THE
WOODLANDS, Texas, Oct. 31,
2023 /PRNewswire/ -- Newpark Resources, Inc. (NYSE:
NR) ("Newpark" or the "Company") today announced results for the
third quarter ended September 30, 2023.
THIRD QUARTER 2023 RESULTS
(all comparisons versus the prior year period unless
otherwise noted)
- Industrial Solutions segment revenue of $57.3 million, +12%; year-to-date $161.2 million, +19%
- Fluids Systems segment revenue of $141.2
million, -16%; year-to-date $420.6
million, -8%
- Net Income of $7.7 million, or
$0.09 per diluted share
- Adjusted Net Income of $8.4
million, +59%; $0.09 per
diluted share, +71%
- Adjusted EBITDA of $22.3 million,
+13%
- Adjusted EBITDA margin of 11.2%, +230 basis points
- Total Debt of $86 million, Net
Debt of $59 million and Net Leverage
of 0.7x as of September 30, 2023
- Repurchased $6 million of common
equity under our share repurchase authorization; a total of
$26 million repurchased
year-to-date
|
Third
Quarter
|
|
|
|
(In
millions)
|
2023
|
|
2022
|
|
Change
|
|
Revenues
|
$
198.5
|
|
$
219.9
|
|
$
(21.4)
|
|
Operating income
(loss)
|
$
13.2
|
|
$
(21.3)
|
|
$
34.6
|
|
Net cash provided by
(used in) operating activities
|
$
27.0
|
|
$
(5.1)
|
|
$
32.1
|
|
Free Cash
Flow
|
$
22.9
|
|
$
(12.7)
|
|
$
35.6
|
|
Fluids Systems
Segment
|
|
|
|
|
|
|
Revenues
|
$
141.2
|
|
$
168.6
|
|
$
(27.4)
|
|
Operating income
(loss)
|
$
7.6
|
|
$
(24.2)
|
|
$
31.8
|
|
Adjusted
EBITDA
|
$
9.9
|
|
$
8.8
|
|
$
1.1
|
|
Operating margin
(%)
|
5.4 %
|
|
(14.3) %
|
|
1970
|
bps
|
Adjusted EBITDA margin
(%)
|
7.0 %
|
|
5.2 %
|
|
180
|
bps
|
Industrial Solutions
Segment
|
|
|
|
|
|
|
Revenues
|
$
57.3
|
|
$
51.2
|
|
$
6.0
|
|
Operating
income
|
$
14.3
|
|
$
10.0
|
|
$
4.3
|
|
Adjusted
EBITDA
|
$
19.7
|
|
$
15.4
|
|
$
4.3
|
|
Operating margin
(%)
|
25.0 %
|
|
19.6 %
|
|
540
|
bps
|
Adjusted EBITDA margin
(%)
|
34.4 %
|
|
30.1 %
|
|
430
|
bps
|
MANAGEMENT COMMENTARY
"Our team delivered strong third quarter results, while
demonstrating continued execution on our multi-year business
transformation strategy," stated Matthew
Lanigan, President and Chief Executive Officer of Newpark
Resources. "Ongoing commercial growth and operational excellence
initiatives across the enterprise contributed to significant
year-over-year growth in net income, Adjusted EBITDA and free cash
flow in the third quarter, putting us on pace for a solid full-year
performance."
"Our Industrial Solutions segment delivered record third quarter
revenue," continued Lanigan. "Strong underlying demand across our
core end-markets, continued share gains and ongoing investments in
fleet contributed to 28% year-over-year growth in segment Adjusted
EBITDA, together with 430 basis points of Adjusted EBITDA margin
expansion."
"The strategic review of our Fluids business is progressing in
accordance with our expectations," continued Lanigan. "Since
launching the sale process in September, we're pleased with the
level of interest from potential acquirers who recognize the high
quality of our industry leading technical expertise, service
quality and established customer relationships."
"Fluids Systems segment third quarter revenues declined 16%
year-over-year, primarily reflecting the effects of last year's
divestitures and other actions, but importantly, delivered a 12%
improvement in Adjusted EBITDA and its strongest Adjusted EBITDA
margin in five years, supported by strong activity in Europe and Africa, improved customer mix, a robust
seasonal recovery in Canada and
continued cost controls in a subdued U.S. market," continued
Lanigan.
"We generated $23 million in free
cash flow in the third quarter, bringing our year-to-date free cash
flow to $47 million, or 74% of
year-to-date Adjusted EBITDA," stated Gregg
Piontek, Senior Vice President and Chief Financial Officer.
"As our business has become increasingly cash generative, we've
taken a programmatic approach toward debt reduction and return of
capital. For the twelve months ended September 30, 2023, we reduced outstanding
borrowings by more than $70 million,
bringing our net leverage to 0.7x at the end of the third quarter,
while using nearly $44 million for
share repurchases. As previously stated, we will seek to maximize
balance sheet optionality, while continuing to pursue the highest
return opportunities available to us, including organic investments
in rental fleet expansion, further debt reduction and further
actions under our share repurchase authorization."
"With the planned divestiture of our Fluids business, we are
actively repositioning Newpark to become a pure-play, high growth
specialty rental and services business serving the site and access
market," concluded Lanigan. "On a trailing twelve-month basis, the
Industrial Solutions segment has generated $81 million of Adjusted EBITDA, deploying capital
toward margin-enhancing growth opportunities that further enhance
our unique value proposition. We remain constructive on the
significant opportunities for growth in the year ahead as we
further scale our vertically integrated platform across our energy
infrastructure and industrial markets."
BUSINESS UPDATE
Newpark is engaged in a multi-year business transformation plan
designed to drive organic commercial growth within targeted,
higher-margin product and rental markets; improve asset
optimization and organizational efficiency; and pursue a capital
allocation strategy that prioritizes investments in opportunities
with superior return profiles, together with a robust return of
capital program.
During the third quarter, Newpark continued to deliver on its
business transformation plan, highlighted by the following (all
comparisons versus the prior year period unless otherwise
noted):
- Strong commercial growth in core Industrial Solutions
segment. Industrial Solutions revenue from specialty rental and
services increased 16% for the third quarter and 21% for the first
nine months of 2023, driven by a combination of continued market
share gains and price discipline. Revenues from product sales
increased to $19 million for the
third quarter of 2023, reflecting typical quarterly fluctuations in
order and delivery timing. For the first nine months of 2023,
revenues from product sales have increased 13% year-over-year,
reflecting strong demand from various sectors, including
utilities.
- Delivered significant margin expansion, led by Industrial
Solutions. During the third quarter, consolidated gross margin
increased 530 basis points year-over-year to 19.8%, while Adjusted
EBITDA margin improved 230 basis points to 11.2% in the period.
Both reporting segments delivered significant margin expansion in
the third quarter compared to the prior year period, with
Industrial Solutions segment Adjusted EBITDA margin increasing 430
basis points to 34.4%, and Fluids Systems segment Adjusted EBITDA
margin increasing 180 basis points to 7.0%. Margin expansion was
attributable to a combination of improved asset optimization and
operating expense leverage.
- Fluids Systems segment momentum continues, led by Eastern
Hemisphere. Newpark delivered record Eastern Hemisphere revenue
in the third quarter, supported by elevated customer drilling
activity in Europe and
Africa. Newpark's Eastern
Hemisphere revenue increased 38% in the third quarter to
$73 million, contributing 52% of
Fluids Systems revenue in the quarter.
- Disciplined management of invested capital. Net assets
within Fluids Systems declined $9
million in the third quarter to $234
million, led by a $13 million
reduction in U.S. operations. As of September 30, 2023, net working capital
represents $196 million of the total
Fluids Systems invested capital.
- Prudent balance sheet management highlighted by reduction in
net leverage. Over the last twelve months ending September 30, 2023, Newpark has reduced its total
debt outstanding by $71 million,
supporting a year-over-year reduction in Net Leverage to 0.7x at
the end of the third quarter 2023.
- Active return of capital program. Newpark used
$6 million to repurchase 1.0 million
shares of common equity during the third quarter, bringing its year
to date repurchases to $26 million
(5.6 million shares) under its share repurchase program. As of
September 30, 2023, the Company had
$24 million remaining under its
existing repurchase authorization.
FINANCIAL PERFORMANCE
In the third quarter 2023, Newpark generated net income of
$7.7 million, or $0.09 per diluted share, on total revenue of
$198.5 million, compared to a net
loss of $24.6 million, or
($0.26) per basic share, on total
revenue of $219.9 million, in the
prior year period. The Company reported third quarter Adjusted Net
Income of $8.4 million, or
$0.09 per diluted share, compared to
Adjusted Net Income of $5.2 million,
or $0.06 per diluted share, in the
prior year period. Newpark reported Adjusted EBITDA of $22.3 million in the third quarter 2023, or 11.2%
of total revenue, compared to $19.6
million, or 8.9% of total revenue, in the third quarter
2022.
The Industrial Solutions segment generated revenues of
$57.3 million in the third quarter
2023, compared to $51.2 million in
the prior year period. Segment operating income was $14.3 million in the third quarter, compared to
$10.0 million in the prior year
period.
The Fluids Systems segment generated revenues of $141.2 million in the third quarter 2023,
compared to $168.6 million in the
prior year period. Segment operating income was $7.6 million in the third quarter, compared to an
operating loss of $24.2 million in
the prior year period. The third quarter 2023 Fluids Systems
operating income includes $0.4
million in total charges related to net facility exit and
severance costs. The third quarter 2022 Fluids Systems operating
results included $29.4 million in
total non-cash impairment charges related to the long-lived assets
and inventory associated with the exit of our Gulf of Mexico operations.
Corporate office expenses were $8.7
million in the third quarter 2023, compared to $6.6 million in the prior year period. The third
quarter 2023 corporate office expenses include a $1.5 million charge to reflect higher projected
long-term management incentives driven by our relative total
shareholder return versus our peer group, $0.5 million of costs related to strategic
planning projects, and $0.3 million
of severance expense associated with restructuring actions.
BALANCE SHEET AND LIQUIDITY
As of September 30, 2023, Newpark
had total cash of $27 million and
available liquidity under its U.S. ABL credit facility of
$68 million. At the end of the third
quarter, the Company had total Net Debt outstanding of $59 million, or 0.7x its trailing
twelve-month Adjusted EBITDA as of September
30, 2023.
Newpark generated $27 million of
operating cash flow in the third quarter 2023, including
$10 million associated with a
reduction in net working capital. Capital investments used
$4 million, net, primarily funding
the expansion of the rental fleet to support organic growth efforts
in Industrial Solutions. The Company also used $13 million of cash to reduce debt and
$6 million to fund share
repurchases.
FINANCIAL GUIDANCE
The following forward-looking guidance reflects the Company's
current expectations and beliefs as of October 31, 2023 and is subject to change. The
following statements apply only as of the date of this disclosure
and are expressly qualified in their entirety by the cautionary
statements included elsewhere in this document.
For the fourth quarter 2023, Newpark currently anticipates the
following:
- Industrial Solutions segment revenue in a range of $54-$60
million
- Fluids Systems segment revenue in a range of $110-$120
million
- Total Adjusted EBITDA in a range of $17-$21
million
- Total Free Cash Flow in a range of $12-$20
million
THIRD QUARTER 2023 RESULTS CONFERENCE CALL
A conference call will be held Wednesday,
November 1, 2023 at 9:30 a.m.
ET to review the Company's financial results and conduct a
question-and-answer session.
A webcast of the conference call will be available in the
Investor Relations section of the Company's website at
www.newpark.com. Individuals can also participate by teleconference
dial-in. To listen to a live broadcast, go to the site at least 15
minutes prior to the scheduled start time in order to register,
download and install any necessary audio software.
To participate in the live teleconference:
Domestic
Live:
|
800-274-8461
|
International
Live:
|
203-518-9814
|
Conference
ID:
|
NRQ323
|
To listen to a replay of the teleconference, which subsequently
will be available through November 8,
2023:
Domestic
Replay:
|
888-219-1276
|
International
Replay:
|
402-220-4949
|
ABOUT NEWPARK RESOURCES
Newpark Resources, Inc. is a geographically diversified supplier
providing environmentally-sensitive products, as well as rentals
and services to a variety of industries, including oil and gas
exploration, electrical transmission & distribution, pipeline,
renewable energy, petrochemical, construction, and other
industries. For more information, visit our website at
www.newpark.com.
FORWARD-LOOKING STATEMENTS
This news release contains "forward-looking statements" within
the meaning of the Private Securities Litigation Reform Act of
1995, as amended. All statements other than statements of
historical facts are forward-looking statements. Words such as
"will," "may," "could," "would," "should," "anticipates,"
"believes," "estimates," "expects," "plans," "intends," and similar
expressions are intended to identify these forward-looking
statements but are not the exclusive means of identifying them.
These statements are not guarantees that our expectations will
prove to be correct and involve a number of risks, uncertainties,
and assumptions. Many factors, including those discussed more fully
elsewhere in this release and in documents filed with the
Securities and Exchange Commission by Newpark, particularly its
Annual Report on Form 10-K, and its Quarterly Reports on Form 10-Q,
as well as others, could cause actual plans or results to differ
materially from those expressed in, or implied by, these
statements. These risk factors include, but are not limited to,
risks related to the worldwide oil and natural gas industry; our
ability to generate internal growth; economic and market conditions
that may impact our customers' future spending; our customer
concentration and reliance on the U.S. exploration and production
market; our international operations; the ongoing conflicts in
Europe and the Middle East; operating hazards present in the
oil and natural gas and utilities industries and substantial
liability claims, including catastrophic well incidents; our
contracts that can be terminated or downsized by our customers
without penalty; our product offering and market expansion; our
ability to attract, retain, and develop qualified leaders, key
employees, and skilled personnel; our expanding services in the
utilities sector, which may require unionized labor; the price and
availability of raw materials; inflation; capital investments,
business acquisitions, and joint ventures; our market competition;
technological developments and intellectual property; severe
weather, natural disasters, and seasonality; public health crises,
epidemics, and pandemics; our cost and continued availability of
borrowed funds, including noncompliance with debt covenants;
environmental laws and regulations; our legal compliance; the
inherent limitations of insurance coverage; income taxes;
cybersecurity breaches or business system disruptions; our ability
to execute on strategic actions, including whether any transaction
will take place in connection with the strategic review of our
Fluids Systems division; our divestitures; activist stockholders
that may attempt to effect changes at our Company or acquire
control over our Company; share repurchases; and our amended and
restated bylaws, which could limit our stockholders' ability to
obtain what such stockholders believe to be a favorable judicial
forum for disputes with us or our directors, officers or other
employees. We assume no obligation to update any forward-looking
statements, whether as a result of new information, future events
or otherwise, except as required by securities laws. Newpark's
filings with the Securities and Exchange Commission can be obtained
at no charge at www.sec.gov, as well as through our website at
www.newpark.com.
Newpark Resources,
Inc.
Condensed
Consolidated Statements of Operations
(Unaudited)
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
(In thousands, except
per share data)
|
September
30,
2023
|
|
June 30,
2023
|
|
September
30,
2022
|
|
September
30,
2023
|
|
September
30,
2022
|
Revenues
|
$
198,498
|
|
$
183,256
|
|
$
219,853
|
|
$
581,784
|
|
$
590,435
|
Cost of
revenues
|
159,133
|
|
150,170
|
|
187,884
|
|
474,041
|
|
507,078
|
Selling, general and
administrative expenses
|
26,821
|
|
25,576
|
|
24,207
|
|
77,807
|
|
72,970
|
Other operating
(income) loss, net
|
(703)
|
|
(1,184)
|
|
(345)
|
|
(2,148)
|
|
(375)
|
Impairments and other
charges
|
—
|
|
2,816
|
|
29,417
|
|
2,816
|
|
37,322
|
Operating income
(loss)
|
13,247
|
|
5,878
|
|
(21,310)
|
|
29,268
|
|
(26,560)
|
|
|
|
|
|
|
|
|
|
|
Foreign currency
exchange gain
|
(445)
|
|
(102)
|
|
(1,424)
|
|
(228)
|
|
(1,943)
|
Interest expense,
net
|
2,027
|
|
2,146
|
|
1,875
|
|
6,262
|
|
4,719
|
Income (loss) before
income taxes
|
11,665
|
|
3,834
|
|
(21,761)
|
|
23,234
|
|
(29,336)
|
|
|
|
|
|
|
|
|
|
|
Provision for income
taxes
|
3,995
|
|
2,132
|
|
2,834
|
|
8,242
|
|
490
|
Net income
(loss)
|
$
7,670
|
|
$
1,702
|
|
$
(24,595)
|
|
$
14,992
|
|
$
(29,826)
|
|
|
|
|
|
|
|
|
|
|
Calculation of
EPS:
|
|
|
|
|
|
|
|
|
|
Net income (loss) -
basic and diluted
|
$
7,670
|
|
$
1,702
|
|
$
(24,595)
|
|
$
14,992
|
|
$
(29,826)
|
|
|
|
|
|
|
|
|
|
|
Weighted average common
shares outstanding -
basic
|
86,310
|
|
85,761
|
|
93,737
|
|
86,873
|
|
92,843
|
Dilutive effect of
stock options and restricted
stock awards
|
1,724
|
|
1,712
|
|
—
|
|
1,810
|
|
—
|
Weighted average common
shares outstanding -
diluted
|
88,034
|
|
87,473
|
|
93,737
|
|
88,683
|
|
92,843
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per
common share - basic:
|
$
0.09
|
|
$
0.02
|
|
$
(0.26)
|
|
$
0.17
|
|
$
(0.32)
|
Net income (loss) per
common share - diluted:
|
$
0.09
|
|
$
0.02
|
|
$
(0.26)
|
|
$
0.17
|
|
$
(0.32)
|
Newpark Resources,
Inc.
Operating Segment
Results
(Unaudited)
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
(In
thousands)
|
September
30,
2023
|
|
June 30,
2023
|
|
September
30,
2022
|
|
September
30,
2023
|
|
September
30,
2022
|
Revenues
|
|
|
|
|
|
|
|
|
|
Fluids
Systems
|
$
141,236
|
|
$
135,181
|
|
$
168,621
|
|
$
420,591
|
|
$
454,896
|
Industrial
Solutions
|
57,262
|
|
48,075
|
|
51,232
|
|
161,193
|
|
135,539
|
Industrial
Blending
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
Total
revenues
|
$
198,498
|
|
$
183,256
|
|
$
219,853
|
|
$
581,784
|
|
$
590,435
|
|
|
|
|
|
|
|
|
|
|
Operating income
(loss)
|
|
|
|
|
|
|
|
|
|
Fluids
Systems
|
$
7,573
|
|
$
1,965
|
|
$
(24,193)
|
|
$ 13,004
|
|
$
(20,394)
|
Industrial
Solutions
|
14,336
|
|
12,774
|
|
10,036
|
|
41,593
|
|
26,148
|
Industrial
Blending
|
—
|
|
—
|
|
(526)
|
|
—
|
|
(10,324)
|
Corporate
office
|
(8,662)
|
|
(8,861)
|
|
(6,627)
|
|
(25,329)
|
|
(21,990)
|
Total operating
income (loss)
|
$ 13,247
|
|
$
5,878
|
|
$
(21,310)
|
|
$ 29,268
|
|
$
(26,560)
|
|
|
|
|
|
|
|
|
|
|
Segment operating
margin
|
|
|
|
|
|
|
|
|
|
Fluids
Systems
|
5.4 %
|
|
1.5 %
|
|
(14.3) %
|
|
3.1 %
|
|
(4.5) %
|
Industrial
Solutions
|
25.0 %
|
|
26.6 %
|
|
19.6 %
|
|
25.8 %
|
|
19.3 %
|
Summarized operating results (including charges in the Fluids
Systems non-GAAP reconciliation table) of our now exited Excalibar
business and Gulf of Mexico
operations, both included in the Fluids Systems segment historical
results, are shown in the following tables:
|
Three Months
Ended
|
|
Nine Months
Ended
|
(In
thousands)
|
September
30,
2023
|
|
June 30,
2023
|
|
September
30,
2022
|
|
September
30,
2023
|
|
September
30,
2022
|
Revenues
|
|
|
|
|
|
|
|
|
|
Excalibar
|
$
—
|
|
$
—
|
|
$
17,623
|
|
$
—
|
|
$
44,068
|
Gulf of
Mexico
|
—
|
|
—
|
|
8,591
|
|
—
|
|
18,697
|
Total
revenues
|
$
—
|
|
$
—
|
|
$
26,214
|
|
$
—
|
|
$
62,765
|
|
|
|
|
|
|
|
|
|
|
Operating income
(loss)
|
|
|
|
|
|
|
|
|
|
Excalibar
|
$
—
|
|
$
—
|
|
$
888
|
|
$
—
|
|
$
2,538
|
Gulf of
Mexico
|
(358)
|
|
(2,107)
|
|
(32,931)
|
|
(4,776)
|
|
(39,192)
|
Total operating
income (loss)
|
$
(358)
|
|
$
(2,107)
|
|
$
(32,043)
|
|
$
(4,776)
|
|
$
(36,654)
|
Newpark Resources,
Inc.
Condensed
Consolidated Balance Sheets
(Unaudited)
|
|
(In thousands, except
share data)
|
September
30,
2023
|
|
December 31,
2022
|
ASSETS
|
|
|
|
Cash and cash
equivalents
|
$
26,611
|
|
$
23,182
|
Receivables,
net
|
195,269
|
|
242,247
|
Inventories
|
143,252
|
|
149,571
|
Prepaid expenses and
other current assets
|
12,961
|
|
10,966
|
Total current
assets
|
378,093
|
|
425,966
|
|
|
|
|
Property, plant and
equipment, net
|
192,718
|
|
193,099
|
Operating lease
assets
|
21,950
|
|
23,769
|
Goodwill
|
47,138
|
|
47,110
|
Other intangible
assets, net
|
17,750
|
|
20,215
|
Deferred tax
assets
|
2,282
|
|
2,275
|
Other
assets
|
2,104
|
|
2,441
|
Total
assets
|
$
662,035
|
|
$
714,875
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
Current
debt
|
$
24,818
|
|
$
22,438
|
Accounts
payable
|
81,423
|
|
93,633
|
Accrued
liabilities
|
46,815
|
|
46,871
|
Total current
liabilities
|
153,056
|
|
162,942
|
|
|
|
|
Long-term debt, less
current portion
|
60,896
|
|
91,677
|
Noncurrent operating
lease liabilities
|
18,219
|
|
19,816
|
Deferred tax
liabilities
|
7,183
|
|
8,121
|
Other noncurrent
liabilities
|
8,714
|
|
9,291
|
Total
liabilities
|
248,068
|
|
291,847
|
|
|
|
|
Common stock, $0.01
par value (200,000,000 shares authorized and 111,669,464
and
111,451,999 shares issued, respectively)
|
1,117
|
|
1,115
|
Paid-in
capital
|
638,338
|
|
641,266
|
Accumulated other
comprehensive loss
|
(68,309)
|
|
(67,186)
|
Retained
earnings
|
11,441
|
|
2,489
|
Treasury stock, at
cost (25,792,378 and 21,751,232 shares, respectively)
|
(168,620)
|
|
(154,656)
|
Total stockholders'
equity
|
413,967
|
|
423,028
|
Total liabilities and
stockholders' equity
|
$
662,035
|
|
$
714,875
|
Newpark Resources,
Inc.
Condensed
Consolidated Statements of Cash Flows
(Unaudited)
|
|
|
Nine Months Ended
September
30,
|
(In
thousands)
|
2023
|
|
2022
|
Cash flows from
operating activities:
|
|
|
|
Net income
(loss)
|
$
14,992
|
|
$
(29,826)
|
Adjustments to
reconcile net income (loss) to net cash provided by (used in)
operations:
|
|
|
|
Impairments and other
non-cash charges
|
2,816
|
|
37,322
|
Depreciation and
amortization
|
23,507
|
|
30,259
|
Stock-based
compensation expense
|
4,967
|
|
5,102
|
Provision for deferred
income taxes
|
(1,031)
|
|
(5,717)
|
Credit loss
expense
|
827
|
|
721
|
Gain on sale of
assets
|
(2,176)
|
|
(2,550)
|
Amortization of
original issue discount and debt issuance costs
|
409
|
|
724
|
Change in assets and
liabilities:
|
|
|
|
(Increase) decrease in receivables
|
33,917
|
|
(26,494)
|
Increase
in inventories
|
(2,160)
|
|
(58,722)
|
Increase
in other assets
|
(2,133)
|
|
(3,976)
|
Increase
(decrease) in accounts payable
|
(11,179)
|
|
24,751
|
Increase
in accrued liabilities and other
|
1,086
|
|
313
|
Net cash provided by
(used in) operating activities
|
63,842
|
|
(28,093)
|
|
|
|
|
Cash flows from
investing activities:
|
|
|
|
Capital
expenditures
|
(20,134)
|
|
(17,720)
|
Proceeds from
divestitures
|
19,355
|
|
—
|
Proceeds from sale of
property, plant and equipment
|
2,952
|
|
2,497
|
Net cash provided by
(used in) investing activities
|
2,173
|
|
(15,223)
|
|
|
|
|
Cash flows from
financing activities:
|
|
|
|
Borrowings on lines of
credit
|
198,486
|
|
241,487
|
Payments on lines of
credit
|
(229,657)
|
|
(199,549)
|
Proceeds from term
loan
|
—
|
|
3,754
|
Debt issuance
costs
|
—
|
|
(999)
|
Purchases of treasury
stock
|
(28,226)
|
|
(2,619)
|
Proceeds from employee
stock plans
|
179
|
|
—
|
Other financing
activities
|
(2,950)
|
|
(2,251)
|
Net cash provided by
(used in) financing activities
|
(62,168)
|
|
39,823
|
|
|
|
|
Effect of exchange rate
changes on cash
|
(504)
|
|
(2,083)
|
|
|
|
|
Net increase (decrease)
in cash, cash equivalents, and restricted cash
|
3,343
|
|
(5,576)
|
Cash, cash equivalents,
and restricted cash at beginning of period
|
25,061
|
|
29,489
|
Cash, cash equivalents,
and restricted cash at end of period
|
$
28,404
|
|
$
23,913
|
Newpark Resources, Inc.
Non-GAAP
Reconciliations
(Unaudited)
To help understand the Company's financial performance, the
Company has supplemented its financial results that it provides in
accordance with generally accepted accounting principles ("GAAP")
with non-GAAP financial measures. Such financial measures include
Adjusted Net Income (Loss), Adjusted Net Income (Loss) Per Common
Share, earnings before interest, taxes, depreciation and
amortization ("EBITDA"), Adjusted EBITDA, Free Cash Flow, Adjusted
EBITDA Margin, Net Debt, and Net Leverage.
We believe these non-GAAP financial measures are frequently used
by investors, securities analysts and other parties in the
evaluation of our performance and liquidity with that of other
companies in our industry. Management uses these measures to
evaluate our operating performance, liquidity and capital
structure. In addition, our incentive compensation plan measures
performance based on our consolidated EBITDA, along with other
factors. The methods we use to produce these non-GAAP financial
measures may differ from methods used by other companies. These
measures should be considered in addition to, not as a substitute
for, financial measures prepared in accordance with GAAP.
Adjusted Net Income (Loss) and Adjusted Net Income (Loss) Per
Common Share
The following tables reconcile the Company's net income (loss)
and net income (loss) per common share calculated in accordance
with GAAP to the non-GAAP financial measures of Adjusted Net Income
(Loss) and Adjusted Net Income (Loss) Per Common Share:
Consolidated
|
Three Months
Ended
|
|
Nine Months
Ended
|
(In
thousands)
|
September
30,
2023
|
|
June 30,
2023
|
|
September
30,
2022
|
|
September
30,
2023
|
|
September
30,
2022
|
Net income (loss)
(GAAP)
|
$
7,670
|
|
$
1,702
|
|
$
(24,595)
|
|
$
14,992
|
|
$
(29,826)
|
Impairments and other
charges
|
—
|
|
2,816
|
|
29,417
|
|
2,816
|
|
37,322
|
Facility exit costs
and other, net
|
358
|
|
2,107
|
|
526
|
|
4,757
|
|
1,558
|
Severance
costs
|
506
|
|
1,169
|
|
—
|
|
2,630
|
|
519
|
Tax on
adjustments
|
(182)
|
|
(1,019)
|
|
(110)
|
|
(1,883)
|
|
(437)
|
Tax benefit on
restructuring of certain
subsidiary legal entities
|
—
|
|
—
|
|
—
|
|
—
|
|
(3,111)
|
Adjusted Net Income
(non-GAAP)
|
$
8,352
|
|
$
6,775
|
|
$
5,238
|
|
$
23,312
|
|
$
6,025
|
Adjusted Net Income
(non-GAAP)
|
$
8,352
|
|
$
6,775
|
|
$
5,238
|
|
$
23,312
|
|
$
6,025
|
|
|
|
|
|
|
|
|
|
|
Weighted average common
shares outstanding -
basic
|
86,310
|
|
85,761
|
|
93,737
|
|
86,873
|
|
92,843
|
Dilutive effect of
stock options and restricted
stock awards
|
1,724
|
|
1,712
|
|
446
|
|
1,810
|
|
1,348
|
Weighted average common
shares outstanding -
diluted
|
88,034
|
|
87,473
|
|
94,183
|
|
88,683
|
|
94,191
|
|
|
|
|
|
|
|
|
|
|
Adjusted Net Income
Per Common Share -
Diluted (non-GAAP):
|
$
0.09
|
|
$
0.08
|
|
$
0.06
|
|
$
0.26
|
|
$
0.06
|
Newpark Resources, Inc.
Non-GAAP Reconciliations
(Continued)
(Unaudited)
EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin
The following table reconciles the Company's net income (loss)
calculated in accordance with GAAP to the non-GAAP financial
measures of EBITDA, Adjusted EBITDA, and Adjusted EBITDA
Margin:
Consolidated
|
Three Months
Ended
|
|
Nine Months
Ended
|
(In
thousands)
|
September
30,
2023
|
|
June 30,
2023
|
|
September
30,
2022
|
|
September
30,
2023
|
|
September
30,
2022
|
Revenues
|
$
198,498
|
|
$
183,256
|
|
$
219,853
|
|
$
581,784
|
|
$
590,435
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
(GAAP)
|
$
7,670
|
|
$
1,702
|
|
$
(24,595)
|
|
$ 14,992
|
|
$
(29,826)
|
Interest expense,
net
|
2,027
|
|
2,146
|
|
1,875
|
|
6,262
|
|
4,719
|
Provision for income
taxes
|
3,995
|
|
2,132
|
|
2,834
|
|
8,242
|
|
490
|
Depreciation and
amortization
|
7,704
|
|
7,908
|
|
9,696
|
|
23,507
|
|
30,259
|
EBITDA
(non-GAAP)
|
21,396
|
|
13,888
|
|
(10,190)
|
|
53,003
|
|
5,642
|
Impairments and other
charges
|
—
|
|
2,816
|
|
29,417
|
|
2,816
|
|
37,322
|
Facility exit costs
and other, net
|
358
|
|
1,944
|
|
388
|
|
4,594
|
|
1,150
|
Severance
costs
|
506
|
|
1,169
|
|
—
|
|
2,630
|
|
519
|
Adjusted EBITDA
(non-GAAP)
|
$ 22,260
|
|
$ 19,817
|
|
$ 19,615
|
|
$ 63,043
|
|
$ 44,633
|
Adjusted EBITDA
Margin (non-GAAP)
|
11.2 %
|
|
10.8 %
|
|
8.9 %
|
|
10.8 %
|
|
7.6 %
|
Free Cash Flow
The following table reconciles the Company's net cash provided
by (used in) operating activities calculated in accordance with
GAAP to the non-GAAP financial measure of Free Cash Flow:
Consolidated
|
Three Months
Ended
|
|
Nine Months
Ended
|
(In
thousands)
|
September
30,
2023
|
|
June 30,
2023
|
|
September
30,
2022
|
|
September
30,
2023
|
|
September
30,
2022
|
Net cash provided by
(used in) operating
activities (GAAP)
|
$
26,994
|
|
$
7,404
|
|
$
(5,082)
|
|
$
63,842
|
|
$
(28,093)
|
Capital
expenditures
|
(4,787)
|
|
(8,375)
|
|
(8,205)
|
|
(20,134)
|
|
(17,720)
|
Proceeds from sale of
property, plant and
equipment
|
648
|
|
1,564
|
|
554
|
|
2,952
|
|
2,497
|
Free Cash Flow
(non-GAAP)
|
$
22,855
|
|
$
593
|
|
$
(12,733)
|
|
$
46,660
|
|
$
(43,316)
|
Newpark Resources, Inc.
Non-GAAP Reconciliations
(Continued)
(Unaudited)
EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin
The following tables reconcile the Company's segment operating
income calculated in accordance with GAAP to the non-GAAP financial
measures of EBITDA, Adjusted EBITDA, and Adjusted EBITDA
Margin:
Fluids
Systems
|
Three Months
Ended
|
|
Nine Months
Ended
|
(In
thousands)
|
September
30,
2023
|
|
June 30,
2023
|
|
September
30,
2022
|
|
September
30,
2023
|
|
September
30,
2022
|
Revenues
|
$
141,236
|
|
$
135,181
|
|
$
168,621
|
|
$
420,591
|
|
$
454,896
|
Operating income
(GAAP)
|
$
7,573
|
|
$
1,965
|
|
$
(24,193)
|
|
$ 13,004
|
|
$
(20,394)
|
Depreciation and
amortization
|
1,883
|
|
1,961
|
|
3,598
|
|
5,819
|
|
11,517
|
EBITDA
(non-GAAP)
|
9,456
|
|
3,926
|
|
(20,595)
|
|
18,823
|
|
(8,877)
|
Impairments and other
charges
|
—
|
|
2,816
|
|
29,417
|
|
2,816
|
|
29,417
|
Facility exit costs
and other, net
|
358
|
|
1,944
|
|
—
|
|
4,594
|
|
—
|
Severance
costs
|
40
|
|
148
|
|
—
|
|
1,143
|
|
235
|
Adjusted EBITDA
(non-GAAP)
|
$
9,854
|
|
$
8,834
|
|
$
8,822
|
|
$ 27,376
|
|
$ 20,775
|
Operating Margin
(GAAP)
|
5.4 %
|
|
1.5 %
|
|
(14.3) %
|
|
3.1 %
|
|
(4.5) %
|
Adjusted EBITDA
Margin (non-GAAP)
|
7.0 %
|
|
6.5 %
|
|
5.2 %
|
|
6.5 %
|
|
4.6 %
|
Industrial
Solutions
|
Three Months
Ended
|
|
Nine Months
Ended
|
(In
thousands)
|
September
30,
2023
|
|
June 30,
2023
|
|
September
30,
2022
|
|
September
30,
2023
|
|
September
30,
2022
|
Revenues
|
$ 57,262
|
|
$ 48,075
|
|
$ 51,232
|
|
$
161,193
|
|
$
135,539
|
Operating income
(GAAP)
|
14,336
|
|
$ 12,774
|
|
$ 10,036
|
|
$ 41,593
|
|
$ 26,148
|
Depreciation and
amortization
|
5,224
|
|
5,277
|
|
5,367
|
|
15,758
|
|
16,171
|
EBITDA
(non-GAAP)
|
19,560
|
|
18,051
|
|
15,403
|
|
57,351
|
|
42,319
|
Severance
costs
|
162
|
|
92
|
|
—
|
|
254
|
|
161
|
Adjusted EBITDA
(non-GAAP)
|
$ 19,722
|
|
$ 18,143
|
|
$ 15,403
|
|
$ 57,605
|
|
$ 42,480
|
Operating Margin
(GAAP)
|
25.0 %
|
|
26.6 %
|
|
19.6 %
|
|
25.8 %
|
|
19.3 %
|
Adjusted EBITDA
Margin (non-GAAP)
|
34.4 %
|
|
37.7 %
|
|
30.1 %
|
|
35.7 %
|
|
31.3 %
|
Industrial
Blending
|
Three Months
Ended
|
|
Nine Months
Ended
|
(In
thousands)
|
September
30,
2023
|
|
June 30,
2023
|
|
September
30,
2022
|
|
September
30,
2023
|
|
September
30,
2022
|
Revenues
|
$
—
|
|
$
—
|
|
$
—
|
|
$
—
|
|
$
—
|
Operating income
(loss) (GAAP)
|
$
—
|
|
$
—
|
|
$
(526)
|
|
$
—
|
|
$
(10,324)
|
Depreciation and
amortization
|
—
|
|
—
|
|
138
|
|
—
|
|
678
|
EBITDA
(non-GAAP)
|
—
|
|
—
|
|
(388)
|
|
—
|
|
(9,646)
|
Impairment
|
—
|
|
—
|
|
—
|
|
—
|
|
7,905
|
Facility exit costs
and other, net
|
—
|
|
—
|
|
388
|
|
—
|
|
1,150
|
Severance
costs
|
—
|
|
—
|
|
—
|
|
—
|
|
123
|
Adjusted EBITDA
(non-GAAP)
|
$
—
|
|
$
—
|
|
$
—
|
|
$
—
|
|
$
(468)
|
Newpark Resources, Inc.
Non-GAAP Reconciliations
(Continued)
(Unaudited)
EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin -
Trailing Twelve Months ("TTM")
Consolidated
|
Three Months
Ended
|
|
TTM
|
(In
thousands)
|
December
31, 2022
|
|
March 31,
2023
|
|
June 30,
2023
|
|
September
30,
2023
|
|
September
30,
2023
|
Revenues
|
$
225,159
|
|
$
200,030
|
|
$
183,256
|
|
$
198,498
|
|
$
806,943
|
Net income
(GAAP)
|
$
8,992
|
|
$
5,620
|
|
$
1,702
|
|
$
7,670
|
|
$ 23,984
|
Interest expense,
net
|
2,321
|
|
2,089
|
|
2,146
|
|
2,027
|
|
8,583
|
Provision (benefit)
for income taxes
|
3,881
|
|
2,115
|
|
2,132
|
|
3,995
|
|
12,123
|
Depreciation and
amortization
|
8,351
|
|
7,895
|
|
7,908
|
|
7,704
|
|
31,858
|
EBITDA
(non-GAAP)
|
23,545
|
|
17,719
|
|
13,888
|
|
21,396
|
|
76,548
|
Impairments and other
charges
|
—
|
|
—
|
|
2,816
|
|
—
|
|
2,816
|
Gain on
divestiture
|
(3,596)
|
|
—
|
|
—
|
|
—
|
|
(3,596)
|
Facility exit costs
and other, net
|
1,303
|
|
2,292
|
|
1,944
|
|
358
|
|
5,897
|
Severance
costs
|
216
|
|
955
|
|
1,169
|
|
506
|
|
2,846
|
Adjusted EBITDA
(non-GAAP)
|
$ 21,468
|
|
$ 20,966
|
|
$ 19,817
|
|
$ 22,260
|
|
$ 84,511
|
Adjusted EBITDA
Margin (non-GAAP)
|
9.5 %
|
|
10.5 %
|
|
10.8 %
|
|
11.2 %
|
|
10.5 %
|
Fluids
Systems
|
Three Months
Ended
|
|
TTM
|
(In
thousands)
|
December
31, 2022
|
|
March 31,
2023
|
|
June 30,
2023
|
|
September
30,
2023
|
|
September
30,
2023
|
Revenues
|
$
167,705
|
|
$
144,174
|
|
$
135,181
|
|
$
141,236
|
|
$
588,296
|
Operating income
(GAAP)
|
$
4,828
|
|
$
3,466
|
|
$
1,965
|
|
$
7,573
|
|
$ 17,832
|
Depreciation and
amortization
|
2,358
|
|
1,975
|
|
1,961
|
|
1,883
|
|
8,177
|
EBITDA
(non-GAAP)
|
7,186
|
|
5,441
|
|
3,926
|
|
9,456
|
|
26,009
|
Impairments and other
charges
|
—
|
|
—
|
|
2,816
|
|
—
|
|
2,816
|
Gain on
divestiture
|
(971)
|
|
—
|
|
—
|
|
—
|
|
(971)
|
Facility exit costs
and other, net
|
1,000
|
|
2,292
|
|
1,944
|
|
358
|
|
5,594
|
Severance
costs
|
163
|
|
955
|
|
148
|
|
40
|
|
1,306
|
Adjusted EBITDA
(non-GAAP)
|
$
7,378
|
|
$
8,688
|
|
$
8,834
|
|
$
9,854
|
|
$ 34,754
|
Operating Margin
(GAAP)
|
2.9 %
|
|
2.4 %
|
|
1.5 %
|
|
5.4 %
|
|
3.0 %
|
Adjusted EBITDA
Margin (non-GAAP)
|
4.4 %
|
|
6.0 %
|
|
6.5 %
|
|
7.0 %
|
|
5.9 %
|
|
|
|
|
Industrial
Solutions
|
Three Months
Ended
|
|
TTM
|
(In
thousands)
|
December
31, 2022
|
|
March 31,
2023
|
|
June 30,
2023
|
|
September
30,
2023
|
|
September
30,
2023
|
Revenues
|
$ 57,454
|
|
$ 55,856
|
|
$ 48,075
|
|
$ 57,262
|
|
$
218,647
|
Operating income
(GAAP)
|
$ 17,751
|
|
$ 14,483
|
|
$ 12,774
|
|
$ 14,336
|
|
$ 59,344
|
Depreciation and
amortization
|
5,482
|
|
5,257
|
|
5,277
|
|
5,224
|
|
21,240
|
EBITDA
(non-GAAP)
|
23,233
|
|
19,740
|
|
18,051
|
|
19,560
|
|
80,584
|
Severance
costs
|
53
|
|
—
|
|
92
|
|
162
|
|
307
|
Adjusted EBITDA
(non-GAAP)
|
$ 23,286
|
|
$ 19,740
|
|
$ 18,143
|
|
$ 19,722
|
|
$ 80,891
|
Operating Margin
(GAAP)
|
30.9 %
|
|
25.9 %
|
|
26.6 %
|
|
25.0 %
|
|
27.1 %
|
Adjusted EBITDA
Margin (non-GAAP)
|
40.5 %
|
|
35.3 %
|
|
37.7 %
|
|
34.4 %
|
|
37.0 %
|
Newpark Resources, Inc.
Non-GAAP Reconciliations
(Continued)
(Unaudited)
Net Debt and Net Leverage
The following table reconciles the Company's total debt
calculated in accordance with GAAP to the non-GAAP financial
measures of Net Debt and Net Leverage:
(In
thousands)
|
September
30,
2023
|
|
December 31,
2022
|
|
September
30,
2022
|
Current
debt
|
$
24,818
|
|
$
22,438
|
|
$
23,431
|
Long-term debt, less
current portion
|
60,896
|
|
91,677
|
|
133,637
|
Total
Debt
|
85,714
|
|
114,115
|
|
157,068
|
Less: cash and cash
equivalents
|
(26,611)
|
|
(23,182)
|
|
(20,450)
|
Net
Debt
|
$
59,103
|
|
$
90,933
|
|
$
136,618
|
|
|
|
|
|
|
Adjusted EBITDA
(non-GAAP) - TTM
|
$
84,511
|
|
$
66,101
|
|
$
56,013
|
|
|
|
|
|
|
Net
Leverage
|
0.7x
|
|
1.4x
|
|
2.4x
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/newpark-resources-reports-third-quarter-2023-results-301973069.html
SOURCE Newpark Resources, Inc.