iii) on a spot market basis; and (iv) under term contracts that include “take-or-pay” provisions.
Under term pricing agreements, the Company and customer agree to set pricing for a specified period of time. The agreed-upon pricing is subject to periodic review, as specifically defined in the agreement, and may be adjusted upon the agreement of both parties. These agreements typically do not feature provisions obligating either party to commit to a certain utilization level. Additionally, these agreements typically allow either party to terminate the agreement for its convenience without incurring a termination penalty.
Under dedicated fleets or unit arrangements, customers typically commit to targeted utilization levels based on a specified number of fracturing stages per calendar month or fulfilling the customer's requirements, in either instance at agreed-upon pricing. These agreements typically do not feature obligations to pay for services not used by the customer. In addition, the agreed-upon pricing is typically subject to periodic review, as specifically defined in the agreement, and may be adjusted upon the agreement of both parties. These contracts also typically allow for termination for either party's convenience with a brief notice period and may feature a termination penalty in the event the customer terminates the contract for its convenience.
Rates for services performed on a spot market basis are based on an agreed-upon spot market rate for each stage the Company fractures.
Under term contracts with “take-or-pay” provisions, the Company’s customers are typically obligated to pay on a monthly basis for a specified quantity of services, whether or not those services are actually utilized. To the extent customers use more than the specified contracted minimums, the Company will charge a pre-agreed amount for the provision of such additional services, which amounts are typically subject to periodic review. In addition, these contracts typically feature a termination penalty in the event the customer terminates the contract for its convenience.
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
"Take-or-pay" provisions are considered stand ready performance obligations. The Company recognizes "take-or-pay" revenues using a time-based measure of progress, as the Company cannot reasonably estimate if and when the customer will require the use of the Company’s fleet to provide the fracturing services; likewise, the customer can benefit when a well needs fracturing services from the fleet which is standing by to provide such services.
Identify and Satisfy the Performance Obligations
The majority of the Company’s performance obligations are satisfied over time. The Company has determined this best represents the transfer of value from its services to the customer as performance by the Company helps to enhance a customer controlled asset (e.g., unplugging a well, enabling a well to produce oil or natural gas). Measurement of the satisfaction of the performance obligation is measured using the output method, which is typically evidenced by a field ticket. A field ticket includes items such as services performed, consumables used, and man hours incurred to complete the job for the customer. Each field ticket is used to invoice customers. Payment terms for invoices issued are in accordance with a master services agreement with each customer, which typically require payment within 30 days of the invoice issuance.
A portion of the Company’s contracts contain variable consideration; however, this variable consideration is typically unknown at the time of contract inception, and is not known until the job is complete, at which time the variability is resolved. Examples of variable consideration include the number of hours that will be incurred and the amount of consumables (such as chemicals and proppants) that will be used to complete a job.
In the course of providing services to its customers, the Company may use consumables; for example, in the Company’s fracturing business, chemicals and proppants are used in the fracturing service for the customer. ASC 606 requires that goods or services promised to a customer be identified separately when they are distinct within the contract. However, the consumables are used to complete the service for the customer and are not beneficial to the customer on their own. As such, the consumables are not a separate performance obligation, but instead are combined with the other services within the context of the contract and accounted for as a single performance obligation.
Remaining Performance Obligations
The Company invoices its customers for the services provided at contractual rates multiplied by the applicable unit of measurement, including volume of consumables used and hours incurred. In accordance with ASC 606, the Company has elected the “Right to Invoice” practical expedient for all contracts, which allows the Company to invoice its customers in an amount that corresponds directly with the value to the customer of the entity’s performance completed to date. With this election, the Company is not required to disclose information about the variable consideration related to its remaining performance obligations. For those contracts with a term of more than one year, the Company had approximately $25.0 million of unsatisfied performance obligations as of December 31, 2018, which will be recognized as services are performed over the remaining contractual terms.
Contract Balances
Accounts receivable as presented on the Company’s consolidated balance sheets represent amounts due from customers for services provided. Bad debt expense of
$1.5 million
,
$4.4 million
and
$1.7 million
was included as a component of direct costs on the consolidated statements of operations for the years ended
December 31, 2018
,
2017
and
2016
, respectively.
The Company does not have any contracts in which it performs services for customers and payment for those services are contingent upon a future event (e.g., satisfaction of another performance obligation). As such, there are no contingent revenues or other contract assets recorded in the financial statements.
The Company does not have any significant contract costs to obtain or fulfill contracts with customers; as such, no amounts are recognized on the consolidated balance sheet.
The following is a description of the Company’s core service lines separated by reportable segments from which the Company generates its revenue. For additional detailed information regarding reportable segments, see
Note 7 - Segment Information
.
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Completion Services Segment
Fracturing Services Revenue.
Through its fracturing service line, the Company provides fracturing services (i) under term pricing agreements; (ii) under contracts that include dedicated fleet arrangements; (iii) on a spot market basis; or (iv) under term contracts that include "take-or-pay" provisions. Revenue is typically recognized, and customers are invoiced upon the completion of each job, which can consist of one or more fracturing stages. Once a job has been completed, a field ticket is generated that includes charges for the services performed and the consumables (such as chemicals and proppants) used during the course of service. The field tickets may also include charges any additional equipment used on the job and other miscellaneous consumables.
Cased-hole Wireline & Pumping Services Revenue.
Through its cased-hole wireline & pumping services business, the Company provides cased-hole wireline, pumping, wireline logging, perforating, well site make-up and pressure testing and other complementary services, typically on a spot market basis. Jobs for these services are typically short-term in nature, lasting anywhere from a few hours to multiple days. The Company typically charges the customer for these services on a per job basis at agreed-upon spot market rates. Revenue is recognized based on a field ticket issued upon the completion of the job.
Other Completion Services Revenue.
The Company generates revenue from its research and technology ("R&T") department, which is primarily engaged in the engineering and production of certain parts and components, such as perforating guns and addressable switches, which are used in the completion process. For R&T, the performance obligation is satisfied at a point in time.
The Company recognizes revenue at the point in time in which each order of parts and components are delivered to and accepted by the customer because the customer obtains control along with the risks and rewards of ownership of the products at such time. Once delivered, the Company has the right to invoice the customer.
Well Construction and Intervention Services Segment
Cementing Services Revenue.
The Company provides cementing services on a spot market or project basis. Jobs for these services are typically short-term in nature and are generally completed in a few hours. The Company typically charges the customer for these services on a per job basis at agreed-upon spot market rates or agreed-upon job pricing for a particular project. Revenue is recognized, and customers are invoiced upon the completion of each job based on a field ticket, which includes charges for the service performed and the consumables used during the course of service.
Coiled Tubing Services Revenue.
The Company provides a range of coiled tubing services primarily used for fracturing plug drill-out during completion operations and for well workover and maintenance, primarily on a spot market basis. Jobs for these services are typically short-term in nature, lasting anywhere from a few hours to multiple days. Revenue is recognized upon completion of each day’s work based upon a completed field ticket. The field ticket includes charges for the services performed and the consumables used during the course of service. The field ticket may also include charges for the mobilization and set-up of equipment, the personnel on the job, any additional equipment used on the job, and other miscellaneous consumables. The Company typically charges the customer for the services performed and resources provided on an hourly basis at agreed-upon spot market rates or pursuant to pricing agreements.
Well Support Services Segment
Rig Services Revenue.
Through its rig service line, the Company provides workover and well servicing rigs that are primarily used for routine repair and maintenance of oil and gas wells, re-drilling operations and plug and abandonment operations. These services are provided on an hourly basis at prices that approximate spot market rates. Revenue is recognized, and a field ticket is generated upon the earliest of the completion of a job or at the end of each day. A rig services job can last anywhere from a few hours to multiple days depending on the type of work being performed. The field ticket includes the base hourly rate charge and, if applicable, charges for additional personnel or equipment not contemplated in the base hourly rate. The field ticket may also include charges for the mobilization and set-up of equipment.
Fluids Management Services Revenue.
Through its fluids management service line, the Company primarily provides storage, transportation and disposal services for fluids used in the drilling, completion and workover of oil and gas wells. Rates for these services vary and can be on a per job, per hour, or per load basis, or on the basis of quantities sold or disposed. Revenue is recognized upon the completion of each job or load, or delivered product, based on a completed field ticket.
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Other Special Well Site Services Revenue.
Through its other special well site service line, the Company primarily provides fishing, contract labor and tool rental services for completion and workover of oil and gas wells. Rates for these services vary and can be on a per job, per hour or on the basis of rental days per month. Revenue is recognized based on a field ticket issued upon the completion of each job or on a monthly billing for rental services provided.
Disaggregation of Revenue
The following tables disaggregate revenue by the Company's reportable segments, core service lines and geography:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2018
|
|
|
Completion
Services
|
|
WC&I
|
|
Well Support Services
|
|
Total
|
|
|
(In thousands)
|
Product Service Line
|
|
|
|
|
|
|
|
|
Fracturing
|
|
$
|
1,002,664
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,002,664
|
|
Cased-hole Wireline & Pumping
|
|
420,708
|
|
|
—
|
|
|
—
|
|
|
420,708
|
|
Cementing
|
|
—
|
|
|
260,969
|
|
|
—
|
|
|
260,969
|
|
Coiled Tubing
|
|
—
|
|
|
114,617
|
|
|
—
|
|
|
114,617
|
|
Rig Services
|
|
—
|
|
|
—
|
|
|
209,708
|
|
|
209,708
|
|
Fluids Management
|
|
—
|
|
|
—
|
|
|
137,200
|
|
|
137,200
|
|
Other
|
|
30,205
|
|
|
81
|
|
|
45,937
|
|
|
76,223
|
|
|
|
$
|
1,453,577
|
|
|
$
|
375,667
|
|
|
$
|
392,845
|
|
|
$
|
2,222,089
|
|
Geography
|
|
|
|
|
|
|
|
|
West Texas
|
|
$
|
591,697
|
|
|
$
|
209,537
|
|
|
$
|
100,843
|
|
|
$
|
902,077
|
|
South Texas / South East
|
|
435,037
|
|
|
49,374
|
|
|
35,321
|
|
|
519,732
|
|
Rockies / Bakken
|
|
173,055
|
|
|
21,969
|
|
|
35,588
|
|
|
230,612
|
|
California
|
|
22,052
|
|
|
—
|
|
|
186,823
|
|
|
208,875
|
|
Mid-Con
|
|
161,104
|
|
|
47,518
|
|
|
30,999
|
|
|
239,621
|
|
North East
|
|
63,356
|
|
|
47,269
|
|
|
2,581
|
|
|
113,206
|
|
Other
|
|
7,276
|
|
|
—
|
|
|
690
|
|
|
7,966
|
|
|
|
$
|
1,453,577
|
|
|
$
|
375,667
|
|
|
$
|
392,845
|
|
|
$
|
2,222,089
|
|
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2017
|
|
|
Completion
Services
|
|
WC&I
|
|
Well Support Services
|
|
Total
|
|
|
(In thousands)
|
Product Service Line
|
|
|
|
|
|
|
|
|
Fracturing
|
|
$
|
777,147
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
777,147
|
|
Cased-hole Wireline & Pumping
|
|
315,999
|
|
|
—
|
|
|
—
|
|
|
315,999
|
|
Cementing
|
|
—
|
|
|
69,447
|
|
|
—
|
|
|
69,447
|
|
Coiled Tubing
|
|
—
|
|
|
78,138
|
|
|
—
|
|
|
78,138
|
|
Rig Services
|
|
—
|
|
|
—
|
|
|
218,819
|
|
|
218,819
|
|
Fluids Management
|
|
—
|
|
|
—
|
|
|
122,949
|
|
|
122,949
|
|
Other
|
|
13,868
|
|
|
1,912
|
|
|
40,460
|
|
|
56,240
|
|
|
|
$
|
1,107,014
|
|
|
$
|
149,497
|
|
|
$
|
382,228
|
|
|
$
|
1,638,739
|
|
Geography
|
|
|
|
|
|
|
|
|
West Texas
|
|
$
|
461,533
|
|
|
$
|
60,302
|
|
|
$
|
85,931
|
|
|
$
|
607,766
|
|
South Texas / South East
|
|
284,760
|
|
|
42,550
|
|
|
40,139
|
|
|
367,449
|
|
Rockies / Bakken
|
|
182,488
|
|
|
1,461
|
|
|
37,789
|
|
|
221,738
|
|
California
|
|
15,830
|
|
|
—
|
|
|
148,406
|
|
|
164,236
|
|
Mid-Con
|
|
83,253
|
|
|
14,647
|
|
|
27,276
|
|
|
125,176
|
|
North East
|
|
74,800
|
|
|
30,537
|
|
|
5,919
|
|
|
111,256
|
|
Other
|
|
4,350
|
|
|
—
|
|
|
36,768
|
|
|
41,118
|
|
|
|
$
|
1,107,014
|
|
|
$
|
149,497
|
|
|
$
|
382,228
|
|
|
$
|
1,638,739
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2016
|
|
|
Completion
Services
|
|
WC&I
|
|
Well Support Services
|
|
Other Services
|
|
Total
|
|
|
(In thousands)
|
Product Service Line
|
|
|
|
|
|
|
|
|
|
|
Fracturing
|
|
$
|
353,929
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
353,929
|
|
Cased-hole Wireline & Pumping
|
|
159,317
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
159,317
|
|
Cementing
|
|
—
|
|
|
27,259
|
|
|
—
|
|
|
—
|
|
|
27,259
|
|
Coiled Tubing
|
|
—
|
|
|
55,829
|
|
|
—
|
|
|
—
|
|
|
55,829
|
|
Rig Services
|
|
—
|
|
|
—
|
|
|
197,003
|
|
|
—
|
|
|
197,003
|
|
Fluids Management
|
|
—
|
|
|
—
|
|
|
132,486
|
|
|
—
|
|
|
132,486
|
|
Other
|
|
2,693
|
|
|
760
|
|
|
34,279
|
|
|
7,587
|
|
|
45,319
|
|
|
|
$
|
515,939
|
|
|
$
|
83,848
|
|
|
$
|
363,768
|
|
|
$
|
7,587
|
|
|
$
|
971,142
|
|
Geography
|
|
|
|
|
|
|
|
|
|
|
West Texas
|
|
$
|
242,539
|
|
|
$
|
20,050
|
|
|
$
|
77,393
|
|
|
$
|
882
|
|
|
$
|
340,864
|
|
South Texas / South East
|
|
67,167
|
|
|
35,439
|
|
|
56,457
|
|
|
91
|
|
|
159,154
|
|
Rockies / Bakken
|
|
94,123
|
|
|
—
|
|
|
37,030
|
|
|
—
|
|
|
131,153
|
|
California
|
|
7,523
|
|
|
—
|
|
|
118,973
|
|
|
—
|
|
|
126,496
|
|
Mid-Con
|
|
52,870
|
|
|
7,517
|
|
|
27,466
|
|
|
6,614
|
|
|
94,467
|
|
North East
|
|
50,149
|
|
|
20,842
|
|
|
10,520
|
|
|
—
|
|
|
81,511
|
|
Other
|
|
1,568
|
|
|
—
|
|
|
35,929
|
|
|
—
|
|
|
37,497
|
|
|
|
$
|
515,939
|
|
|
$
|
83,848
|
|
|
$
|
363,768
|
|
|
$
|
7,587
|
|
|
$
|
971,142
|
|
Share-Based Compensation
. The Company’s share-based compensation plan provides the ability to grant equity awards to the Company’s employees, consultants and non-employee directors. As of
December 31, 2018
, only nonqualified stock options, restricted shares, performance stock and restricted share units had been granted under such plans. The fair value of restricted share grants and restricted share units is based on the closing price of C&J’s common stock on the grant date. The Company values option grants based on the grant date fair value using the Black-Scholes option-pricing model, and the
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Company values performance awards with market conditions based on the grant date fair value using a Monte Carlo simulation, both of which require the use of subjective assumptions. The Company recognizes share-based compensation expense on a straight-line basis over the requisite service period for the entire award and makes estimates of employee terminations and forfeiture rates which impacts the amount of compensation expense that is recorded over the requisite service period. Further information regarding the Company’s share-based compensation arrangements and the related accounting treatment can be found in
Note 5 - Stockholders' Equity
.
Fair Value of Financial Instruments.
The Company’s financial instruments consist of cash and cash equivalents, accounts receivable and accounts payable. The recorded values of cash and cash equivalents, accounts receivable and accounts payable approximate their fair values given the short-term nature of these instruments.
Equity Method Investments
. The Company has investments in joint ventures which are accounted for under the equity method of accounting as the Company has the ability to exercise significant influence over operating and financial policies of the joint venture. Judgment regarding the level of influence over each equity method investment includes considering key factors such as ownership interest, representation on the board of directors, participation in policy-making decisions and material intercompany transactions. Under the equity method, original investments are recorded at cost and adjusted by the Company’s share of undistributed earnings and losses of these investments. The Company eliminates all significant intercompany transactions, including the intercompany portion of transactions with equity method investees, from the consolidated financial results.
The carrying value of the Company's equity method investments at
December 31, 2018
and
2017
. was $1.7 million and $2.8 million, respectively, and is included in other noncurrent assets on the consolidated balance sheets. The Company’s share of the net income (loss) from the unconsolidated affiliates was approximately ($1.1) million, ($0.1) million and ($5.7) million the years ended
December 31, 2018
,
2017
and
2016
, respectively, and is included in other income (expense), net, on the consolidated statements of operations.
Income Taxes
. The Company is subject to income and other similar taxes in all areas in which they operate. When recording income tax expense, certain estimates are required because: (a) income tax returns are generally filed months after the close of the Company's annual accounting period; (b) tax returns are subject to audit by taxing authorities and audits can often take years to complete and settle; and (c) future events often impact the timing of when the Company recognizes income tax expenses and benefits.
The Company accounts for income taxes utilizing the asset and liability method. Under this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities due to a change in tax rates is recognized as income or expense in the period that includes the enactment date.
The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible. In assessing the likelihood and extent that deferred tax assets will be realized, consideration is given to cumulative losses in recent years, projected future taxable income and tax planning strategies. A valuation allowance is recorded when, in the opinion of management, it is more likely than not that a portion or all of the deferred tax assets will not be realized.
The Company has federal, state and international net operating losses ("NOLs") carried forward from tax years ending before January 1, 2018 that will expire in the years 2020 through 2038. Due to U.S. tax reform, any U.S. federal income tax losses incurred for tax years beginning after December 31, 2017 can be carried forward indefinitely with no carry back available. In addition, the taxable losses generated in tax years beginning after December 31, 2017 can only offset 80% of taxable income generated in tax years beginning after December 31, 2018. After considering the scheduled reversal of deferred tax liabilities, projected future taxable income, the potential limitation on use of NOLs under Section 382 of the Internal Revenue Code of 1986, as amended (the "Code") and tax planning strategies, the Company established a valuation allowance due to the uncertainty regarding the ultimate realization of the deferred tax assets associated with its NOL carryforwards.
As a result of the Chapter 11 Proceeding, on the Plan Effective Date, the Company believes it experienced an ownership change for purposes of Section 382 of the Code because of its Restructuring Plan and that consequently its pre-change NOLs are subject to an annual limitation (See
Note 14 - Chapter 11 Proceeding and Emergence
for additional information, including definitions of capitalized defined terms, about the Chapter 11 Proceeding and emergence from the Chapter 11 Proceeding). The ownership change and resulting annual limitation on use of NOLs are not expected to result in
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
the expiration of the Company's NOL carryforwards if it is able to generate sufficient future taxable income within the carryforward periods. However, the limitation on the amount of NOLs available to offset taxable income in a specific year may result in the payment of income taxes before all NOLs have been utilized. Additionally, a subsequent ownership change may result in further limitation on the ability to utilize existing NOLs and other tax attributes, which could cause the Company's pre-change NOL carryforwards to expire unused.
The Company recognizes the financial statement effects of a tax position when it is more-likely-than-not, based on the technical merits, that the position will be sustained upon examination. A tax position that meets the more-likely-than-not recognition threshold is measured as the largest amount of tax benefit that is greater than 50% likely of being realized upon ultimate settlement with a taxing authority. Previously recognized uncertain tax positions are reversed in the first period in which it is more-likely-than-not that the tax position would be sustained upon examination. Income tax related interest and penalties, if applicable, are recorded as a component of the provision for income tax expense. For the year ended
December 31, 2018
, the Company has an unrecognized income tax benefit of $6.0 million related to an increase in the estimate of the reserve for unrecognized tax benefits relating to uncertain tax positions, which is netted against net operating loss carry-forwards. The unrecognized tax benefit, or UTB, is related to a deduction for certain fees that were paid using shares of C&J common stock. These fees were associated with the January 7, 2017 plan of reorganization. The recorded unrecognized tax benefit is equal to management's estimate of the portion of the tax benefit that is less than 50% likely to be realized upon ultimate settlement with a taxing authority.
Earnings Per Share
. Basic earnings (loss) per share is based on the weighted average number of common shares (“common shares”) outstanding during the applicable period and excludes shares subject to outstanding stock options, warrants and shares of restricted stock. Diluted earnings per share is computed based on the weighted average number of common shares outstanding during the period plus, when their effect is dilutive, incremental shares consisting of shares subject to outstanding stock options, warrants and restricted stock.
The following is a reconciliation of the components of the basic and diluted earnings (loss) per share calculations for the applicable periods:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|
Years Ended December 31,
|
|
|
2018
|
|
2017
|
|
|
2016
|
|
|
(In thousands, except per share amounts)
|
Numerator:
|
|
|
|
|
|
|
|
Net income (loss) attributed to common stockholders
|
|
$
|
(130,005
|
)
|
|
$
|
22,457
|
|
|
|
$
|
(944,289
|
)
|
Denominator:
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - basic
|
|
66,897
|
|
|
61,208
|
|
|
|
118,305
|
|
Effect of potentially dilutive securities:
|
|
|
|
|
|
|
|
Stock options
|
|
—
|
|
|
—
|
|
|
|
—
|
|
Restricted stock
|
|
—
|
|
|
4
|
|
|
|
—
|
|
Warrants
|
|
—
|
|
|
248
|
|
|
|
—
|
|
Weighted average common shares outstanding - diluted
|
|
66,897
|
|
|
61,460
|
|
|
|
118,305
|
|
Net income (loss) per common share:
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(1.94
|
)
|
|
$
|
0.37
|
|
|
|
$
|
(7.98
|
)
|
Diluted
|
|
$
|
(1.94
|
)
|
|
$
|
0.37
|
|
|
|
$
|
(7.98
|
)
|
A summary of securities excluded from the computation of basic and diluted earnings per share is presented below for the applicable periods:
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|
Years Ended December 31,
|
|
|
2018
|
|
2017
|
|
|
2016
|
|
|
(In thousands)
|
Basic earnings per share:
|
|
|
|
|
|
|
|
Unvested restricted stock
|
|
1,144
|
|
|
537
|
|
|
|
1,529
|
|
Diluted earnings per share:
|
|
|
|
|
|
|
|
Anti-dilutive stock options
|
|
351
|
|
|
235
|
|
|
|
4,808
|
|
Anti-dilutive warrants
|
|
2,959
|
|
|
—
|
|
|
|
—
|
|
Anti-dilutive restricted stock
|
|
1,219
|
|
|
524
|
|
|
|
1,490
|
|
Potentially dilutive securities excluded as anti-dilutive
|
|
4,529
|
|
|
759
|
|
|
|
6,298
|
|
On January 6, 2017, the Debtors substantially consummated the Restructuring Plan and emerged from the Chapter 11 Proceeding. As part of the transactions undertaken pursuant to the Restructuring Plan, all of the existing shares of the Predecessor common equity that were used in the above earnings per share calculations of the Predecessor were canceled as of the Plan Effective Date.
Recent Accounting Pronouncements
.
In February 2016, the FASB issued ASU No. 2016-02,
Leases (Topic 842)
("ASU 2016-02"). ASU No. 2016-02 seeks to increase transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet and by disclosing key information about leasing arrangements. Unlike current U.S. GAAP, which requires only capital leases to be recognized on the balance sheet, ASU No. 2016-02 will require both operating and finance leases to be recognized on the balance sheet. Additionally, the new guidance will require disclosures to help investors and other financial statement users better understand the amount, timing, and uncertainty of cash flows arising from leases, including qualitative and quantitative requirements.
The amendments in ASU No. 2016-02 are effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years, and early application is permitted. The Company adopted this new accounting standard on January 1, 2019 using the modified retrospective approach. Under this transition method, leases existing at, or entered into after the adoption date are required to be recognized and measured. The Company has elected to use the effective date as its date of initial application, consequently prior period amounts have not been adjusted and continue to be reflected in accordance with historical accounting. The Company elected the package of practical expedients which permits them not to reassess under the new standard its prior conclusions about lease identification, lease classification and initial direct costs. The Company has also elected the practical expedient to combine the lease and non-lease components of a contract for all of its contracts, as well as the short-term lease recognition exemption.
The adoption of this standard will result in the initial recognition of approximately $25.0 million to $28.0 million of right-of-use assets and operating lease liabilities, with no related impact to consolidated stockholders' equity or net income (loss).
In June 2016, the FASB issued ASU No. 2016-13,
Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments
(“ASU 2016-13”), which amends U.S. GAAP by introducing a new impairment model for financial instruments that is based on expected credit losses rather than incurred credit losses. The new impairment model applies to most financial assets, including trade accounts receivable. The amendments in ASU 2016-13 are effective for interim and annual reporting periods beginning after December 15, 2019, although it may be adopted one year earlier, and requires a modified retrospective transition approach. The Company is currently evaluating the impact this standard will have on its consolidated financial statements.
In October 2016, the FASB issued ASU No. 2016-16,
Income Taxes (Topic 740): Intra-Entity Transfers of Assets Other Than Inventory
("ASU 2016-16"), which requires an entity to recognize the income tax consequences of an intra-entity asset transfer, other than an intra-entity asset transfer of inventory, when the transfer occurs. The ASU 2016-16 is effective for the interim and annual reporting periods beginning after December 15, 2017, including interim periods within those fiscal years, and early application is permitted. The Company adopted this new accounting standard on January 1, 2018, and upon adoption recognized a cumulative effect adjustment as a reduction to retained earnings of $13.2 million.
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
In January 2017, the FASB issued ASU No. 2017-04,
Intangibles-Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment
("ASU 2017-04"), which establishes a one-step process for testing goodwill for impairment. The ASU 2017-04 is effective for the interim and annual reporting periods beginning after December 15, 2019 and early adoption is permitted. The Company early adopted this new accounting standard on January 1, 2018, and there was no impact on its consolidated financial statements upon adoption. As part of C&J's annual impairment assessment of goodwill during the fourth quarter of 2018, the Company applied this new accounting standard and recognized an impairment charge of $146.0 million for the year ended December 31, 2018.
In February 2018, the FASB issued ASU No. 2018-02,
Income Statement - Reporting Comprehensive Income (Topic 220): Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income
("ASU 2018-02")
,
which
allows for a reclassification from accumulated other comprehensive income to retained earnings for stranded tax effects resulting from the Tax Cuts and Jobs Act and requires certain disclosures about stranded tax effects. ASU 2018-02 is effective for the interim and annual reporting periods beginning after December 15, 2019, and early adoption is permitted. The Company is currently evaluating the impact of this standard on its consolidated financial statements.
In March 2018, the FASB issued ASU No. 2018-05,
Income Taxes (Topic 740): Amendments to SEC Paragraphs Pursuant to SEC Staff Accounting Bulletin No. 118
("ASU 2018-05"), which provides guidance on accounting for the tax effects of the Tax Cuts and Jobs Act (the "Tax Act") pursuant to Staff Accounting Bulletin No. 18, which allows companies to complete the accounting under ASC 740 within a one-year measurement period from the Tax Act enactment date. This standard is effective upon issuance. The Company adopted this new accounting standard January 1, 2018, and there was no impact on its consolidated financial statements upon adoption.
In June 2018, the FASB issued ASU No. 2018-07,
Compensation-Stock Compensation (Topic 718): Improvements to Nonemployee Share-Based Payment Accounting
("ASU 2018-07"), which expands the scope of Topic 718 to include all share-based payment transactions for acquiring goods and services from nonemployees. The ASU 2018-07 is effective for the interim and annual reporting periods beginning after December 15, 2018, and early adoption is permitted. The Company adopted this new accounting standard January 1, 2019, and there was no impact on its consolidated financial statements upon adoption.
In August 2018, the FASB issued ASU No. 2018-13,
Fair Value Measurement (Topic 820): Disclosure Framework-Changes to the Disclosure Requirements for Fair Value Measurement
("ASU 2018-13"), which modifies the disclosure requirements for fair value measurements by removing, modifying, or adding certain disclosures, such as additional disclosures related to the changes in unrealized gains and losses for the period included in other comprehensive income for recurring Level 3 fair value measurements held at the end of the reporting period; and the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements. ASU 2018-13 is effective for the interim and annual reporting periods beginning after December 15, 2019, and early adoption is permitted. The Company is currently evaluating the impact of this standard on its consolidated financial statements.
In August 2018, the FASB issued ASU No. 2018-15,
Intangibles - Goodwill and Other Internal-Use Software (Subtopic 350-50): Customer's Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That is a Service Contract
("ASU 2018-15"), which aligns the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software. ASU 2018-15 is effective for the interim and annual reporting periods beginning after December 15, 2019, and early adoption is permitted. The Company is currently evaluating the impact of this standard on its consolidated financial statements.
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 2 - Debt
Credit Facility
The Company and certain of its subsidiaries (the “Borrowers”) entered into an asset-based revolving credit agreement with, among others, JPMorgan Chase Bank, N.A., as administrative agent (the “Agent”), on May 1, 2018 (the “Credit Facility”). This facility replaced the Prior Credit Facility discussed below.
The Credit Facility allows the Borrowers to incur revolving loans in an aggregate amount up to the lesser of (a) $400.0 million or (b) a borrowing base (the “Loan Cap”), which borrowing base is based upon the value of the Borrowers’ accounts receivable, inventory and restricted cash, subject to eligibility criteria and customary reserves which may be modified in the Agent’s permitted discretion.
The Credit Facility also provides for the issuance of letters of credit, which would further reduce borrowing capacity thereunder. The maturity date of the Credit Facility is May 1, 2023.
If at any time the amount of loans and other extensions of credit outstanding under the Credit Facility exceed the borrowing base, the Borrowers may be required, among other things, to prepay outstanding loans immediately.
The Borrowers’ obligations under the Credit Facility are secured by liens on a substantial portion of the Borrowers’ personal property, subject to certain exclusions and limitations. Upon the occurrence of certain events, additional collateral, including a portion of the Borrowers’ real properties, may also be required to be pledged. Each of the Borrowers is jointly and severally liable for the obligations of the other Borrowers under the Credit Facility.
At the Borrowers’ election, interest on borrowings under the Credit Facility will be determined by reference to either LIBOR plus an applicable margin of between 1.5% and 2.0% or an “alternate base rate” plus an applicable margin of between 0.5% and 1.0%, in each case based on the Company’s total leverage ratio. Interest will be payable quarterly for loans bearing interest based on the alternative base rate and on the last day of the interest period applicable to LIBOR-based loans and, in the case of an interest period longer than three months, quarterly, upon any prepayment and at final maturity. The Borrowers will also be required to pay a fee on the unused portion of the Credit Facility equal to (i) 0.5% per annum if average utilization is less than or equal to 25% or (ii) 0.375% per annum if average utilization is greater than 25%, in each case payable quarterly in arrears to the Agent.
The Credit Facility contains covenants that limit the Borrowers’ ability to incur additional indebtedness, grant liens, make loans, make acquisitions or investments, make distributions, merge into or consolidate with other persons, or engage in certain asset dispositions.
The Credit Facility also contains a financial covenant which requires the Company to maintain a monthly minimum fixed charge coverage ratio of 1.0:1.0 upon the occurrence of an event of default or on any date upon which the excess availability is less than the greater of (x) 12.5% of the Loan Cap and (y) $30.0 million. The fixed charge coverage ratio is generally defined in the Credit Facility as the ratio of (i) EBITDA minus certain capital expenditures and cash taxes paid to (ii) the sum of cash interest expenses, scheduled principal payments on borrowed money and certain distributions.
As of December 31, 2018, the Company was in compliance with all financial covenants of the Credit Facility.
Prior Credit Facility
On January 6, 2017, in connection with the emergence from bankruptcy, the Company entered into a revolving credit and security agreement with PNC Bank, National Association, as administrative agent, which was subsequently amended and restated on May 4, 2017 (the “Prior Credit Facility”). The Prior Credit Facility was canceled and discharged on May 1, 2018.
The Prior Credit Facility allowed the Company and certain of its subsidiaries (the “Prior Borrowers”), to incur revolving loans in an aggregate amount up to the lesser of $200.0 million and a borrowing base, which borrowing base was based upon the value of the Prior Borrowers’ accounts receivable and inventory, subject to eligibility criteria and customary reserves which may have been modified in the Agent’s permitted discretion. The Prior Credit Facility also provided for the issuance of letters of credit, which would further reduce borrowing capacity thereunder. The maturity date of the Prior Credit Facility was May 4, 2022.
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
If at any time the amount of loans and other extensions of credit outstanding under the Prior Credit Facility exceeded the borrowing base, the Prior Borrowers may have been required, among other things, to prepay outstanding loans immediately.
The Prior Borrowers’ obligations under the Prior Credit Facility were secured by liens on a substantial portion of the Prior Borrowers’ personal property, subject to certain exclusions and limitations. Upon the occurrence of certain events, additional collateral, including a portion of the Prior Borrowers’ real properties, may also have been required to be pledged. Each of the Prior Borrowers was jointly and severally liable for the obligations of the other Prior Borrowers under the Prior Credit Facility.
At the Prior Borrowers’ election, interest on borrowings under the Prior Credit Facility would have been determined by reference to either LIBOR plus an applicable margin of 2.0% or an “alternate base rate” plus an applicable margin of 1.0%. Beginning after the fiscal month ending on or about September 30, 2017, these margins were subject to a monthly step-up of 0.25% in the event that average excess availability under the Prior Credit Facility was less than 37.5% of the total commitment, and a monthly step-down of 0.25% in the event that average excess availability under the Prior Credit Facility was equal to or greater than 62.5% of the total commitment. Interest was payable quarterly for loans bearing interest based on the alternative base rate and on the last day of the interest period applicable to LIBOR-based loans. The Prior Borrowers were also required to pay a fee on the unused portion of the Prior Credit Facility equal to (i) 0.75% in the event that utilization was less than 25% of the total commitment, (ii) 0.50% in the event utilization was equal to or greater than 25% of the total commitment but less than 50% of the total commitment and (iii) 0.375% in the event that utilization was equal to or greater than 50% of the total commitment.
The Prior Credit Facility contained covenants that limited the Prior Borrowers’ ability to incur additional indebtedness, grant liens, make loans or investments, make distributions, merge into or consolidate with other persons, make capital expenditures or engage in certain asset dispositions including a sale of all or substantially all of the Company’s assets.
The Prior Credit Facility also contained a financial covenant that required the Company to maintain a monthly minimum fixed charge coverage ratio of 1.0:1.0 if, as of any month-end, liquidity was less than $40.0 million.
The fixed charge coverage ratio was generally defined in the Prior Credit Facility as the ratio of (i) EBITDA minus certain capital expenditures and cash taxes paid to (ii) the sum of cash interest expenses, scheduled principal payments on borrowed money and certain distributions.
In connection with the cancellation and discharge of the Prior Credit Facility, the Company accelerated the amortization of $1.5 million in deferred financing costs during the second quarter of 2018.
Capital Lease Obligations
In October 2016, the Company entered into amended lease agreements related to the Company’s corporate headquarters and its R&T facility, both originally entered into during 2013 and accounted for as capital leases. The Company determined that both amended lease agreements qualified as a new operating lease under ASC 840 -
Leases
, which resulted in accounting for the amended leases as a sale-leaseback pursuant to the requirements of ASC 840. The conversion from capital lease to operating lease accounting treatment resulted in the deferral of $6.3 million of gain. As a result of the adoption of Fresh Start Accounting, the Company accelerated the recognition of the deferred gain balance through the Fresh Start adjustments. As of December 31,
2018
, the Company had no capital lease obligations.
Interest Expense
For the years ended December 31,
2018
,
2017
and 2016, interest expense consisted of the following:
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|
Years Ended December 31,
|
|
|
2018
|
|
2017
|
|
|
2016
|
|
|
(In thousands)
|
Credit Facility
|
|
$
|
2,128
|
|
|
$
|
1,779
|
|
|
|
$
|
—
|
|
DIP Facility
|
|
—
|
|
|
—
|
|
|
|
2,087
|
|
Original Credit Agreement
|
|
—
|
|
|
—
|
|
|
|
53,596
|
|
Capital leases
|
|
—
|
|
|
471
|
|
|
|
1,206
|
|
Accretion of original issue discount
|
|
—
|
|
|
—
|
|
|
|
4,193
|
|
Amortization of deferred financing costs
|
|
2,324
|
|
|
608
|
|
|
|
4,590
|
|
Original issue discount accelerated amortization
|
|
—
|
|
|
—
|
|
|
|
48,221
|
|
Deferred financing costs accelerated amortization
|
|
—
|
|
|
—
|
|
|
|
43,720
|
|
Interest income and other
|
|
(553
|
)
|
|
(1,331
|
)
|
|
|
(148
|
)
|
Interest expense, net
|
|
$
|
3,899
|
|
|
$
|
1,527
|
|
|
|
$
|
157,465
|
|
As of June 30, 2016, based on the negotiations between the Company and the lenders, it became evident that the restructuring of the Company's capital structure would not include a restructuring of the Company's Revolving Credit Facility, the Five-Year Term Loans and the Seven-Year Term Loans, and these debt obligations, as demand obligations, would not be paid in the ordinary course of business over the term of these loans. As a result, during the second quarter of 2016, the Company accelerated the amortization of the associated original issue discount and deferred financing costs, fully amortizing these amounts as of June 30, 2016. In addition, the Company did not accrue interest that it believed was not probable of being treated as an allowed claim in the Chapter 11 Proceeding. For the year ended December 31, 2016, the Company did not accrue interest totaling $60.5 million under the Credit Agreement subsequent to the Petition Date.
Note 3 - Goodwill and Other Intangible Assets
On November 30, 2017, the Company acquired all of the outstanding equity interests of O-Tex Holdings, Inc., and its operating subsidiaries ("O-Tex"). See
Note 10 - Acquisitions
for further discussion on the O-Tex transaction. As of December 31, 2018, all off the goodwill recorded on the Company's consolidated balance sheet was related to the O-Tex transaction and was recorded within the WC&I reporting unit.
2018
The Company early adopted ASU No. 2017-04, which establishes a one-step process for testing goodwill for impairment. During December 2018, and prior to the completion of the Company's annual test for goodwill impairment as of October 31, 2018, significant volatility in the equity markets and overall decrease in commodity prices led to a decline in the Company's market capitalization. This decline in market capitalization, when compared to C&J's book value of equity, was significant enough to be considered a triggering event, leading to a test for goodwill impairment as of December 31, 2018. The Company chose to bypass a qualitative approach and instead opted to employ the detailed Step 1 impairment testing methodologies discussed below.
Income approach
The income approach impairment testing methodology is based on a discounted cash flow model, which utilizes present values of cash flows to estimate fair value. For the WC&I reporting unit, the future cash flows were projected based on estimates of projected revenue growth, unit count, utilization, pricing, gross profit rates, SG&A rates, working capital fluctuations and capital expenditures. Forecasted cash flows took into account known market conditions as of December 31, 2018, and management’s anticipated business outlook.
A terminal period was used to reflect an estimate of stable, perpetual growth. The terminal period reflects a terminal growth rate of 2.5%.
The future cash flows were discounted using a market-participant risk-adjusted weighted average cost of capital (“WACC”) of 16.0%. These assumptions were derived from unobservable inputs and reflect management’s judgments and assumptions.
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Market approach
The market approach impairment testing methodology is based upon the guideline public company method and the guideline transaction method. The application of the guideline public company method was based upon selected public companies operating within the same industry as the Company. Based on this set of comparable competitor data, price-to-earnings multiples were derived, and a range of price-to-earnings multiples was determined for the WC&I reporting unit. The selected market multiple for the guideline public company method was 4.25x for the WC&I reporting unit. The application of the guideline transaction method was based upon valuation multiples derived from actual transactions for comparable companies. Based on this, valuation multiples are derived from historical data of selected transactions, then evaluated and adjusted, if necessary, based on the strengths and weaknesses of the subject company relative to the derived market data. The selected market multiple for the guideline transaction method was 4.0x for the WC&I reporting unit.
The fair value determined under the market approach is sensitive to these market multiples, and a decline in any of the multiples could reduce the estimated fair value of the reporting unit below its carrying value. Earnings estimates were derived from unobservable inputs that require significant estimates, judgments and assumptions as described in the income approach.
The estimated fair value determined under the income approach was consistent with the estimated fair value determined under the market approach. The concluded fair value for the WC&I reporting unit consisted of a weighted average, with a 60.0% weight under the income approach and a 40.0% weight under the market approach. The concluded fair values for the Completion Services and Well Support Services reporting units were each derived using the market approach. As a way to validate the estimated reporting units' fair values, the total market capitalization of the Company was compared to the total estimated fair value of all reporting units, and an implied control premium was derived. Market data in support of the implied control premium was used in this reconciliation to corroborate the estimated reporting unit fair values.
The results of the Step 1 impairment testing for the WC&I reporting unit concluded that the fair value of the reporting unit was below its carrying value by an amount slightly in excess of the goodwill balance. As a result, the Company recognized impairment expense of $146.0 million during 2018, representing the entire balance of goodwill.
2016
During the first quarter of 2016, utilization and commodity price levels continued to fall towards unprecedented levels and the resulting negative impact on the Company’s results of operations, coupled with the sustained decrease in the Company’s stock price, were deemed triggering events that led to an interim period test for goodwill impairment. The Company chose to bypass a qualitative approach and instead opted to employ the detailed Step 1 impairment testing methodologies discussed below.
Income approach
The income approach impairment testing methodology is based on a discounted cash flow model, which utilizes present values of cash flows to estimate fair value. For the Completion Services and Well Support Services reporting units, the future cash flows were projected based on estimates of projected revenue growth, fleet and rig count, utilization, gross profit rates, SG&A rates, working capital fluctuations, and capital expenditures. For the Other Services reporting unit, the future cash flows were projected based primarily on estimates of future demand for manufactured and refurbished equipment as well as parts and service, gross profit rates, SG&A rates, working capital fluctuations, and capital expenditures. Forecasted cash flows for the three reporting units took into account known market conditions as of March 31, 2016, and management’s anticipated business outlook, both of which had been impacted by the sustained decline in commodity prices.
A terminal period was used to reflect an estimate of stable, perpetual growth. The terminal period reflects a terminal growth rate of 2.5% for all three reporting units, including an estimated inflation factor.
The future cash flows were discounted using a market-participant risk-adjusted weighted average cost of capital (“WACC”) of 14.5% for Completion Services, 14.0% for Well Support Services, and 16.0% for Other Services reporting units. These assumptions were derived from unobservable inputs and reflect management’s judgments and assumptions.
Market approach
The market approach impairment testing methodology is based upon the guideline public company method. The application of the guideline public company method was based upon selected public companies operating within the same
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
industry as the Company. Based on this set of comparable competitor data, price-to-earnings multiples were derived, and a range of price-to-earnings multiples was determined for each reporting unit. Selected market multiples were 10.6x for Completion Services, 10.5x for Well Support Services and 11.0x for Other Services reporting units.
The fair value determined under the market approach is sensitive to these market multiples, and a decline in any of the multiples could reduce the estimated fair value of any of the three reporting units below their respective carrying values. Earnings estimates were derived from unobservable inputs that require significant estimates, judgments and assumptions as described in the income approach.
The estimated fair value determined under the income approach was consistent with the estimated fair value determined under the market approach. The concluded fair value for the Completion Services and Well Support Services reporting units consisted of a weighted average, with an 80.0% weight under the income approach and a 20.0% weight under the market approach. The concluded fair value for the Other Services reporting unit consisted of a weighted average with a 50.0% weight under the income approach and a 50.0% weight under the market approach.
The results of the Step 1 impairment testing indicated potential impairment in the Well Support Services reporting unit. The goodwill associated with both the Completion Services and Other Services reporting units was completely impaired during the third quarter of 2015. As a way to validate the estimated reporting unit fair values, the total market capitalization of the Company was compared to the total estimated fair value of all reporting units, and an implied control premium was derived. Market data in support of the implied control premium was used in this reconciliation to corroborate the estimated reporting unit fair values.
Step 2 of the goodwill impairment testing for the Well Support Services reporting units was performed during the first quarter of 2016, and the results concluded that there was no value remaining to be allocated to the goodwill associated with this reporting unit. As a result, the Company recognized impairment expense of $314.3 million during 2016.
As of December 31, 2018, there was no goodwill remaining across the Company's three reporting units. The changes in the carrying amount of goodwill for the years ended December 31,
2018
and
2017
are as follows:
|
|
|
|
|
|
|
|
WC&I
|
|
|
(In thousands)
|
As of January 1, 2017
|
|
$
|
—
|
|
O-Tex acquisition
|
|
147,515
|
|
As of December 31, 2017
|
|
$
|
147,515
|
|
Purchase price adjustment
|
|
(1,500
|
)
|
Impairment expense
|
|
(146,015
|
)
|
As of December 31, 2018
|
|
$
|
—
|
|
Indefinite-Lived Intangible Assets
As of December 31, 2016, the Company had approximately $6.0 million of intangible assets with indefinite useful lives, which were subject to annual impairment tests or more frequently if events or circumstances indicate the carrying amount may not be recoverable.
The Company’s intangible assets associated with intellectual property, research and development (“IPR&D”) consisted of technology that was still in the testing phase; however, given the continued market downturn management made the decision to postpone these projects. Based on the Company's evaluation, it was determined that the IPR&D carry value of $6.0 million was impaired and written down to zero as of December 31, 2016.
As of December 31,
2018
, the balance of indefinite-lived intangible assets was zero.
Definite-Lived Intangible Assets
The Company reviews definite-lived intangible assets, along with PP&E, for impairment when a triggering event indicates that the asset may have a net book value in excess of recoverable value.
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
During the fourth quarter of 2018, in connection with the Company's test for goodwill, the Company deemed the deficit of the Well Support Services reporting unit's book value of equity over its concluded fair value of equity to be a triggering event that provided indicators that its definite-lived intangible assets may be impaired for the asset groups within the reporting unit. Recoverability testing was performed for the well support services asset group and yielded an estimated undiscounted net cash flow that was in excess of the carrying amount of the related assets, and no impairment was indicated.
During 2016, management determined the sustained low commodity price levels coupled with the sustained decrease in the Company’s share price were deemed triggering events that provided indicators that its definite-lived intangible assets may be impaired. The Company performed a recoverability test on all of its definite-lived intangible assets and PP&E by comparing the estimated future net undiscounted cash flows expected to be generated from the use of these assets to the carrying amounts of the assets for recoverability. If the estimated undiscounted cash flows exceed the carrying amount of the assets, an impairment does not exist, and a loss will not be recognized. If the undiscounted cash flows are less than the carrying amount of the assets, the assets are not recoverable, and the amount of impairment must be determined by fair valuing the assets.
Recoverability testing through June 30, 2016 resulted in the determination that certain intangible assets associated with the Company’s wireline and artificial lift lines of business were not recoverable. The fair value of the wireline and artificial lift assets was determined to be approximately $38.2 million and zero, respectively, resulting in impairment expense of $50.4 million and $4.6 million, respectively. For the year ended December 31, 2016, the Company recorded $55.0 million of impairment expense, as the intangible assets assessed were determined not to be recoverable.
The changes in the carrying amounts of other intangible assets for the year ended December 31,
2018
are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization
Period
|
|
December 31, 2017
|
|
Amortization Expense
|
|
December 31, 2018
|
|
|
|
|
(In thousands)
|
Customer relationships
|
|
8-15 years
|
|
$
|
58,100
|
|
|
$
|
—
|
|
|
$
|
58,100
|
|
Trade name
|
|
10-15 years
|
|
68,300
|
|
|
—
|
|
|
68,300
|
|
Non-compete
|
|
4-5 years
|
|
1,600
|
|
|
—
|
|
|
1,600
|
|
|
|
|
|
128,000
|
|
|
—
|
|
|
128,000
|
|
Less: accumulated amortization
|
|
|
|
(4,163
|
)
|
|
(8,765
|
)
|
|
(12,928
|
)
|
Intangible assets, net
|
|
|
|
$
|
123,837
|
|
|
$
|
(8,765
|
)
|
|
$
|
115,072
|
|
Amortization expense for the years ended
December 31, 2018
,
2017
and
2016
totaled $8.8 million, $4.2 million and $10.8 million, respectively.
Estimated amortization expense for each of the next five years and thereafter is as follows:
|
|
|
|
|
|
Years Ending December 31,
|
|
(In thousands)
|
2019
|
|
$
|
8,747
|
|
2020
|
|
8,747
|
|
2021
|
|
8,747
|
|
2022
|
|
8,720
|
|
2023
|
|
8,427
|
|
Thereafter
|
|
71,684
|
|
|
|
$
|
115,072
|
|
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 4 - Income Taxes
On December 22, 2017, the Tax Cuts and Jobs Act ("U.S. Tax Reform") was enacted by the U.S. federal government. The legislation significantly changed U.S. income tax law, by among other things, lowering the federal corporate income tax rate from 35% to 21%, effective January 1, 2018, implementing a territorial tax system and imposing a one-time toll charge on deemed repatriated earnings of foreign subsidiaries. In addition, there are many new provisions, including changes to expensing of qualified tangible property, the deductions for executive compensation and interest expense, a global intangible low-tax income provision, the base erosion anti-abuse tax, and a deduction for foreign-derived intangible income. The Company's consolidated financial statements for the year ended December 31, 2017 were impacted by the corporate income tax rate reduction going from 35% to 21%. This rate reduction required the revaluation of the Company's deferred tax assets and liabilities as of the U.S. Tax Reform enactment date. The revaluation reflects an assumption that the new federal corporate income tax rate will remain in place for the years in which temporary differences are expected to reverse. The Company recorded a reduction to the provisional tax benefit for the impact of the U.S. Tax Reform of approximately $160.0 million, with a corresponding reduction in the recorded valuation allowance of approximately $162.3 million. The provisional tax benefit is primarily comprised of the remeasurement of U.S. federal deferred tax assets and liabilities resulting from the permanent reduction of the statutory corporate tax rate to 21% from 35%, after taking into account any mandatory one-time tax on the accumulated earnings of its foreign subsidiaries. The amount of this one-time tax was not material. In 2018, C&J completed its determination of the accounting implications of U.S. Tax Reform and determined there were no additional material adjustments required.
The provision for income taxes consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|
Years Ended December 31,
|
|
|
On January 1,
|
|
Year Ended December 31,
|
|
|
2018
|
|
2017
|
|
|
2017
|
|
2016
|
|
|
(In thousands)
|
|
|
(In thousands)
|
Current provision:
|
|
|
|
|
|
|
|
|
|
Federal
|
|
$
|
(54
|
)
|
|
$
|
(8,475
|
)
|
|
|
$
|
—
|
|
|
$
|
2,047
|
|
State
|
|
626
|
|
|
(162
|
)
|
|
|
—
|
|
|
(1,588
|
)
|
Foreign
|
|
—
|
|
|
121
|
|
|
|
—
|
|
|
64
|
|
Total current provision
|
|
572
|
|
|
(8,516
|
)
|
|
|
—
|
|
|
523
|
|
Deferred (benefit) provision:
|
|
|
|
|
|
|
|
|
|
Federal
|
|
(2,986
|
)
|
|
(28,950
|
)
|
|
|
(4,613
|
)
|
|
(122,302
|
)
|
State
|
|
—
|
|
|
(2,294
|
)
|
|
|
—
|
|
|
(8,864
|
)
|
Foreign
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
1,633
|
|
Total deferred provision
|
|
(2,986
|
)
|
|
(31,244
|
)
|
|
|
(4,613
|
)
|
|
(129,533
|
)
|
Provision for income taxes
|
|
$
|
(2,414
|
)
|
|
$
|
(39,760
|
)
|
|
|
$
|
(4,613
|
)
|
|
$
|
(129,010
|
)
|
The following table reconciles the statutory tax rates to the Company’s effective tax rate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|
Years Ended December 31,
|
|
|
2018
|
|
2017
|
|
|
2016
|
Federal statutory rate
|
|
21.0
|
%
|
|
35.0
|
%
|
|
|
35.0
|
%
|
State taxes, net of federal benefit
|
|
0.2
|
%
|
|
8.0
|
%
|
|
|
0.3
|
%
|
Effect of foreign losses
|
|
—
|
%
|
|
9.8
|
%
|
|
|
(2.0
|
)%
|
Impairment
|
|
(22.7
|
)%
|
|
—
|
%
|
|
|
(8.8
|
)%
|
Changes in uncertain tax positions
|
|
—
|
%
|
|
37.7
|
%
|
|
|
(0.6
|
)%
|
Effects of the plan of reorganization
|
|
—
|
%
|
|
1,114.9
|
%
|
|
|
(1.3
|
)%
|
Valuation allowance
|
|
5.0
|
%
|
|
(959.3
|
)%
|
|
|
(10.9
|
)%
|
Other
|
|
(1.7
|
)%
|
|
(16.3
|
)%
|
|
|
0.3
|
%
|
Effective income tax rate
|
|
1.8
|
%
|
|
229.8
|
%
|
|
|
12.0
|
%
|
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The Company’s deferred tax assets and liabilities consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31,
|
|
|
2018
|
|
2017
|
|
|
(In thousands)
|
Deferred tax assets:
|
|
|
|
|
Accrued liabilities
|
|
$
|
5,464
|
|
|
$
|
2,100
|
|
Allowance for doubtful accounts
|
|
1,046
|
|
|
1,791
|
|
Stock-based compensation
|
|
263
|
|
|
2,570
|
|
Inventory reserve
|
|
2,672
|
|
|
1,883
|
|
Net operating losses
|
|
301,992
|
|
|
276,239
|
|
163j interest limitation
|
|
25,478
|
|
|
41,342
|
|
Amortization of goodwill and intangible assets
|
|
2,845
|
|
|
4,101
|
|
Other
|
|
2,991
|
|
|
4,379
|
|
Total deferred tax assets
|
|
342,751
|
|
|
334,405
|
|
Deferred tax liabilities:
|
|
|
|
|
Prepaid assets
|
|
(4,160
|
)
|
|
(4,438
|
)
|
Depreciation on property, plant and equipment
|
|
(79,996
|
)
|
|
(37,784
|
)
|
Other
|
|
(468
|
)
|
|
(643
|
)
|
Total deferred tax liabilities
|
|
(84,624
|
)
|
|
(42,865
|
)
|
Valuation allowances
|
|
(258,664
|
)
|
|
(295,457
|
)
|
Net deferred tax liability
|
|
$
|
(537
|
)
|
|
$
|
(3,917
|
)
|
The Company has Federal NOLs of $1.3 billion of which approximately $1.1 billion of U.S. federal net operating loss carryforwards (“NOLs”) which, if not utilized, will begin to expire in the year 2035. The Company also generated a U.S. federal NOL carryforward of $209.9 million which can be carried forward indefinitely. The Company has state NOLs of approximately $609.4 million which, if not utilized, will expire in various years between 2020 and 2038. Additionally, the Company has approximately $21.1 million of NOLs in other jurisdictions which, if not utilized, will expire in various years between 2020 and 2038. As of December 31,
2018
, the Company has recorded a net deferred tax asset of approximately
$302.0 million
relating to NOLs, and an offsetting valuation allowance has been provided for these NOLs due to uncertainty regarding the ultimate realization of the deferred tax assets associated with the NOL carryforwards prior to expiration. Additionally, the Company has foreign operating loss carryforwards of approximately $920.6 million for which the realization of a tax benefit is considered remote. Due to the remote likelihood of utilizing these foreign NOLs, neither the deferred tax asset nor the offsetting valuation allowance has been recorded, and neither is presented in the table above.
The Company's ability to utilize its U.S. NOL carryforwards to offset future taxable income and to reduce U.S. federal income tax liability is subject to certain requirements and restrictions. In general, under Section 382 of the Code, a corporation that undergoes an “ownership change” is subject to limitations on its ability to utilize its pre-change NOLs to offset future taxable income. An ownership change generally occurs if one or more shareholders (or groups of shareholders) who are each deemed to own at least 5% of the Company's stock have aggregate increases in their ownership of
such stock of more than 50 percentage points over such stockholders’ lowest ownership percentage during the testing period (generally a rolling three year period). The Company believes it experienced an ownership change in January 2017 as a result of the implementation of the Restructuring Plan. As a result, the Company's pre-change NOLs are subject to limitation under Section 382 of the Code. Such limitation may cause U.S. federal income taxes to be paid earlier than otherwise would be paid if such limitation were not in effect. The Company does not believe that the ownership change created a restriction, which, by itself, could cause its pre-change NOLs to expire unused. As of December 31, 2018, management’s assessment that a full valuation allowance is appropriate due to uncertainty about ultimate realization of the deferred tax assets was determined before consideration of a Section 382 limitation. Similar rules and limitations may apply for state income tax purposes. The Company remains subject to ongoing testing for future ownership changes based on shareholder ownership that may create a more restrictive Section 382 limitation on the NOLs in subsequent reporting periods.
The Company’s U.S. federal income tax returns for the tax years 2015 through 2017 remain open to examination by the Internal Revenue Service under the applicable U.S. federal statute of limitations provisions. The various states in which the Company is subject to income tax are generally open to examination for the tax years after 2014.
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
A reconciliation of unrecognized tax benefit balances is as follows:
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
2018
|
|
2017
|
|
(In thousands)
|
Balance at beginning of year
|
$
|
—
|
|
|
$
|
6,525
|
|
Additions based on tax positions related to the current year
|
6,030
|
|
|
—
|
|
Reductions for tax positions of prior years
|
—
|
|
|
(6,525
|
)
|
Balance at end of year
|
$
|
6,030
|
|
|
$
|
—
|
|
As of December 31, 2018, the Company had an unrecognized tax benefit balance of
$6.0 million
related to a deduction for certain fees that were paid using shares of C&J common stock. These fees were associated with the January 7, 2017 plan of reorganization. The recorded unrecognized tax benefit is equal to management's estimate of the portion of the tax benefit that is less than 50% likely to be realized upon ultimate settlement with a taxing authority. The unrecognized tax benefit is reflected in C&J's consolidated financial statements as a reduction to its net operating loss carryover and associated deferred tax asset before the offsetting impact from the valuation allowance. Given the Company's existing net deferred tax asset and valuation allowance, the uncertain tax benefit had not impact to C&J's consolidated financial statements.
The Company classifies interest and penalties within the provision for income taxes. The Company had no interest and penalties in the provision for income taxes for each of the years ended December 31,
2018
,
2017
and
2016
.
Note 5 - Stockholders' Equity
Stock Repurchase
On July 31, 2018, C&J’s Board of Directors approved a stock repurchase program authorizing the repurchase of up to $150.0 million of the Company’s common stock over a twelve month period starting August 1, 2018. Repurchases may commence or be suspended at any time without notice. The program does not obligate the Company to purchase a specified number of shares of common stock during the period or at all and may be modified or suspended at any time at the Company’s discretion.
During 2018, C&J executed $40.4 million of total stock repurchases at an average price of $16.55 per share, representing a total of approximately 2.4 million shares of the Company's common stock.
Share-Based Compensation
Pursuant to the Restructuring Plan, the Company adopted the C&J Energy Services, Inc. 2017 Management Incentive Plan (as amended from time to time, the “MIP”) as of the Plan Effective Date.
The MIP provides for the grant of share-based awards to the Company’s employees, consultants and non-employee directors. The following types of awards are available for issuance under the MIP: incentive stock options and nonqualified stock options, share appreciation rights, restricted shares, restricted share units, dividend equivalent rights, performance stock, share awards, other share-based awards and substitute awards. As of
December 31, 2018
, only nonqualified stock options, restricted shares, performance stock and restricted share units have been awarded under the MIP.
A total of approximately 8.0 million shares of common stock were originally authorized and approved for issuance under the MIP. The number of shares of common stock available for issuance under the MIP is subject to adjustment in the event of a reclassification, recapitalization, merger, consolidation, reorganization, spin-off, split-up, issuance of warrants, rights or debentures, share dividend, share split or reverse share split, cash dividend, property dividend, combination or exchange of shares, repurchase of shares, change in corporate structure or any similar corporate event or transaction. The number of shares of common stock available for issuance may also increase due to the termination of an award granted under the MIP or by expiration, forfeiture, cancellation or otherwise without the issuance of the common stock.
Restricted Share Units
Restricted Share Units ("RSU's") represent the right to receive shares of common stock or the cash value of one share of common stock in the future at the discretion of the Company's compensation committee. The value of the Company’s
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
outstanding RSU's is based on the closing price of the Company’s common stock on the NYSE on the date of grant. RSU's granted that are intended to be settled in cash ("Cash RSU's") are classified as liabilities and are remeasured at each reporting date until settlement. The Company does not have any outstanding Cash RSU's.
For the year ended
December 31, 2018
, the Company granted approximately 0.9 million RSU's to employees under the MIP, at a fair market value of $14.59 per RSU. RSU awards granted to employees during 2018 will vest over three years of continuous service from the grant date, with one-third vesting on each of the first, second and third anniversaries.
A summary of the status and changes during the year ended
December 31, 2018
of the Company’s non-vested RSU's is presented below:
|
|
|
|
|
|
|
|
|
|
|
RSU's
|
|
Weighted
Average
Grant-Date
Fair Value
|
|
|
(In thousands)
|
|
|
Non-vested at December 31, 2017
|
|
—
|
|
|
$
|
—
|
|
Granted
|
|
950
|
|
|
14.59
|
|
Forfeited
|
|
—
|
|
|
—
|
|
Vested
|
|
—
|
|
|
—
|
|
Non-vested at December 31, 2018
|
|
950
|
|
|
$
|
14.59
|
|
As of
December 31, 2018
, the Company had approximately $12.2 million in unrecognized compensation cost related to RSU's to be expensed over a weighted average remaining service period of 2.95 years.
Stock Options
The fair value of each option award granted under the MIP is estimated on the date of grant using the Black-Scholes option-pricing model. Determination of the fair value was a matter of judgment and often involved the use of significant estimates and assumptions. Additionally, due to the Company’s lack of historical volume of option activity, the expected term of options granted was derived using the “plain vanilla” method. Expected volatilities were based on comparable public company data, with consideration given to the Company’s limited historical data. The Company makes estimates with respect to employee termination and forfeiture rates of the options within the valuation model. The risk-free rate is based on the approximate U.S. Treasury yield rate in effect at the time of grant. During the year ended December 31, 2017, approximately 0.4 million nonqualified stock options were granted under the MIP to certain of the Company's executive officers at a fair market value ranging from $16.55 to $22.19 per nonqualified stock option. Stock options granted during the first quarter of 2017 will expire on the tenth anniversary of the grant date and will vest over three years of continuous service from the grant date, with 34% vesting immediately upon the grant date, and 22% on each of the first, second and third anniversaries of the grant date. Stock options granted during the fourth quarter of 2017 will expire on the tenth anniversary of the grant date and will vest over three years of continuous service from the grant date, with one-third vesting on each of the first, second and third anniversaries of the grant date. No stock options were granted by the Company during 2018.
The following table presents the assumptions used in determining the fair value of option awards granted during the year ended December 31, 2017.
|
|
|
|
|
|
Year Ended
|
|
|
December 31, 2017
|
Expected volatility
|
|
50.1% - 53.2%
|
Expected dividends
|
|
None
|
Exercise price
|
|
$30.83 - $42.65
|
Expected term (in years)
|
|
5.7 - 6.0
|
Risk-free rate
|
|
2.03% - 2.24%
|
The weighted average grant date fair value of options granted for the year ended December 31, 2017 was $20.66.
A summary of the Company’s stock option activity for the year ended
December 31, 2018
is presented below.
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock Options
|
|
Weighted
Average
Exercise Price
|
|
Weighted
Average
Remaining
Contractual
Life
|
|
Aggregate
Intrinsic
Value
|
|
|
(In thousands)
|
|
|
|
(In years)
|
|
(In thousands)
|
Outstanding at December 31, 2016 (Predecessor)
|
|
4,416
|
|
|
$
|
13.18
|
|
|
3.86
|
|
|
$
|
—
|
|
Canceled
|
|
(4,416
|
)
|
|
13.18
|
|
|
3.86
|
|
|
|
|
Outstanding at January 1, 2017 (Successor)
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
Granted
|
|
351
|
|
|
39.43
|
|
|
—
|
|
|
|
|
Exercised
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
Forfeited
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
Outstanding at December 31, 2017 (Successor)
|
|
351
|
|
|
$
|
39.43
|
|
|
9.34
|
|
|
$
|
253
|
|
Granted
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
|
Exercised
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
Forfeited
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
Outstanding at December 31, 2018 (Successor)
|
|
351
|
|
|
$
|
39.43
|
|
|
8.34
|
|
|
$
|
—
|
|
Exercisable at December 31, 2018 (Successor)
|
|
198
|
|
|
$
|
40.39
|
|
|
8.27
|
|
|
$
|
—
|
|
As of
December 31, 2018
, the Company had approximately $2.1 million in unrecognized compensation cost related to outstanding stock options to be expensed over a weighted average remaining service period of 1.5 years.
Restricted Stock
The value of the Company’s outstanding restricted stock is based on the closing price of the Company’s common stock on the NYSE on the date of grant. During 2018, approximately 0.1 million shares of restricted stock were granted to employees and non-employee directors under the MIP, at fair market values ranging from $15.00 to $23.60 per share of restricted stock. Restricted stock awards granted to employees during 2018 will vest over three years of continuous service from the grant date, with one-third vesting on each of the first, second and third anniversaries. Restricted stock awards granted to non-employee directors will vest in full on the first anniversary of the date of grant, subject to each director's continued service. During the year ended December 31, 2017, approximately 1.7 million shares of restricted stock were granted to employees and non-employee directors under the MIP, at fair market values ranging from $31.52 to $44.90 per share of restricted stock. Restricted stock awards granted to employees during the first quarter of 2017 will vest over three years of continuous service from the grant date, with 34% having vested immediately upon the grant date, and 22% on each of the first, second and third anniversaries of the grant date. Restricted stock awards granted to employees during the fourth quarter of 2017 will vest over three years of continuous service from the grant date, with one-third vesting on each of the first, second and third anniversaries. Restricted stock awards granted to non-employee directors during the fourth quarter of 2017 vested in full on the first anniversary date of the grant.
To the extent permitted by law, the recipient of an award of restricted stock will generally have most of the rights of a stockholder with respect to the underlying common stock, including the right to vote the common stock and to receive all dividends or other distributions made with respect to the common stock. Dividends on restricted stock will be deferred until the lapsing of the restrictions imposed on the stock and will be held by the Company for the account of the recipient (either in cash or to be reinvested in restricted stock) until such time. Payment of the deferred dividends and accrued interest, if any, shall be made upon the lapsing of restrictions on the restricted stock, and any dividends deferred in respect of any restricted stock shall be forfeited upon the forfeiture of such restricted stock. As of
December 31, 2018
, the Company had not issued any dividends.
A summary of the status and changes during the year ended
December 31, 2018
of the Company’s shares of non-vested restricted stock is presented below:
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
|
|
|
|
|
|
|
|
Shares
|
|
Weighted
Average
Grant-Date
Fair Value
|
|
|
(In thousands)
|
|
|
Non-vested at December 31, 2016 (Predecessor)
|
|
898
|
|
|
$
|
15.34
|
|
Canceled
|
|
(898
|
)
|
|
(15.34
|
)
|
Non-vested at January 1, 2017 (Successor)
|
|
—
|
|
|
$
|
—
|
|
Granted
|
|
1,664
|
|
|
37.92
|
|
Forfeited
|
|
(38
|
)
|
|
43.00
|
|
Vested
|
|
(288
|
)
|
|
43.83
|
|
Non-vested at December 31, 2017 (Successor)
|
|
1,338
|
|
|
$
|
36.51
|
|
Granted
|
|
46
|
|
|
15.40
|
|
Forfeited
|
|
(226
|
)
|
|
33.68
|
|
Vested
|
|
(402
|
)
|
|
38.08
|
|
Non-vested at December 31, 2018 (Successor)
|
|
756
|
|
|
35.24
|
|
As of
December 31, 2018
, the Company had approximately $21.1 million in unrecognized compensation cost related to restricted stock to be expensed over a weighted average remaining service period of 1.6 years.
Performance Stock
During the fourth quarter of 2018, the Company granted approximately 0.3 million shares of performance stock under the MIP to certain of the Company's executive officers at a fair market value of approximately $17.99 per share. During the fourth quarter of 2017, the Company granted approximately 0.1 million shares of performance stock under the MIP to certain of the Company's executive officers at a fair market value of $37.20 per share of restricted stock. The performance stock cliff vests at the end of a three year performance period, and the participants may earn between 0% and 200% of the target number of the shares granted based on actual stock price performance upon comparison to a peer group. The vesting of these awards is subject to each employee's continued employment. The Company values equity awards with market conditions at the grant date using a Monte Carlo simulation model which simulates many possible future outcomes.
The following table presents the assumptions used in determining the fair value of the performance stock granted during the years ended December 31, 2018 and 2017.
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
2018
|
|
2017
|
|
Expected volatility, including peer group
|
|
28.9% - 68.4%
|
|
30.8% - 81.6%
|
|
Expected dividends
|
|
None
|
|
None
|
|
30 calendar day volume weighted average stock price, including peer group
|
|
$6.88 - $111.49
|
|
$2.13 - $133.20
|
|
Expected term (in years)
|
|
3.0
|
|
3.0
|
|
Risk-free rate
|
|
2.74%
|
|
1.94% - 1.95%
|
|
A summary of the status and changes during the year ended
December 31, 2018
of the Company’s performance stock is presented below:
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
|
|
|
|
|
|
|
|
Performance Stock
|
|
Weighted
Average
Grant-Date
Fair Value
|
|
|
(In thousands)
|
|
|
Non-vested at January 1, 2017
|
|
—
|
|
|
$
|
—
|
|
Granted
|
|
92
|
|
|
37.20
|
|
Non-vested at December 31, 2017
|
|
92
|
|
|
$
|
37.20
|
|
Granted
|
|
312
|
|
|
17.99
|
|
Vested
|
|
(8
|
)
|
|
37.20
|
|
Non-vested at December 31, 2018
|
|
396
|
|
|
$
|
22.06
|
|
As of
December 31, 2018
, the Company had approximately $7.5 million in unrecognized compensation cost related to performance stock to be expensed over a weighted average remaining service period of 2.7 years.
Share-based compensation expense was
$18.8 million
and $23.4 million for the years ended
December 31, 2018
and 2017, respectively, and is included in selling, general and administrative expenses, direct costs and research and development on the consolidated statements of operations. Due to the valuation allowance that has been provided for NOLs as a result of the uncertainty regarding the ultimate realization of the Company's deferred tax assets, there was no income tax benefit recognized in the consolidated statements of operations in connection with share-based compensation expense for the years ended
December 31, 2018
and 2017.
Predecessor Equity Plans
In connection with the Nabors Merger, the Company approved and adopted the C&J Energy Services 2015 Long Term Incentive Plan (the “2015 LTIP”), effective as of March 23, 2015, contingent upon the consummation of the Nabors Merger. The 2015 LTIP served as an assumption of the Old C&J 2012 Long-Term Incentive Plan, (the “2012 LTIP”), with certain non-material revisions made and no increase in the number of shares remaining available for issuance under the 2012 LTIP. Prior to the adoption of the 2015 LTIP, all share-based awards granted to Old C&J employees, consultants and non-employee directors were granted under the 2012 LTIP and, following the 2015 LTIP’s adoption, no further awards were granted under the 2012 LTIP. Awards that were previously outstanding under the 2012 LTIP would have continued to remain outstanding under the 2015 LTIP, as adjusted to reflect the Nabors Merger. At the closing of the Nabors Merger, restricted shares and stock option awards were granted under the 2015 LTIP to certain employees of the C&P Business and approximately 0.4 million C&J common shares underlying those awards were deemed part of the consideration paid to Nabors for the Nabors Merger.
The 2015 LTIP provided for the grant of share-based awards to the Company’s employees, consultants and non-employee directors. The following types of awards were available for issuance under the 2015 LTIP: incentive stock options and nonqualified stock options, share appreciation rights, restricted shares, restricted share units, dividend equivalent rights, performance stock and share awards. As of December 31, 2016, only nonqualified stock options and restricted shares were awarded under the 2015 LTIP and 2012 LTIP. No grants were issued during the year ended December 31, 2016.
Approximately 11.3 million shares were available for issuance under the 2015 LTIP as of December 31, 2016. The number of common shares available for issuance under the 2015 LTIP was subject to adjustment in the event of a reclassification, recapitalization, merger, consolidation, reorganization, spin-off, split-up, issuance of warrants, rights or debentures, share dividend, share split or reverse share split, cash dividend, property dividend, combination or exchange of shares, repurchase of shares, change in corporate structure or any similar corporate event or transaction.
A total of
4.3 million
common shares were originally authorized and approved for issuance under the 2012 LTIP and on June 4, 2015, the shareholders of the Company approved the First Amendment to the 2015 LTIP, which increased the number of common shares that may be issued under the 2015 LTIP by approximately 3.6 million shares. The shareholders of the Company approved the Second Amendment to the 2015 LTIP in February 2016, which increased the number of common shares that may be issued by approximately 6.0 million shares. Including the add-back of approximately 0.9 million restricted shares and 0.7 million options canceled or expired under the 2012 LTIP and 2015 LTIP during 2016, approximately 11.3 million shares were available for issuance under the 2015 LTIP as of December 31, 2016. The number of common shares available for issuance under the 2015 LTIP was subject to adjustment in the event of a reclassification, recapitalization, merger, consolidation, reorganization, spin-off, split-up, issuance of warrants, rights or debentures, share dividend, share split or reverse share split, cash dividend, property dividend, combination or exchange of shares, repurchase of shares, change in corporate
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
structure or any similar corporate event or transaction. The number of common shares available for issuance were also subject to increase due to the termination of an award granted under the 2015 LTIP, the 2012 LTIP or the Prior Plans (as defined below), by expiration, forfeiture, cancellation or otherwise without the issuance of the common shares. The 2015 LTIP was terminated as described in
Note 14 - Chapter 11 Proceeding and Emergence
, pursuant to the Restructuring Plan, the liquidation of C&J Energy Services Ltd. was completed under the laws of Bermuda, and all of the existing shares of the Predecessor's common equity were canceled as of the Effective Date. Also, on the Effective Date, the Successor issued the New Warrants to the holders of the canceled Predecessor common shares, provided that such class of holders voted to accept the Restructuring Plan.
Stock Options
The fair value of each option award granted under the 2015 LTIP, the 2012 LTIP and the Prior Plans was estimated on the date of grant using the Black-Scholes option-pricing model. Option awards were generally granted with an exercise price equal to the market price of the Company’s common shares on the grant date. Due to the Company’s lack of historical volume of option activity, the expected term of options granted was derived using the “plain vanilla” method. In addition, expected volatilities were based on comparable public company data, with consideration given to the Company’s limited historical data. The Company made estimates with respect to employee termination and forfeiture rates of the options within the valuation model. The risk-free rate was based on the approximate U.S. Treasury yield rate in effect at the time of grant. No options were granted during the year ended December 31, 2016.
A summary of the Company’s stock option activity through December 31, 2016 is presented below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock Options
|
|
Weighted
Average
Exercise Price
|
|
Weighted
Average
Remaining
Contractual
Life
|
|
Aggregate
Intrinsic
Value
|
|
|
(In thousands)
|
|
|
|
(In years)
|
|
(In thousands)
|
Outstanding at December 31, 2015
|
|
5,119
|
|
|
$
|
11.82
|
|
|
4.41
|
|
|
$
|
2,874
|
|
Granted
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
Exercised
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
Forfeited
|
|
(703
|
)
|
|
3.19
|
|
|
—
|
|
|
|
|
Outstanding at December 31, 2016
|
|
4,416
|
|
|
$
|
13.18
|
|
|
3.86
|
|
|
|
|
Restricted Shares
Historically, restricted shares were valued based on the closing price of the Company’s common shares on the NYSE on the date of grant. During the year ended December 31, 2016 there were no restricted shares granted to employees and non-employee directors under the 2015 LTIP.
To the extent permitted by law, the recipient of an award of restricted shares had all of the rights of a shareholder with respect to the underlying common shares, including the right to vote the common shares and to receive all dividends or other distributions made with respect to the common shares. Dividends on restricted shares would have been deferred until the lapsing of the restrictions imposed on the shares and would be held by the Company for the account of the recipient (either in cash or to be reinvested in restricted shares) until such time. Payment of the deferred dividends and accrued interest, if any, would have been made upon the lapsing of restrictions on the restricted shares, and any dividends deferred in respect of any restricted shares would be forfeited upon the forfeiture of such restricted shares. As of December 31, 2016, the Company did not issue any dividends
A summary of the status and changes during the year ended December 31, 2016 of the Company’s shares of non-vested restricted shares is presented below:
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
|
|
|
|
|
|
|
|
Shares
|
|
Weighted
Average
Grant-Date
Fair Value
|
|
|
(In thousands)
|
|
|
Non-vested at December 31, 2015
|
|
3,271
|
|
|
$
|
15.70
|
|
Granted
|
|
—
|
|
|
—
|
|
Forfeited
|
|
(576
|
)
|
|
15.30
|
|
Vested
|
|
(1,797
|
)
|
|
15.92
|
|
Non-vested at December 31, 2016
|
|
898
|
|
|
$
|
15.34
|
|
As of December 31, 2016, there was $8.9 million of total unrecognized compensation cost related to restricted shares. That cost was expected to be recognized over a weighted-average period of 1.42 years.
As of December 31, 2016, the Company had 5.3 million stock options and restricted shares outstanding to employees and non-employee directors, 0.3 million of which were issued under the 2006 Plan, 3.9 million were issued under the 2010 Plan, 0.2 million were issued under the 2012 Plan and the remaining 0.9 million were issued under the 2015 Plan.
Share-based compensation expense was $17.7 million for the year ended December 31, 2016, and is included in selling, general and administrative expenses, direct costs and research and development on the consolidated statements of operations. The total income tax benefit recognized in the consolidated statements of operations in connection with share-based compensation expense was approximately $6.2 million for the year ended December 31, 2016.
Note 6 - Related Party Transactions
The Company obtained support services from vendors which are affiliated with one of its employees. For the year ended
December 31, 2018
, purchases from these vendors totaled $0.2 million. There were no amounts due to these vendors as of
December 31, 2018
. Purchases from these vendors for the year ended
December 31, 2017
totaled $0.9 million and amounts due to these vendors were $0.3 million. There were no purchases from these vendors for the years ended December 31, 2016.
The Company obtained support services from Nabors Corporate Services, Inc., on a transitional basis, for the processing of payroll, benefits and certain administrative services of the C&P business in normal course following the completion of the Nabors Merger. There were no obligations incurred to Nabors Corporate Services during 2017. During 2016 and prior to the Confirmation Date, the Company, the Official Committee of Unsecured Creditors of CJ Holding Co, the Steering Committee of Lenders under the Credit Agreement and the DIP Facility, and Nabors entered into a mediated settlement agreement that was subsequently approved by the Bankruptcy Court whereby, among other things, Nabors was awarded two allowed proofs of claim totaling $13.3 million. As of December 31, 2016, the allowed proofs of claim were included in liabilities subject to compromise on the consolidated balance sheet. As a result of the Company's emergence from the Chapter 11 Proceeding and the cancellation of the Predecessor common shares, Nabors Corporate Services is no longer considered a related party.
The Company leased certain properties from Nabors, and Nabors leased certain properties from the Company. For the year ended December 31, 2016, the Company incurred obligations to Nabors of approximately $0.6 million under the leases, and Nabors incurred obligations to C&J of approximately $0.5 million and $0.1 million under the leases for each of the years ended December 31, 2017 and 2016. Amounts payable to Nabors at December 31, 2017 were $0.9 million. As a result of the Company's emergence from the Chapter 11 Proceeding and the cancellation of the Predecessor common shares, Nabors Corporate Services is no longer considered a related party.
The Company provided certain services to Shehtah Nabors LP, a Nabors partnership with a third-party, pursuant to a Management Agreement and a Cash Flow Sharing Agreement (collectively, “Shehtah Agreements”). Nabors incurred obligations to the Company of approximately $1.8 million under the Shehtah Agreements during 2016. There were no amounts due to the Company under the Shehtah Agreements at December 31, 2016. The Company did not provide services to Shehtah during 2017. As a result of the Company's emergence from the Chapter 11 Proceeding and the cancellation of the Predecessor common shares, Nabors Corporate Services is no longer considered a related party.
The Company utilizes the services of certain saltwater disposal wells owned by Pyote Water Solutions, LLC, Pyote Water Systems, LLC, Pyote Water Systems II, LLC and Pyote Water Systems III, LLC (together “Pyote”) used in the disposal of certain fluids associated with oil and gas production. A former member of the Company's Board of Directors, who served from
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
March 24, 2015 until December 16, 2016, holds the position of President and Chief Manager of Pyote and serves as Chairman of the Board of Governors of Pyote. Amounts invoiced from Pyote totaled approximately $0.8 million for the year ended December 31, 2016. Amounts payable to this vendor at December 31, 2016 were less than $0.1 million. In addition, the Company provides certain workover rig services, fluid hauling services and plug and abandonment services to Pyote. No services were provided to Pyote during 2016. There were no amounts due to the Company from Pyote at December 31, 2016. Subsequent to the departure of the member of the Company's Board of Directors in 2016, Pyote was no longer a related party.
The Company obtains office space, equipment rentals, tool repair services and other supplies from vendors affiliated with several employees. For the years ended December 31, 2018, 2017 and 2016, purchases totaled $0.1 million, $0.5 million and $0.5 million, respectively. Amounts payable to these vendors at December 31, 2018, 2017 and 2016 were less than $0.1 million.
The Company has an unconsolidated equity method investment with a vendor that provided the Company with raw material for its discontinued specialty chemical business. For the years ended December 31, 2016, purchases from this vendor were $1.7 million. There were no purchases from this vendor for the year ended December 31, 2018 and 2017. There were no amounts payable to this vendor as of December 31, 2018 and 2017.
Note 7 - Business Concentrations
Concentration of Credit Risk
Financial instruments that potentially subject the Company to concentrations of credit risk consist primarily of cash and cash equivalents and accounts receivable. Concentrations of credit risk with respect to accounts receivable are limited because the Company performs credit evaluations, sets credit limits, and monitors the payment patterns of its customers. Cash balances on deposits with financial institutions, at times, may exceed federally insured limits. The Company regularly monitors the institutions’ financial condition.
The Company’s top ten customers accounted for approximately
44.2%
,
40.7%
and
46.0%
of the Company’s consolidated revenue for the years ended
December 31, 2018
,
2017
and
2016
, respectively. For the years ended
December 31, 2018
,
2017
and
2016
, no individual customer accounted for 10.0% or more of the Company's consolidated revenue.
Note 8 - Commitments and Contingencies
Environmental Regulations & Liabilities
The Company is subject to various federal, state and local environmental laws and regulations that establish standards and requirements for the protection of the environment. These laws and regulations can change from time to time and may have retroactive effectiveness and impose new obligations on the Company. The Company continues to monitor the status of these laws and regulations. However, the Company cannot predict the future impact of such standards and requirements on its business.
Environmental risk is inherent to the Company's business and the Company maintains insurance coverage to mitigate its exposure to environmental liabilities. Currently, the Company is not aware of any environmental violations or liabilities that would have a material adverse effect upon its consolidated financial position, liquidity or capital resources. However, management does recognize that by the very nature of its business, material costs could be incurred from time to time to maintain compliance or in response to an environmental incident. The amount of such future expenditures is not determinable due to several factors, including the unknown magnitude of possible regulation or liabilities, the unknown timing and extent of the corrective actions which may be required, the determination of the Company’s liability in proportion to other responsible parties and the extent to which such expenditures are recoverable from insurance or indemnification.
Litigation
The Company is, and from time to time may be, involved in claims and litigation arising in the ordinary course of business. Because there are inherent uncertainties in the ultimate outcome of such matters, it is difficult to determine or otherwise predict with any certainty the ultimate outcome of any pending or potential claims or litigation against the Company; however, management believes that the outcome of those matters that are presently known to the Company will not have a material adverse effect on the Company’s consolidated financial position, results of operations or liquidity.
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Contingent Consideration Liability
On May 18, 2015, the Company acquired all of the outstanding equity interests of ESP Completion Technologies LLC, a manufacturer of wellheads, artificial lift completion tools and electric submersible pumps for approximately $34.0 million and including a contingent consideration liability valued at approximately $14.4 million at the date of the acquisition. If the acquiree was able to achieve certain levels of EBITDA over a three-year period, the Company would be obligated to make future tiered payments of up to $29.5 million. The contingent consideration liability was remeasured on a fair value basis each quarter until it expired in 2018. As of December 31, 2017, and through its expiration in 2018, the earn-out was estimated to have zero fair value and no amounts were paid upon expiration.
Operating Leases
The Company leases certain property and equipment under non-cancelable operating leases. The remaining terms of the operating leases generally range from
1
to
6 years
.
Lease expense under all operating leases totaled
$12.4 million
,
$10.6 million
and
$10.0 million
for the years ended
December 31, 2018
,
2017
and
2016
, respectively. As of December 31,
2018
, the future minimum lease payments under non-cancelable operating leases were as follows:
|
|
|
|
|
|
Years Ending December 31,
|
|
(In thousands)
|
2019
|
|
$
|
9,204
|
|
2020
|
|
6,962
|
|
2021
|
|
5,654
|
|
2022
|
|
5,185
|
|
2023
|
|
3,838
|
|
Thereafter
|
|
21
|
|
|
|
$
|
30,864
|
|
Note 9 - Employee Benefit Plans
The Company maintains a contributory profit sharing plan under a 401(k) arrangement which covers all employees meeting certain eligibility requirements. Eligible employees can make annual contributions to the plan up to the maximum amount allowed by current federal regulations, but no more than 80.0% of compensation as noted in the plan document. The Company’s 401(k) contributions for the years ended
December 31, 2018
and
2017
totaled
$11.7 million
and
$3.3 million
, respectively. Due to the continued market downturn and the Company's Chapter 11 Proceeding during 2016, no 401(k) contributions were made by the Company throughout 2016.
Note 10 - Acquisitions
Acquisition of O-Tex
On November 30, 2017, the Company acquired all of the outstanding equity interest of O-Tex for approximately $271.9 million, consisting of cash of approximately $132.5 million and 4.42 million shares of the Company's common stock with a fair value of $138.2 million. The Company also acquired the remaining 49.0% non-controlling interest in an O-Tex subsidiary for $1.3 million.
During the second quarter of 2018, C&J and the seller agreed to a working capital adjustment of $1.5 million in favor of C&J, which was accounted for as a reduction to the purchase price of O-Tex.
O-Tex specializes in both primary and secondary downhole specialty cementing services in most major U.S. shale plays. This strategic transaction immediately expands C&J’s cementing business with enhanced capabilities and strengthens the Company’s position as a leading oilfield services provider with a best-in-class well construction, intervention and completions platform.
The O-Tex transaction was accounted for using the acquisition method of accounting for business combinations. In applying the acquisition method of accounting, the Company was required to determine the accounting acquirer which was
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
deemed to be the party possessing the controlling financial interest. The Company determined that C&J possessed the controlling financial interest.
The purchase price was allocated to the net assets acquired based upon their estimated fair values, as shown below. The estimated fair values of certain assets and liabilities, including property plant and equipment, other intangible assets, and contingencies required significant judgments and estimates.
All of the goodwill associated with the O-Tex transaction was allocated to the WC&I reporting unit. As part of the Company's test for goodwill impairment, all of the goodwill was impaired and written down to zero as of December 31, 2018. See
Note 3 - Goodwill and Other Intangible Assets
for further discussion.
The purchase price was initially allocated to the net assets acquired during the fourth quarter of 2017 and subsequently adjusted within the measurement period during 2018 based upon the revised estimated fair values, as follows:
|
|
|
|
|
|
|
|
(In thousands)
|
|
Current assets
|
|
$
|
45,895
|
|
Property and equipment
|
|
64,496
|
|
Goodwill
|
|
146,015
|
|
Other intangible assets
|
|
71,500
|
|
Total assets acquired
|
|
$
|
327,906
|
|
|
|
|
Current liabilities
|
|
$
|
17,442
|
|
Deferred income taxes
|
|
31,301
|
|
Other liabilities
|
|
8,746
|
|
Total liabilities assumed
|
|
$
|
57,489
|
|
Net assets acquired
|
|
$
|
270,417
|
|
The fair value and gross contractual amount of accounts receivable acquired on November 30, 2017 was $30.0 million and $30.1 million, respectively. Based on the age of certain accounts receivable, a portion of the gross contractual amount was estimated to be uncollectible.
Property, plant and equipment assets acquired consist of the following fair values and ranges of estimated useful lives. As with fair value estimates, the determination of estimated useful lives requires judgments and assumptions.
|
|
|
|
|
|
|
|
|
Estimated
Useful Lives
|
Estimated Fair Value
|
|
|
|
(In thousands)
|
Land
|
|
Indefinite
|
$
|
2,010
|
|
Building and leasehold improvements
|
|
5-25
|
5,700
|
|
Office furniture, fixtures and equipment
|
|
3-5
|
946
|
|
Machinery & Equipment
|
|
2-10
|
52,880
|
|
Construction in progress
|
|
|
2,960
|
|
Property, plant and equipment
|
|
|
$
|
64,496
|
|
Other intangibles were assessed a fair value of $71.5 million with a weighted average amortization period of approximately 14.8 years. These intangible assets consist of customer relationships of $58.1 million, amortizable over 15 years, trade name of $11.8 million, amortizable over 15 years, and non-compete agreements of $1.6 million, amortizable over five years. The amount allocated to goodwill represents the excess of the purchase price over the fair value of the net assets acquired. Goodwill was allocated to the Company's WC&I reporting unit. The goodwill recognized as a result of the O-Tex transaction was primarily attributable to the expected increased economies of scale, enhanced capabilities and resources, and an expanded geographic footprint. The tax deductible portion of goodwill and other intangibles is $4.4 million and $10.7 million, respectively.
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The Company treated the O-Tex acquisition as a non-taxable transaction. Such treatment resulted in the acquired assets and liabilities having carryover basis for tax purposes. An estimated deferred tax liability in the amount of $31.3 million was recorded to account for the differences between the purchase price allocation and carryover tax basis.
Acquisition-related costs associated with the O-Tex transaction were expensed as incurred and totaled $4.4 million for the year ended December 31, 2017, and are included in selling, general and administrative expenses.
The results of operations for O-Tex were included in C&J's consolidated financial statements subsequent to the November 30, 2017 acquisition date through December 31, 2017 and included revenue of $16.2 million and net income of $0.4 million. The following unaudited pro forma results of operations have been prepared as though the O-Tex transaction was completed on January 1, 2016. Pro forma amounts are based on the purchase price allocation of the acquisition and are not necessarily indicative of results that may be reported in the future:
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
2017
|
|
2016
|
|
|
(In thousands)
|
Revenues
|
|
$
|
1,797,231
|
|
|
$
|
1,067,075
|
|
Net loss
|
|
$
|
(7,520
|
)
|
|
$
|
(939,454
|
)
|
Note 11 - Segment Information
In accordance with ASC No. 280 - Segment Reporting ("ASC 280"), the Company routinely evaluates whether its separate operating and reportable segments have changed. This determination is made based on the following factors: (1) the Company’s chief operating decision maker (“CODM”) is currently managing each operating segment as a separate business and evaluating the performance of each segment and making resource allocation decisions distinctly and expects to do so for the foreseeable future, and (2) discrete financial information for each operating segment is available.
Prior to and as of the year ended December 31, 2017, the Company’s reportable segments were: (i) Completion Services and (ii) Well Support Services. Due to the significant expansion of C&J's cementing business, during the first quarter of 2018 the CODM revised the approach in which performance evaluation and resource allocation decisions are made. Discrete financial information was created to provide the segment information necessary for the CODM to manage the Company under the revised operating segment structure. As a result of this change, the Company revised its reportable segments in the first quarter of 2018 to the following: (i) Completion Services, (ii) WC&I and (iii) Well Support Services. This segment structure reflects the financial information and reports used by the Company’s management, including its CODM, to make decisions regarding the Company’s business, including performance evaluation and resource allocation decisions. As a result of the revised reportable segment structure, the Company has restated the corresponding segment information for all periods presented. In line with the discontinuance of the small, ancillary service lines and divisions in the Other Services reportable segment, subsequent to the year ended December 31, 2016, financial information for the Other Services reportable segment is only presented for the corresponding prior year period.
The following is a brief description of the Company's reportable segments:
Completion Services
The Company’s Completion Services segment consists of the following businesses and service lines: (1) fracturing services; (2) cased-hole wireline and pumping services; and (3) completion support services, which includes the Company's R&T department.
Well Construction and Intervention Services
The Company’s WC&I segment consists of the following businesses and service lines: (1) cementing services and (2) coiled tubing services. During the first quarter of 2018, the Company exited its directional drilling business.
Well Support Services
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The Company’s Well Support Services segment consists of the following businesses and service lines: (1) rig services; (2) fluids management services; and (3) other specialty well site services. During the first quarter of 2018, the Company exited its artificial lift business.
The following tables set forth certain financial information with respect to the Company’s reportable segments.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Completion
Services
|
|
WC&I
|
|
Well Support Services
|
|
Other
|
|
Corporate / Elimination
|
|
Total
|
|
|
(In thousands)
|
Year Ended December 31, 2018 (Successor)
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue from external customers
|
|
$
|
1,453,577
|
|
|
$
|
375,667
|
|
|
$
|
392,845
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,222,089
|
|
Inter-segment revenues
|
|
618
|
|
|
—
|
|
|
315
|
|
|
—
|
|
|
(933
|
)
|
|
—
|
|
Depreciation and amortization
|
|
122,338
|
|
|
40,622
|
|
|
55,924
|
|
|
—
|
|
|
5,983
|
|
|
224,867
|
|
Operating income (loss)
|
|
124,451
|
|
|
(120,780
|
)
|
|
(22,197
|
)
|
|
—
|
|
|
(112,447
|
)
|
|
(130,973
|
)
|
Net income (loss)
|
|
126,257
|
|
|
(120,558
|
)
|
|
(22,306
|
)
|
|
—
|
|
|
(113,398
|
)
|
|
(130,005
|
)
|
Adjusted EBITDA
|
|
274,261
|
|
|
68,452
|
|
|
39,686
|
|
|
—
|
|
|
(98,718
|
)
|
|
283,681
|
|
Capital expenditures
|
|
245,987
|
|
|
41,371
|
|
|
18,095
|
|
|
—
|
|
|
5,606
|
|
|
311,059
|
|
As of December 31, 2018 (Successor)
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
713,738
|
|
|
$
|
249,712
|
|
|
$
|
233,650
|
|
|
$
|
—
|
|
|
$
|
227,354
|
|
|
$
|
1,424,454
|
|
Goodwill
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Year Ended December 31, 2017 (Successor)
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue from external customers
|
|
$
|
1,107,014
|
|
|
$
|
149,497
|
|
|
$
|
382,228
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,638,739
|
|
Inter-segment revenues
|
|
1,410
|
|
|
64
|
|
|
1,437
|
|
|
—
|
|
|
(2,911
|
)
|
|
—
|
|
Depreciation and amortization
|
|
73,254
|
|
|
13,657
|
|
|
49,582
|
|
|
—
|
|
|
4,157
|
|
|
140,650
|
|
Operating loss
|
|
132,889
|
|
|
5,267
|
|
|
(22,334
|
)
|
|
—
|
|
|
(131,601
|
)
|
|
(15,779
|
)
|
Net loss
|
|
128,036
|
|
|
34,230
|
|
|
(20,140
|
)
|
|
—
|
|
|
(119,669
|
)
|
|
22,457
|
|
Adjusted EBITDA
|
|
200,936
|
|
|
20,952
|
|
|
9,233
|
|
|
—
|
|
|
(100,259
|
)
|
|
130,862
|
|
Capital expenditures
|
|
170,167
|
|
|
14,413
|
|
|
24,368
|
|
|
—
|
|
|
1,238
|
|
|
210,186
|
|
As of December 31, 2017 (Successor)
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
718,433
|
|
|
$
|
407,185
|
|
|
$
|
278,955
|
|
|
$
|
—
|
|
|
$
|
204,284
|
|
|
$
|
1,608,857
|
|
Goodwill
|
|
—
|
|
|
147,515
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
147,515
|
|
Year Ended December 31, 2016 (Predecessor)
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue from external customers
|
|
$
|
515,939
|
|
|
$
|
83,848
|
|
|
$
|
363,768
|
|
|
$
|
7,587
|
|
|
$
|
—
|
|
|
$
|
971,142
|
|
Inter-segment revenues
|
|
1,375
|
|
|
368
|
|
|
148
|
|
|
29,115
|
|
|
(31,006
|
)
|
|
—
|
|
Depreciation and amortization
|
|
127,191
|
|
|
14,551
|
|
|
73,600
|
|
|
2,307
|
|
|
(209
|
)
|
|
217,440
|
|
Operating loss
|
|
(232,031
|
)
|
|
(74,583
|
)
|
|
(377,707
|
)
|
|
(51,778
|
)
|
|
(133,909
|
)
|
|
(870,008
|
)
|
Net loss
|
|
(232,296
|
)
|
|
(74,504
|
)
|
|
(373,499
|
)
|
|
(57,077
|
)
|
|
(206,913
|
)
|
|
(944,289
|
)
|
Adjusted EBITDA
|
|
(37,185
|
)
|
|
(4,439
|
)
|
|
19,456
|
|
|
(5,777
|
)
|
|
(66,897
|
)
|
|
(94,842
|
)
|
Capital expenditures
|
|
13,543
|
|
|
3,575
|
|
|
14,799
|
|
|
8,451
|
|
|
17,541
|
|
|
57,909
|
|
As of December 31, 2016 (Predecessor)
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
674,393
|
|
|
$
|
71,456
|
|
|
$
|
477,257
|
|
|
$
|
50,682
|
|
|
$
|
87,894
|
|
|
$
|
1,361,682
|
|
Goodwill
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The CODM and the rest of management evaluates reportable segment performance and allocates resources based on total earnings (loss) before net interest expense, income taxes, depreciation and amortization, other income (expense), net gain or (loss) on disposal of assets, acquisition-related costs, and non-routine items (“Adjusted EBITDA”), because Adjusted EBITDA is considered an important measure of each reportable segment’s performance. Adjusted EBITDA at the segment level is not considered to be a non-GAAP financial measure as it is the Company's segment measure of profit or loss and is required to be disclosed under GAAP pursuant to ASC 280.
Management believes that the disclosure of Adjusted EBITDA on a consolidated basis allows investors to make a direct comparison to competitors, without regard to differences in capital and financing structure. Investors should be aware, however, that there are limitations inherent in using Adjusted EBITDA as a measure of overall profitability because it excludes significant expense items. An improving trend in Adjusted EBITDA may not be indicative of an improvement in the Company’s profitability. To compensate for the limitations in utilizing Adjusted EBITDA as an operating measure, management also uses U.S. GAAP measures of performance, including operating income (loss) and net income (loss), to evaluate performance, but only with respect to the Company as a whole and not on a reportable segment basis.
As required under Item 10(e) of Regulation S-K of the Securities Exchange Act of 1934, as amended, included below is a reconciliation of consolidated Adjusted EBITDA, a non-GAAP financial measure, from net income (loss), which is the nearest comparable U.S. GAAP financial measure on a consolidated basis for the years ended December 31,
2018
,
2017
and
2016
.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|
Years Ended December 31,
|
|
|
2018
|
|
2017
|
|
|
2016
|
|
|
(In thousands)
|
Net income (loss)
|
|
$
|
(130,005
|
)
|
|
$
|
22,457
|
|
|
|
$
|
(944,289
|
)
|
Depreciation and amortization
|
|
224,867
|
|
|
140,650
|
|
|
|
217,440
|
|
Impairment expense
|
|
146,015
|
|
|
—
|
|
|
|
436,395
|
|
(Gain) loss on disposal of assets
|
|
25,676
|
|
|
(31,463
|
)
|
|
|
3,075
|
|
Interest expense, net
|
|
3,899
|
|
|
1,527
|
|
|
|
157,465
|
|
Other (income) expense, net
|
|
(2,453
|
)
|
|
(3
|
)
|
|
|
(9,504
|
)
|
Income tax benefit
|
|
(2,414
|
)
|
|
(39,760
|
)
|
|
|
(129,010
|
)
|
Severance and business divestiture costs
|
|
7,461
|
|
|
5,954
|
|
|
|
34,179
|
|
Inventory reserve
|
|
6,131
|
|
|
—
|
|
|
|
35,350
|
|
Restructuring costs
|
|
3,330
|
|
|
11,236
|
|
|
|
30,401
|
|
Acquisition-related and other transaction costs
|
|
970
|
|
|
4,606
|
|
|
|
10,534
|
|
Share-based compensation expense acceleration
|
|
204
|
|
|
15,658
|
|
|
|
7,792
|
|
Reorganization costs
|
|
—
|
|
|
—
|
|
|
|
55,330
|
|
Adjusted EBITDA
|
|
$
|
283,681
|
|
|
$
|
130,862
|
|
|
|
$
|
(94,842
|
)
|
Note 12 - Quarterly Financial Data (unaudited)
Summarized quarterly financial data for the years ended
December 31, 2018
and
2017
are presented below:
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters Ended
|
|
|
March 31, 2018
|
|
June 30, 2018
|
|
September 30, 2018
|
|
December 31, 2018
|
|
|
(In thousands, except per share data)
|
Revenue
|
|
$
|
553,000
|
|
|
$
|
610,521
|
|
|
$
|
567,924
|
|
|
$
|
490,644
|
|
Operating income (loss)
|
|
20,342
|
|
|
30,894
|
|
|
9,376
|
|
|
(191,583
|
)
|
Income (loss) before income taxes
|
|
20,534
|
|
|
27,603
|
|
|
8,929
|
|
|
(189,484
|
)
|
Net income (loss)
|
|
20,594
|
|
|
28,496
|
|
|
10,433
|
|
|
(189,527
|
)
|
Net income (loss) per common share:
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.31
|
|
|
$
|
0.42
|
|
|
$
|
0.16
|
|
|
$
|
(2.87
|
)
|
Diluted
|
|
$
|
0.31
|
|
|
$
|
0.42
|
|
|
$
|
0.16
|
|
|
$
|
(2.87
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters Ended
|
|
|
March 31, 2017
|
|
June 30, 2017
|
|
September 30, 2017
|
|
December 31, 2017
|
|
|
(In thousands, except per share data)
|
Revenue
|
|
$
|
314,194
|
|
|
$
|
390,143
|
|
|
$
|
442,652
|
|
|
$
|
491,750
|
|
Operating income (loss)
|
|
(36,408
|
)
|
|
(13,244
|
)
|
|
6,412
|
|
|
27,462
|
|
Income (loss) before income taxes
|
|
(35,537
|
)
|
|
(15,114
|
)
|
|
7,357
|
|
|
25,991
|
|
Net income (loss)
|
|
(32,301
|
)
|
|
(12,721
|
)
|
|
10,484
|
|
|
56,995
|
|
Net income (loss) per common share:
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.58
|
)
|
|
$
|
(0.20
|
)
|
|
$
|
0.17
|
|
|
$
|
0.89
|
|
Diluted
|
|
$
|
(0.58
|
)
|
|
$
|
(0.20
|
)
|
|
$
|
0.17
|
|
|
$
|
0.88
|
|
Note 13 - Supplemental Cash Flow Disclosures
Listed below are supplemental cash flow disclosures for the year ended
December 31, 2018
,
2017
and
2016
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|
Years Ended December 31,
|
|
|
2018
|
|
2017
|
|
|
2016
|
|
|
(In thousands)
|
Cash paid for interest
|
|
$
|
(1,444
|
)
|
|
$
|
(926
|
)
|
|
|
$
|
(19,153
|
)
|
Cash refunded from income taxes
|
|
$
|
4,008
|
|
|
$
|
10,561
|
|
|
|
$
|
14,943
|
|
Cash paid for reorganization items
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
$
|
(24,719
|
)
|
Non-cash investing and financing activity:
|
|
|
|
|
|
|
|
Change in accrued capital expenditures
|
|
$
|
4,828
|
|
|
$
|
202
|
|
|
|
$
|
(3,182
|
)
|
Non-cash consideration for business acquisition
|
|
$
|
—
|
|
|
$
|
138,166
|
|
|
|
$
|
—
|
|
Note 14 - Chapter 11 Proceeding and Emergence
Overview
On July 8, 2016, the Debtors, including C&J Corporate Services (Bermuda) Ltd. (together with the Predecessor, the “Bermudian Entities”), C&J Energy Production Services-Canada Ltd. and Mobile Data Technologies Ltd. (together, the “Canadian Entities”), entered into a Restructuring Support and Lock-Up Agreement (the “Restructuring Support Agreement”), with certain lenders (the “Supporting Lenders”) holding approximately 90.0% of the secured claims and interests arising under the Credit Agreement, dated as of March 24, 2015 (as amended and otherwise modified, the “Original Credit Agreement”). The Restructuring Support Agreement contemplated the implementation of a financial restructuring of the Company, including the elimination of all amounts owed under the Original Credit Agreement through a complete debt-to-
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
equity conversion and a re-investment in the Company through an equity rights offering. This financial restructuring was effectuated through the Restructuring Plan under Chapter 11 of the Bankruptcy Code.
To implement the Restructuring Support Agreement, on July 20, 2016 (the “Petition Date”), the Debtors filed voluntary petitions for reorganization (the “Bankruptcy Petitions”) seeking relief under the provisions of Chapter 11 of the Bankruptcy Code with the United States Bankruptcy Court in the Southern District of Texas, Houston Division (the “Bankruptcy Court”), and also commenced ancillary proceedings in Canada on behalf of the Canadian Entities and a provisional liquidation proceeding in Bermuda on behalf of the Bermudian Entities. The Chapter 11 Proceeding was being administered under the caption “
In re: CJ Holding Co., et al., Case No. 16-33590
”. Throughout the Chapter 11 Proceeding, the Debtors continued operations and management of their assets in the ordinary course as debtors-in-possession under the jurisdiction of the Bankruptcy Court in accordance with the applicable provisions of the Bankruptcy Code and orders of the Bankruptcy Court.
In accordance with the Restructuring Support Agreement, the Debtors filed the Restructuring Plan and related disclosure statement (the “Disclosure Statement”) with the Bankruptcy Court on August 19, 2016, with a first amendment to the Restructuring Plan filed on September 28, 2016 and a second amendment filed on November 3, 2016. On November 4, 2016, the Bankruptcy Court approved the Disclosure Statement, finding that the Disclosure Statement contained adequate information as required by the Bankruptcy Code. The Debtors then launched a solicitation of acceptances of the Restructuring Plan, as required by the Bankruptcy Code. On December 16, 2016, an order confirming the Restructuring Plan was entered by the Bankruptcy Court. On the Plan Effective Date, the Debtors substantially consummated the Restructuring Plan and emerged from the Chapter 11 Proceeding. As part of the transactions undertaken pursuant to the Restructuring Plan, as of the Plan Effective Date, the Successor was formed, the Predecessor's equity was canceled, the Predecessor transferred all of its assets and operations to the Successor and the Predecessor was subsequently dissolved. As a result, the Successor became the successor issuer to the Predecessor.
The key terms of the restructuring included in the Restructuring Plan were as follows:
|
|
•
|
Debt-to-equity Conversion: As of the Plan Effective Date, the Supporting Lenders were issued new common equity (“New Equity”) in the Successor, as the ultimate parent company of the reorganized Debtors, and all of the existing shares of the Predecessor's common equity were canceled.
|
|
|
•
|
The Rights Offering, Backstop Commitment: The Company offered its secured lenders the right to purchase New Equity in an amount of up to $200.0 million as part of the approved Restructuring Plan (the “Rights Offering”). Certain of the Supporting Lenders (the “Backstop Parties”) agreed to backstop the full amount pursuant to a Backstop Commitment Agreement, in exchange for a commitment premium of 5.0% of the $200.0 million committed amount payable in New Equity to the Backstop Parties (the “Backstop Fee”). The Rights Offering was consummated on the Plan Effective Date and the shares were issued at a price that reflects a discount of 20.0% to the Restructuring Plan value, which was $750.0 million.
|
|
|
•
|
DIP Facility: Certain of the Supporting Lenders (the “DIP Lenders”) provided a superpriority secured delayed draw term loan facility to the Predecessor in an aggregate principal amount of up to $100.0 million (the “DIP Facility”). As further discussed below, on July 25, 2016, the Bankruptcy Court entered an order approving the Debtors’ entry into the DIP Facility on an interim basis, pending a final hearing. On July 29, 2016, the Debtors entered into a superpriority secured debtor-in-possession credit agreement, among the Debtors, the DIP Lenders and Cortland Capital Market Services LLC, as Administrative Agent (the “DIP Credit Agreement”), which set forth the terms and conditions of the DIP Facility. On September 25, 2016, the Bankruptcy Court entered a final order approving entry into the DIP Facility and DIP Credit Agreement. The Company repaid all amounts outstanding under the DIP Facility on the Plan Effective Date using proceeds from the Rights Offering.
|
|
|
•
|
The New Credit Facility: The Successor and certain of its subsidiaries, as borrowers (the “Borrowers”), entered into a revolving credit and security agreement (the “New Credit Facility”) dated the Plan Effective Date with a maturity date of January 6, 2021, with PNC Bank, National Association, as administrative agent (the “Agent”). The Borrowers subsequently amended and restated the New Credit Facility in full pursuant to an amended and restated credit and security agreement (the “Amended Credit Facility”) dated May 4, 2017, with the Agent and the lenders party thereto. The Amended Credit Facility allows the Borrowers to incur revolving loans in an aggregate amount up to the lesser of $200.0 million and a borrowing base, which borrowing base is based upon the value of the Borrowers’ accounts receivable and inventory. The Amended
|
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Credit Facility also provides for the issuance of letters of credit, which would reduce borrowing capacity thereunder. The maturity date of the Amended Credit Facility was May 4, 2022.
|
|
•
|
The New Warrants: As of the Plan Effective Date, the Company agreed to issue new seven-year warrants exercisable on a net-share settled basis into up to 6.0% of the New Equity at a strike price of $27.95 per warrant (the “New Warrants”). New Warrants representing up to 2.0% of the New Equity were issued to existing holders of Predecessor common equity as a result of such holders voting as a class to accept the Restructuring Plan, and the remaining New Warrants representing up to 4.0% of the New Equity were issued to a third-party who acquired them from the representative for the Debtors' general unsecured creditors.
|
|
|
•
|
Distributions: The DIP Lenders received payment in full in cash on the Plan Effective Date from cash on hand and proceeds from the Rights Offering. The Supporting Lenders received all of the New Equity, subject to dilution on account of the Management Incentive Plan (as defined below), the Rights Offering, the Backstop Fee and the New Warrants, along with all of the subscription rights under the Rights Offering. Under the Restructuring Plan, mineral contractor claimants have or will be paid in full in the ordinary course of business. Additionally, subject to the terms of the Restructuring Plan, certain other unsecured claimants will share in a $33.0 million cash recovery pool, plus a portion of the New Warrants, as described above.
|
|
|
•
|
Management Incentive Plan: 10.0% of the New Equity was reserved for a management incentive program to be issued to management of the Company after the Plan Effective Date from time to time at the discretion of the board of the reorganized Company (the “Management Incentive Plan”). See
Note 5 - Stockholders' Equity
for additional information regarding the Management Incentive Plan.
|
|
|
•
|
Governance: The board of the Successor was appointed by the Supporting Lenders and includes the Successor's Chief Executive Officer.
|
Liabilities Subject to Compromise
As of December 31, 2016, the Company had segregated liabilities and obligations whose treatment and satisfaction were dependent on the outcome of its reorganization under the Chapter 11 Proceeding and had classified these items as liabilities subject to compromise. Generally, all actions to enforce or otherwise effect repayment of pre-petition liabilities of the Debtors, as well as all pending litigation against the Debtors, were subject to the Chapter 11 Proceeding. Liabilities subject to compromise includes only those liabilities that are obligations of the Debtors and excludes the obligations of the Predecessor's non-debtor subsidiaries.
Principal and accrued interest owed to the Supporting Lenders as of the Petition Date were settled via the issuance of New Equity under the Restructuring Plan. Interest expense incurred subsequent to the Petition Date was not accrued since it was not treated as an allowed claim under the Restructuring Plan. For the year ended December 31, 2016, the Company did not accrue interest totaling $60.5 million under the Original Credit Agreement subsequent to the Petition Date.
As of December 31, 2016, the Company classified the entire principal balance of the Revolving Credit Facility, the Five-Year Term Loans and the Seven-Year Term Loans (see
Note 2 - Debt
for defined terms), as well as interest that was accrued but unpaid as of the Petition Date, as liabilities subject to compromise in accordance with ASC 852 - Reorganizations. The components of liabilities subject to compromise were as follows:
|
|
|
|
|
|
December 31, 2016
|
|
(In thousands)
|
Revolving Credit Facility
|
$
|
284,400
|
|
Five-Year Term Loans
|
569,250
|
|
Seven-Year Term Loans
|
480,150
|
|
Total debt subject to compromise
|
1,333,800
|
|
Accrued interest on debt subject to compromise
|
37,516
|
|
Accounts payable and other estimated allowed claims
|
60,780
|
|
Related party payables
|
13,250
|
|
Total liabilities subject to compromise
|
$
|
1,445,346
|
|
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Reorganization Items
The Company classifies all income, expenses, gains or losses that were incurred or realized as a result of the Chapter 11 Proceeding as reorganization items in its consolidated statements of operations. In addition, the Company reports professional fees and related costs associated with and incurred during the Chapter 11 Proceeding as reorganization items. The components of reorganization items are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2016
|
|
On January 1, 2017
|
|
|
(In thousands)
|
Gain on settlement of liabilities subject to compromise
|
|
$
|
—
|
|
|
$
|
666,399
|
|
Net loss on fresh start fair value adjustments
|
|
—
|
|
|
(358,557
|
)
|
Professional fees
|
|
(41,240
|
)
|
|
(13,435
|
)
|
Contract termination settlements
|
|
(20,383
|
)
|
|
—
|
|
Revision of estimated claims
|
|
(782
|
)
|
|
—
|
|
Related party settlement
|
|
5,226
|
|
|
—
|
|
Vendor claims adjustment
|
|
1,849
|
|
|
(438
|
)
|
Total reorganization items
|
|
$
|
(55,330
|
)
|
|
$
|
293,969
|
|
While the Company's emergence from bankruptcy is complete, certain administrative activities will continue under the authority of the Bankruptcy Court until all disputed claims or other matters have been concluded.
Note 15 - Fresh Start Accounting
The Company adopted fresh start accounting under the provisions of ASC 852 on the Plan Effective Date in connection with the Company's emergence from bankruptcy. Although the effective date of the Restructuring Plan was January 6, 2017, the Company accounted for the consummation of the Restructuring Plan as if it had occurred on the Fresh Start Reporting Date, January 1, 2017 and implemented Fresh Start reporting as of that date. The adoption of Fresh Start accounting resulted in a new reporting entity, the Successor, for financial reporting purposes. The presentation is analogous to that of a new business entity such that on the Plan Effective Date the Successor's consolidated financial statements reflect a new capital structure with no beginning retained earnings or deficit and a new basis in the identifiable assets and liabilities assumed which includes the elimination of Predecessor accumulated depreciation and accumulated amortization. Upon the Company's emergence from the Chapter 11 Proceeding, the Company qualified for and adopted Fresh Start accounting in accordance with the provisions set forth in ASC 852 based on the following two conditions: (i) holders of existing voting shares of the Predecessor immediately before the Plan Effective Date received less than 50.0% of the voting shares of the Successor and (ii) the reorganization value of the Successor was less than its post-petition liabilities and estimated allowed claims.
As part of Fresh Start accounting, the Company was required to determine the reorganization value of the Successor upon emergence from the Chapter 11 Proceeding. Reorganization value approximates the fair value of the entity, before considering liabilities, and approximates the amount a willing buyer would pay for the assets of the entity immediately after the restructuring. The fair value of the Successor's assets was determined with the assistance of a third-party valuation expert who used available comparable market data and quotations, discounted cash flow analysis, and other methods in determining the appropriate asset fair values. The reorganization value was allocated to the Company's individual assets based on their estimated fair values.
Enterprise value, which was used to derive reorganization value, represents the estimated fair value of an entity’s capital structure which generally consists of long term debt and stockholders’ equity. The Successor’s enterprise value was approved by the Bankruptcy Court in support of the Restructuring Plan and was not to exceed $750.0 million, which represented the mid-point of a determined range of $600.0 million to $900.0 million. The Successor's enterprise value of $750.0 million was based upon $725.9 million of New Equity and New Warrants as approved by the Bankruptcy Court and $24.1 million of other liabilities that were not eliminated or discharged under the Restructuring Plan. The Successor's enterprise value was determined with the assistance of a separate third-party valuation expert who used available comparable market data and quotations, discounted cash flow analysis and other internal financial information and projections. This enterprise value combined with the Company’s Rights Offering was the basis for deriving equity value. The Company’s estimates of fair value are inherently subject to significant uncertainties and contingencies beyond its control. Accordingly,
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
there can be no assurance that the estimates, assumptions, valuations, appraisals and financial projections will be realized, and actual results could vary materially. Moreover, the market value of the Company’s common stock subsequent to its emergence from bankruptcy may differ materially from the equity valuation derived for accounting purposes.
Machinery and Equipment
The fair value of machinery and equipment was estimated with the assistance of the third-party valuation expert, and the market approach, the cost approach, and the income approach were considered for each individual asset. The market approach and the cost approach were the primary approaches that were relied upon to value these assets. Although the income approach was not applied to value the machinery and equipment assets individually, the Company did consider the earnings of the reporting unit within which each of these assets reside. Because more than one approach was used to develop a valuation, the various approaches were reconciled to determine a final value conclusion.
Under the cost approach, the valuation estimate was based upon a determination of replacement cost new ("RCN"), reproduction cost new ("CRN"), or a combination of both. Once the RCN and CRN estimates were adjusted for physical and functional conditions, they were then compared to market data and other indications of value, where available, to confirm results obtained by the cost approach. Where direct RCN estimates were not available or deemed inappropriate, the CRN for machinery and equipment was estimated using the indirect, or trending, method in which percentage changes in applicable price indices were applied to historical costs to convert them into indications of current costs. To estimate the CRN amounts, inflation indices from established external sources were then applied to historical costs to estimate the CRN for each such asset.
The Company also developed a cost approach when market information was not available, or a market approach was deemed inappropriate. In doing so, an indicated value was derived by deducting physical deterioration from the RCN or CRN of each identifiable asset. Physical deterioration is the loss in value or usefulness of a property due to the using up or expiration of its useful life caused by wear and tear, deterioration, exposure to various elements, physical stresses, and similar factors.
Under the market approach, the valuation estimate was based upon an analysis of recent sales transactions for comparable assets and took into account physical, functional and economic conditions. Where comparable sales transactions could not be reasonably obtained, the Company utilized the percent of cost technique under the market approach, which takes into consideration general sales, sales listings, and auction data for each major asset category. This information was then used in conjunction with each asset’s effective age to develop ratios between the sales price and RCN or CRN of similar asset types. A market-based depreciation curve was then developed and applied to asset categories where sufficient sales and auction information existed.
Economic obsolescence related to machinery and equipment was also considered and was applied to stacked and underutilized assets based upon the status of the asset. Economic obsolescence was also considered in situations in which the earnings of the applicable business segment in which the assets are employed suggest economic obsolescence. When penalizing assets for economic obsolescence, an additional economic obsolescence penalty was levied, while considering scrap value to be the floor value for an asset.
Land, Buildings and Leasehold Improvements
The fair value estimates of the real property assets were estimated with the assistance of the third-party valuation expert, and the market approach, the cost approach, and the income approach were considered for each of the Company's significant real property assets. The Company primarily relied upon the market and cost approaches.
In valuing the fee simple interest in the land, the Company utilized the sales comparison approach under the market approach. The sales comparison approach estimates value based upon the price in which other purchasers and sellers have agreed to transact for comparable properties. This approach is based on the principle of substitution, which states that the limits of prices, rents and rates tend to be set by the prevailing prices, rents and rates of equally desirable substitutes. In conducting the sales comparison approach, data was gathered on comparable properties and adjustments were made for factors including market conditions, size, access/frontage, zoning, location, and conditions of sale. Greatest weight was typically given to the comparable sales in proximity and similar in size to each of the owned sites.
In valuing the fee simple interest in buildings and leasehold improvements, the Company utilized the direct and indirect methods of the cost approach. For the direct method cost approach analysis, the Company first had to determine the RCN. In order to estimate the RCN of the buildings and leasehold improvements, various factors were considered including building size, year built, number of stories, and the breakout of the space, property history, maintenance history, and insurable
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
value costs. For the indirect method cost approach, the Company first had to estimate a CRN for leasehold improvements being valued via the indirect, or trending, method of the cost approach. To estimate the CRN amounts, the Company applied published inflation indices obtained from third-party sources to each asset’s historical cost to convert the known cost into an indication of current cost.
Once the RCN and CRN of the buildings and leasehold improvements was computed, the Company estimated an allowance for physical depreciation for the buildings and leasehold improvements based upon their respective age.
Intangible Assets
The financial information used to estimate the fair values of intangible assets was consistent with the information used in estimating the Company’s enterprise value. Tradenames were valued primarily utilizing the relief from royalty method of the income approach. Significant inputs and assumptions included remaining useful lives, the forecasted revenue streams, applicable royalty rates, tax rates, and applicable discount rates. Customer relationships were considered in the analysis, but based on the valuation under the excess earnings methodology, no value was attributed to customer relationships.
The following table reconciles the enterprise value to the estimated fair value of the Successor common stock as of the Fresh Start Reporting Date:
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
Enterprise value
|
|
$
|
750,000
|
|
|
Add: Cash and cash equivalents
|
|
181,242
|
|
|
Less: Emergence costs settled in cash post-emergence
|
|
(5,378
|
)
|
|
Fair value of New Equity and New Warrants, including Rights Offering
|
|
925,864
|
|
|
Less: Rights Offering proceeds
|
|
(200,000
|
)
|
|
Less: Fair value of New Warrants
|
|
(20,385
|
)
|
|
Fair value of Successor common stock, prior to Rights Offering
|
|
$
|
705,479
|
|
|
|
|
|
|
Shares outstanding on January 1, 2017, prior to Rights Offering shares
|
|
39,999,997
|
|
|
Per share value
|
|
$
|
17.64
|
|
|
The following table reconciles the enterprise value to the reorganization value of the Successor assets on the Effective Date:
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
Enterprise value
|
|
$
|
750,000
|
|
|
Add: Cash and cash equivalents
|
|
181,242
|
|
|
Less: Emergence costs settled in cash post-emergence
|
|
(5,378
|
)
|
|
Add: Other current liabilities
|
|
165,501
|
|
|
Add: Other long-term liabilities and deferred tax liabilities
|
|
22,666
|
|
|
Reorganization value of Successor assets
|
|
$
|
1,114,031
|
|
|
The following table summarizes the impact of the reorganization and the Fresh Start accounting adjustments on the Company's consolidated balance sheet on the Fresh Start Reporting Date. The reorganization value has been allocated to the assets acquired based upon their estimated fair values, as shown below. The estimated fair values of certain assets and liabilities, including property, plant and equipment, other intangible assets, taxes (including uncertain tax positions), and contingencies required significant judgments and estimates:
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Predecessor
|
|
Reorganization Adjustments
|
|
Fresh Start Adjustments
|
|
Successor
|
|
|
(In thousands)
|
ASSETS
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
64,583
|
|
|
$
|
116,659
|
|
(a)
|
$
|
—
|
|
|
$
|
181,242
|
|
Accounts receivable
|
|
137,222
|
|
|
—
|
|
|
—
|
|
|
137,222
|
|
Inventories, net
|
|
54,471
|
|
|
—
|
|
|
—
|
|
|
54,471
|
|
Prepaid and other current assets
|
|
37,392
|
|
|
—
|
|
|
—
|
|
|
37,392
|
|
Deferred tax assets
|
|
6,020
|
|
|
—
|
|
|
—
|
|
|
6,020
|
|
Total current assets
|
|
299,688
|
|
|
116,659
|
|
|
—
|
|
|
416,347
|
|
Property, plant and equipment, net
|
|
950,811
|
|
|
—
|
|
|
(350,314
|
)
|
(h)
|
600,497
|
|
Other assets:
|
|
|
|
|
|
|
|
|
Intangible assets, net
|
|
76,057
|
|
|
—
|
|
|
(15,657
|
)
|
(h)
|
60,400
|
|
Deferred financing costs
|
|
—
|
|
|
2,248
|
|
(b)
|
—
|
|
|
2,248
|
|
Other noncurrent assets
|
|
35,045
|
|
|
—
|
|
|
(506
|
)
|
(h)
|
34,539
|
|
Total assets
|
|
$
|
1,361,601
|
|
|
$
|
118,907
|
|
|
$
|
(366,477
|
)
|
|
$
|
1,114,031
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
75,193
|
|
|
$
|
16,848
|
|
(c)
|
$
|
—
|
|
|
$
|
92,041
|
|
Payroll and related costs
|
|
18,287
|
|
|
—
|
|
|
—
|
|
|
18,287
|
|
Accrued expenses
|
|
59,129
|
|
|
(5,985
|
)
|
(c)
|
—
|
|
|
53,144
|
|
DIP Facility
|
|
25,000
|
|
|
(25,000
|
)
|
(d)
|
—
|
|
|
—
|
|
Other current liabilities
|
|
3,026
|
|
|
—
|
|
|
(997
|
)
|
(i)
|
2,029
|
|
Total current liabilities
|
|
180,635
|
|
|
(14,137
|
)
|
|
(997
|
)
|
|
165,501
|
|
Deferred tax liabilities
|
|
15,613
|
|
|
—
|
|
|
(4,613
|
)
|
(j)
|
11,000
|
|
Other long-term liabilities
|
|
18,577
|
|
|
—
|
|
|
(6,911
|
)
|
(i)
|
11,666
|
|
Total liabilities not subject to compromise
|
|
214,825
|
|
|
(14,137
|
)
|
|
(12,521
|
)
|
|
188,167
|
|
Liabilities subject to compromise
|
|
1,445,346
|
|
|
(1,445,346
|
)
|
(e)
|
—
|
|
|
—
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
|
|
|
Common stock
|
|
1,195
|
|
|
(640
|
)
|
(f)
|
—
|
|
|
555
|
|
Additional paid-in capital
|
|
1,009,426
|
|
|
926,504
|
|
(f)
|
(1,010,621
|
)
|
(k)
|
925,309
|
|
Accumulated other comprehensive loss
|
|
(2,600
|
)
|
|
—
|
|
|
2,600
|
|
(k)
|
—
|
|
Retained earnings (deficit)
|
|
(1,306,591
|
)
|
|
652,526
|
|
(g)
|
654,065
|
|
(l)
|
—
|
|
Total stockholders' equity (deficit)
|
|
(298,570
|
)
|
|
1,578,390
|
|
|
(353,956
|
)
|
(l)
|
925,864
|
|
Total liabilities and stockholders' equity
|
|
$
|
1,361,601
|
|
|
$
|
118,907
|
|
|
$
|
(366,477
|
)
|
|
$
|
1,114,031
|
|
Reorganization adjustments
(a) Represents the reorganization adjustment to cash and cash equivalents:
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
Cash settlement of general unsecured and other reinstated claims
|
|
$
|
(33,898
|
)
|
|
Payment of professional fees and success fees paid
|
|
(21,657
|
)
|
|
Repayment of DIP Facility borrowing and accrued interest
|
|
(25,538
|
)
|
|
Proceeds from the Rights Offering
|
|
200,000
|
|
|
Payment of deferred financing costs related to the New Credit Facility
|
|
(2,248
|
)
|
|
Net impact to cash and cash equivalents
|
|
$
|
116,659
|
|
|
(b) Represents deferred loan costs associated with the closing of the New Credit Facility.
(c) Represents the reorganization adjustment to accounts payable and accrued expenses:
|
|
|
|
|
|
|
|
(In thousands)
|
Accounts payable:
|
|
|
Pre-petition liabilities related to contract cures, 503(b)(9) claims and critical vendors
|
|
$
|
16,848
|
|
|
|
|
Accrued expenses:
|
|
|
Settlement of professional fees
|
|
$
|
(10,135
|
)
|
Reinstate liability for acquisition holdback
|
|
4,100
|
|
Settlement of accrued interest related to the DIP Facility
|
|
(538
|
)
|
Other accrued expenses
|
|
588
|
|
Net impact to accrued expenses
|
|
$
|
(5,985
|
)
|
(d) Represents the repayment of the DIP Facility.
(e) Represents the settlement of liabilities subject to compromise in accordance with the Restructuring Plan:
|
|
|
|
|
|
|
|
(In thousands)
|
Fair value of Successor common stock
|
|
$
|
(705,479
|
)
|
Fair value of New Warrants issued per the Restructuring Plan
|
|
(20,385
|
)
|
Fair value of reinstated accounts payable and accrued liabilities to be settled in cash
|
|
(20,083
|
)
|
General unsecured creditor claims settled in cash
|
|
(33,000
|
)
|
Gain on settlement of liabilities subject to compromise
|
|
(666,399
|
)
|
Net impact to liabilities subject to compromise
|
|
$
|
(1,445,346
|
)
|
(f) Represents the reorganization adjustments to common stock and additional paid in capital:
|
|
|
|
|
|
|
|
(In thousands)
|
Common stock:
|
|
|
Cancellation of Predecessor common shares
|
|
$
|
(1,195
|
)
|
Issuance of Successor common stock
|
|
555
|
|
Net impact to common stock
|
|
$
|
(640
|
)
|
|
|
|
Additional paid in capital:
|
|
|
Fair value of Successor common stock
|
|
$
|
705,479
|
|
Fair value of New Warrants issued per the Restructuring Plan
|
|
20,385
|
|
Proceeds from the Rights Offering
|
|
200,000
|
|
Cancellation of Predecessor common shares
|
|
1,195
|
|
Issuance of Successor common stock
|
|
(555
|
)
|
Net impact to additional paid in capital
|
|
$
|
926,504
|
|
C&J ENERGY SERVICES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(g) Represents the reorganization adjustments to retained deficit:
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
Gain on settlement of liabilities subject to compromise
|
|
$
|
666,399
|
|
|
Accrual of success fee
|
|
(13,435
|
)
|
|
Adjustment for other expenses
|
|
(438
|
)
|
|
Net impact to retained deficit
|
|
$
|
652,526
|
|
|
Fresh Start adjustments
(h) Represents the Fresh Start accounting adjustments based upon the individual asset fair values.
(i) Represents the accelerated recognition of deferred gain balances of the Predecessor.
(j) Represents the tax effect of the above Fresh Start accounting adjustments.
(k) Represents the adjustment to Predecessor additional paid-in capital as a result of the elimination of Predecessor retained deficit and accumulated other comprehensive loss in accordance with ASC 852
.
(l) Represents the income statement impacts of the revaluation loss of $354.0 million, after tax, and the elimination of the resulting retained deficit balance in accordance with ASC 852.