- Fourth quarter revenue of $153.1
million increased 4% year-over-year.
- Fourth quarter net loss before discontinued operations was
$4.2 million and net loss per share
was $0.03. Adjusted net income from
continuing operations was $3.8
million, an improvement of 51% year-over-year. Adjusted net
income per share was $0.03. Total
year 2023 income from continuing operations was $25.5 million, a 235% increase versus 2022.
- Fourth quarter Adjusted EBITDA of $24.1
million increased 19% year-over-year. Total year Adjusted
EBITDA was $106.8 million, a 37%
increase versus 2022.
- Fourth quarter net cash provided by operating activities was
$19 million while adjusted free cash
flow was $20 million. Total year 2023
net cash provided by operating activities was $70 million, an improvement of $51 million year-over-year. Adjusted free cash
flow for 2023 was $41 million, an
improvement of $62 million
year-over-year.
THE
WOODLANDS, Texas, Feb. 27,
2024 /PRNewswire/ -- TETRA Technologies, Inc.
("TETRA" or the "Company") (NYSE:TTI) today announced
fourth quarter and total year 2023 results.
Brady Murphy, TETRA's President
and Chief Executive Officer, stated, "2023 was a historical year
for TETRA with numerous financial records and strategic milestones
achieved that will have a significant impact for the Company for
years to come. Financial highlights for the year include 2.4 times
growth in income from continuing operations, 37% growth in Adjusted
EBITDA, 710 basis points improvement in return on net capital
employed to 20.5%1, 2.7 times improvement in cash flow
from operations and a conversion rate of nearly 40% of Adjusted
EBITDA to adjusted free cash flow. Excluding the impact of working
capital, our total year 2023 adjusted free cash flow was the
highest since 2015 demonstrating progress on generating cash. As of
December 2023, our net leverage ratio
was 1.13X and liquidity was $126
million. Recent strategic milestones achieved include: the
Arkansas Oil and Gas Commission ("AOGC") unanimously approving the
6,138-acre Evergreen Brine Unit, a combination of TETRA and
Saltwerx (a wholly owned subsidiary of ExxonMobil) brine leases for
the purpose of future bromine and lithium production, and
completing a lithium and bromine resource report for the Evergreen
Brine Unit. Due to the richness of the lithium concentration and
the favorable Smackover reservoir properties, the resource report
estimated 22 tons per acre of total lithium resources for the
Evergreen Brine Unit, which is believed to be the highest to date
of any lithium brine resource in the U.S. for which a SK-1300,
NI-43-101 or JORC-compliant technical report summary has been
published. We also completed the engineering design for our first
commercial produced water beneficial re-use project with a planned
deployment later this year. And in January
2024, we further strengthened our balance sheet by
refinancing, extending, and expanding our term loan, at a more
attractive interest rate than our prior term loan. We enter 2024
with a strong and growing base business, a solid balance sheet,
over $200 million of liquidity (following the term loan
refinancing and inclusive of a $75 million delayed draw
feature to fund our bromine project), with a constructive outlook
for our products and services. We anticipate further growth in 2024
and expect to continue to generate strong free cash flow from our
base business to fund investments in our Arkansas projects. The combination of these
plus advances with our produced water beneficial re-use solution,
our Arkansas resource position and
strategic partnerships provides us the opportunity to continue to
drive long-term shareholder value."
Fourth Quarter Results
Fourth quarter 2023 revenue of $153
million increased 1% from the third quarter of 2023
reflecting the early production facility ("EPF") sale in
Argentina, partially offset by
lower than usual onshore year-end activity in the United States and some customer year-end
inventory de-stocking for our industrial chemicals business. Net
loss before discontinued operations was $4.2
million, inclusive of $8.0
million of non-recurring charges and expenses and compares
to net income from continuing operations of $5.5 million in the third quarter of 2023,
inclusive of $3.7 million of
non-recurring charges and expenses. Net loss per share from
continuing operations in the fourth quarter was $0.03 and compares to net income per share of
$0.04 in the third quarter of 2023.
Adjusted net income per share from continuing operations was
$0.03 in the fourth quarter, which
compares to $0.07 in the third
quarter 2023.
Fourth quarter Adjusted EBITDA of $24.1 million increased 19% year-on-year from
$20.3 million in the fourth quarter
of 2022 but decreased 7% from $26.1
million in the third quarter of 2023 reflecting a good cash
generating EPF sale in Argentina
but lower year-end onshore and industrial chemicals activity.
Fourth quarter results included unrealized mark-to-market gains on
investments of $0.7 million.
Excluding these unrealized gains on investments, Adjusted EBITDA
for the fourth quarter of 2023 was $23.4 million (15.3% of revenue) and was up
13% year-on-year.
Fourth quarter cash flow from operating activities was
$18.9 million and compares to a
use of cash of $7.0 million in
the fourth quarter of 2022 and to cash flow from operating
activities of $14.0 million in
the third quarter of 2023. Adjusted free cash flow was $20.1 million in the fourth quarter of 2023 and
compares to a use of cash of $14.2
million in the fourth quarter of 2022 and to cash flow of
$7.1 million in the third quarter of
2023. Working capital at the end of year was $104 million and compares to $110 million at the end the third quarter of 2023
and to working capital of $101
million at end of 2022. Working capital is defined as
current assets, excluding cash and restricted cash, less current
liabilities.
Brady Murphy, further stated,
"Our Water & Flowback Services business experienced the first
slowdown in many quarters, as several customers paused activity
over the holidays; we believe in large part because many achieved
production targets well ahead of year-end. This combined with some
year-end customer destocking activity in our industrial chemicals
business resulted in lower activity and lower Adjusted EBITDA
compared to the third quarter. However, as we look to the first
half of 2024, including our traditional northern Europe seasonal industrial chemicals ramp up
in the second quarter, we are seeing a strong recovery in our
chemicals business, continued strong activity in our offshore
completion fluids business and modest growth in our Water &
Flowback Services segment.
Water & Flowback Services revenue for the fourth quarter was
$81 million up $2.3 million (3.0%), quarter-over-quarter but
declined $1 million (1%)
year-on-year. Excluding the EPF sale in Argentina, fourth quarter revenue would have
been $75 million. Income before taxes
was $2.9 million while Adjusted
EBITDA of $11.3 million declined
$0.8 million (7%) year-on-year.
Excluding the EPF sale, Adjusted EBITDA margins would have been 15%
for the fourth quarter, down 400 basis points sequentially due to
the lower year-end activity. For the total year, our Water &
Flowback Services revenue grew by $33
million (12%) while income before taxes increased by
$10 million (64%) and Adjusted EBITDA increased
$10 million (23%), yielding an Adjusted EBITDA fall-through of
nearly 30% for the year. Total year Water & Flowback
Services revenue of $313 million
exceeded our total year 2018 revenue with strong Adjusted EBITDA
margins, despite 50% lower active frac fleets reflecting our
technology and automation initiatives.
"As reported last quarter, we sold one of the three EPFs in
Argentina to the operator for an
amount of more than $5 million, with
all the cash proceeds received in October. We completed an EPF
expansion project in January for the same customer and will
continue to operate and maintain the EPF for a fixed monthly
fee.
"We recently completed the engineering design for our first
produced water desalination plant for beneficial re-use
applications and are in advanced commercial discussions with one of
the largest North America shale
producers for their beneficial re-use project which we expect to
have awarded shortly. We are also in negotiations with the same
customer for a second project, in the Permian Basin, for a
commercial demonstration pilot project.
"Completion Fluids & Products also experienced a year-end
slowdown driven by industrial chemicals, as several customers went
through destocking activities. This also appears to be a seasonal
event as activity has rebounded sharply to start the year and we
expect the first half of 2024 to be above the second half of 2023.
Completion Fluids & Products fourth-quarter 2023 revenue of
$73 million decreased $0.7 million (1%), from the third quarter of 2023
but increased $6.3 million (10%) from
the fourth quarter of 2022. Income before taxes was $11.0 million in the fourth quarter (15.1% of
revenue) compared to $16.9 million
(23% of revenue) in the third quarter of 2023. Adjusted EBITDA of
$18 million decreased $2.6 million sequentially. Completion Fluids
& Products Adjusted EBITDA margins were 25.3% in the fourth
quarter compared to 28.6% in the third quarter of 2023 as margins
were impacted by lower utilization and lower production volumes.
The fourth quarter included $0.6 million in unrealized mark-to-market
losses from investments. Excluding unrealized mark-to-market losses
from investments, Adjusted EBITDA margins were 26%. For the total
year, Completion Fluids & Products revenue grew by $40 million (15%) while income before taxes
increased by $21 million (37%) and
Adjusted EBITDA increased $22 million (32%), yielding an
Adjusted EBITDA fall-through of nearly 55%. Total year Completion
Fluids & Products revenue of $313
million is the highest since 2015 when we completed two
large TETRA CS Neptune® projects in the Gulf of Mexico. Total revenue attributed to
offshore projects increased 11% year-over-year. We anticipate
further growth in 2024 as our pipeline of offshore projects
continues to build.
"In January 2024, Eos Energy
Enterprises, Inc. ("Eos") announced that it expanded its
partnership with TETRA and designated TETRA as its preferred
strategic supplier for the full electrolyte products for Eos' Z3™
long duration energy storage cube. This new agreement expands
TETRA's participation to provide a minimum of 75% of Eos' total
electrolyte demand going forward. Having recently visited Eos'
automated battery assembly line being designed and tested in
Milwaukee, we are pleased to see
the progress and expect to see a material ramp up in electrolyte
deliveries during the second half of 2024.
"During January we updated the previously reported resources
report for bromine and lithium in Arkansas. The updated resources report, which
now includes measured resources, in addition to indicated and
inferred resources, resulted in 3 times more volume of lithium
versus what was in the previous report, and slightly higher bromine
resources. With TETRA's current liquidity, including the
$75 million delayed draw feature and
anticipated 2024 and 2025 free cash flow, TETRA believes it has
secured the required capital to advance its bromine processing
facility, subject to a final investment decision. TETRA continues
to work on completing a Front-End Engineering and Design study
("FEED") for the lithium processing facility project and a detailed
engineering study for the bromine processing facility, which are
expected to be completed late in the first quarter of 2024 or early
in the second quarter of 2024."
This press release includes the following financial measures
that are not presented in accordance with generally accepted
accounting principles in the United
States ("GAAP"): Adjusted earnings per share from continuing
operations, adjusted EBITDA, and adjusted EBITDA margin (Adjusted
EBITDA as a percent of revenue) on consolidated and segment basis,
adjusted income/(loss) from continuing operations, adjusted free
cash flow from continuing operations, and net debt. Please see
Schedules D through J for definitions and reconciliations of these
non-GAAP financial measures to the most directly comparable GAAP
measures.
1
|
Return on net capital
employed is earnings before interest and taxes divided by average
net capital employed. See Schedule J.
|
A summary of key financial metrics for the fourth quarter are as
follows:
Fourth Quarter
2023 Results
|
|
Three Months
Ended
|
|
December 31,
2023
|
|
September 30,
2023
|
|
December 31,
2022
|
|
(in thousands, except
per share amounts)
|
Revenue
|
$
153,126
|
|
$
151,464
|
|
$
147,448
|
Income (loss) before
discontinued operations
|
(4,239)
|
|
5,468
|
|
(1,829)
|
Adjusted EBITDA before
discontinued operations
|
24,142
|
|
26,059
|
|
20,341
|
GAAP income (loss)
earnings per share from continuing operations
|
(0.03)
|
|
0.04
|
|
(0.01)
|
Adjusted net income per
share from continuing operations
|
0.03
|
|
0.07
|
|
0.02
|
GAAP net cash provided
by (used in) operating activities
|
18,875
|
|
13,974
|
|
(6,991)
|
Adjusted free cash flow
from continuing operations
|
$
20,073
|
|
$
7,073
|
|
$
(14,228)
|
Free Cash Flow and Balance Sheet
At the end of the fourth quarter, unrestricted cash was
$52 million and availability under our credit agreements was
$74 million. Liquidity at the end of
the year was $126.3 million. As
of February 26, 2024, liquidity was
approximately $212 million, inclusive
of the $75.0 million delayed
draw feature that is available to TETRA for the bromine project.
Liquidity is defined as unrestricted cash plus availability under
our revolving credit facilities and includes the delayed draw
feature. Long-term debt was $158
million, while net debt was $105
million. TETRA's net leverage ratio was 1.13X at the end of
the fourth quarter of 2023.
As previously announced, in January
2024, the Company entered into a definitive agreement for a
$265 million credit facility with a
maturity of January 2030, consisting
of a $190 million funded term loan
and a $75 million delayed draw term
loan (collectively the "New Term Credit Agreement") that refinanced
the Company's $163 million Term
Credit Agreement outstanding as of December
31, 2023 and provides capital to advance the Company's
Arkansas bromine processing
project. Pricing on the New Term Credit Agreement is the secured
overnight financing rate plus 575 basis points, which is 50 basis
points lower than the prior term loan. The Company used the
proceeds to repay in full the balance of the previous Term
Credit Agreement, pay transaction expenses and add cash to TETRA's
balance sheet.
Fourth Quarter Non-Recurring Charges and Expenses
Fourth quarter 2023 non-recurring charges and expenses are
reflected on Schedule E and include $2.7 million of engineering and other
consulting expenses incurred toward advancing the Company's efforts
to quantify the costs and economics on the potential development of
its Arkansas bromine and lithium
resources, inclusive of a FEED study and net of reimbursements from
Saltwerx. Additionally, $4.9 million of other unusual charges
including foreign currency losses in Argentina, restructuring and impairment
charges and an adjustment to long-term incentives were also
incurred in the quarter. Non-recurring charges for the calculation
of adjusted income for the fourth quarter on Schedule F also
include a $1.0 million tax
provision related to an unfavorable court ruling on a tax matter
involving the years 2014 to 2016.
Total Year Results
Total year revenue of $626 million
increased 13% from 2022 with international operations driving 65%
of the revenue growth. Income from continuing operations improved
by 2.4 times from income of $7.6
million in 2022 (inclusive of $11.4 million of unusual charges) to
$25.5 million in 2023 (inclusive of
$7.8 million of unusual
charges). Adjusted EBITDA increased by $29
million on a revenue increase of $73
million. Adjusted EBITDA in 2023 was $107 million compared to $78 million in 2022, and Adjusted EBITDA margins
increased 300 basis points to 17.1% from 14.1% in 2022. 2023
included unrealized gains on investments of $0.5 million while 2022 included unrealized gains
on investments of $0.2 million.
Excluding unrealized gains on investments in both periods, Adjusted
EBITDA was up $28.4 million
year-over-year or 36.4% growth and represents approximately 40%
fall-through on the incremental revenue.
A summary of key financial metrics for the total year are as
follows:
|
Twelve Months
Ended
|
|
|
|
|
|
December 31,
2023
|
|
December 31,
2022
|
|
Change
|
|
%
Change
|
|
(In
Millions)
|
Revenue
|
$
626.3
|
|
$
553.2
|
|
$
73.1
|
|
13 %
|
|
|
|
|
|
|
|
|
Operating income from
continuing operations
|
$
31.7
|
|
$
11.2
|
|
$
20.5
|
|
183 %
|
% of revenue
|
5.1 %
|
|
2.0 %
|
|
3.1 %
|
|
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA
|
$
106.8
|
|
$
78.1
|
|
$
28.7
|
|
37 %
|
Adjusted EBITDA
margin
|
17.1 %
|
|
14.1 %
|
|
3.0 %
|
|
|
|
|
|
|
|
|
|
|
Cash flow from
operations
|
$
70.2
|
|
$
19.0
|
|
$
51.2
|
|
269 %
|
Adjusted free cash
flow
|
$
41.1
|
|
$
(20.5)
|
|
$
61.6
|
|
|
|
|
|
|
|
|
|
|
Net debt
|
$
105.0
|
|
$
142.9
|
|
$
(37.9)
|
|
(27) %
|
Completion Fluids & Products total year revenue for 2023 of
$313 million increased $39.7 million from 2022. Income before taxes was
$78.3 million (25% of revenue)
inclusive of $2.3 million of
non-recurring charges (mainly expenditures for our Arkansas assets net of a favorable insurance
settlement). Adjusted EBITDA was $89.1
million (28.5% of revenue).
Water & Flowback Services total year revenue for 2023
of $313 million increased
$33.4 million from 2022. Income
before taxes was $25.7 million (8.2%
of revenue) inclusive of $2.4 million of unusual charges due to the
Argentinian peso devaluation in December
2023. Adjusted EBITDA was $53.2
million (17.0% of revenue).
Total Year Non-Recurring Charges and Expenses
Total year non-recurring charges and expenses of $7.8 million ($3.0 million being non-cash charges) are
reflected on Schedule E and include the following: (a) income
of $2.7 million on a favorable
cash settlement on an insurance claim for property damage from
hurricane damage to TETRA's facility in the Gulf of Mexico, (b) $2.4 million of unusual foreign exchange losses
due to the sharp decline of the Argentinian peso in December 2023, (c) $2.8 million of
expenses for drilling and completing a test well and engineering
and other consulting expenses incurred toward advancing the
Company's efforts to quantify the costs and economics on the
potential development of its Arkansas bromine and lithium
resources, inclusive of a FEED study and net of reimbursements from
Saltwerx, (d) $1.8 million adjustment to long-term
incentives, (e) $3.0 million non-cash impairment charges for
lease agreements, and (f) $0.5 million of severance,
restructuring and legal charges. Non-recurring charges for the
calculation of adjusted income for the full year on Schedule F also
include the $1.0 million tax provision related to an
unfavorable court ruling.
Conference Call
TETRA will host a conference call to discuss these results
tomorrow, February 28, 2024, at
10:30 a.m. Eastern Time. The phone
number for the call is 1-800-836-8184. The conference call will
also be available by live audio webcast. A replay of the conference
call will be available at 1-888-660-6345 conference number 83017#,
for one week following the conference call and the archived webcast
will be available through the Company's website for thirty days
following the conference call.
Investor Contact
For further information, please contact Elijio Serrano,
CFO, TETRA Technologies, Inc. at (281) 367-1983 or via email at
eserrano@onetetra.com.
Financial Statements, Schedules and Non-GAAP Reconciliation
Schedules (Unaudited)
Schedule A: Consolidated Income Statement
Schedule B: Condensed Consolidated Balance Sheet
Schedule C: Consolidated Statements of Cash Flows
Schedule D: Statement Regarding Use of Non-GAAP Financial
Measures
Schedule E: Non-GAAP Reconciliation of Adjusted Income (Loss) From
Continuing Operations
Schedule F: Non-GAAP Reconciliation of Adjusted EBITDA
Schedule G: Non-GAAP Reconciliation of Net Debt
Schedule H: Non-GAAP Reconciliation to Adjusted Free Cash Flow From
Continuing Operations
Schedule I: Non-GAAP Reconciliation to Net Leverage Ratio
Schedule J: Non-GAAP Reconciliation to Return on Net Capital
Employed
Company Overview
TETRA Technologies, Inc. is an energy services and solutions
company focused on developing environmentally conscious services
and solutions that help make people's lives better. With operations
on six continents, the Company's portfolio consists of Energy
Services, Industrial Chemicals, and Lithium Ventures. In addition
to providing products and services to the oil and gas industry and
calcium chloride for diverse applications, TETRA is expanding into
the low-carbon energy market with chemistry expertise, key mineral
acreage, and global infrastructure, helping to meet the demand for
sustainable energy in the twenty-first century. Visit the Company's
website at www.onetetra.com for more information.
Cautionary Statement Regarding Forward Looking
Statements
This news release includes certain statements that are deemed to
be forward-looking statements. Generally, the use of words such as
"may," "see," "expectation," "expect," "intend," "estimate,"
"projects," "anticipate," "believe," "assume," "could," "should,"
"plans," "targets" or similar expressions that convey the
uncertainty of future events, activities, expectations or outcomes
identify forward-looking statements that the Company intends to be
included within the safe harbor protections provided by the federal
securities laws. These forward-looking statements include
statements concerning economic and operating conditions that are
outside of our control, including statements concerning recovery of
the oil and gas industry; customer delays for international
completion fluids related to global shipping and logistics issues;
potential revenue associated with prospective energy storage
projects or our pending carbon capture partnership; measured,
indicated and inferred mineral resources of lithium and/or bromine,
the potential extraction of lithium and bromine from our Evergreen
Brine Unit and other leased acreage, including the acreage subject
to Standard Lithium's option, the economic viability thereof, the
demand for such resources, the timing and costs of such activities,
and the expected revenues and profits from such activities; the
accuracy of our resources report and initial economic assessment
regarding our lithium and bromine acreage; projections or forecasts
concerning the Company's business activities, profitability,
estimated earnings, earnings per share, and statements regarding
the Company's beliefs, expectations, plans, goals, future events
and performance, and other statements that are not purely
historical. With respect to the Company's disclosures of measured,
indicated and inferred mineral resources, including bromine and
lithium carbonate equivalent concentrations, it is uncertain if
they will ever be economically developed. With respect to the
Company's disclosures of measured, indicated and inferred mineral
resources, including bromine and lithium carbonate equivalent
concentrations, it is uncertain if they will ever be economically
developed. Investors are cautioned that mineral resources do not
have demonstrated economic value and further exploration may not
result in the estimation of a mineral reserve. Further, there are a
number of uncertainties related to processing lithium, which is an
inherently difficult process. Therefore, you are cautioned not to
assume that all or any part of our resources can be economically or
legally commercialized. These forward-looking statements are based
on certain assumptions and analyses made by the Company in light of
its experience and its perception of historical trends, current
conditions, expected future developments and other factors it
believes are appropriate in the circumstances. Such statements are
subject to several risks and uncertainties, many of which are
beyond the control of the Company. With respect to the Company's
disclosures of the MOU with Saltwerx, it is uncertain about the
ability of the parties to successfully negotiate one or more
definitive agreements, the future relationship between the parties,
and the ability to successfully and economically produce lithium
and bromine from the brine unit. Investors are cautioned that any
such statements are not guarantees of future performance or results
and that actual results or developments may differ materially from
those projected in the forward-looking statements. Some of the
factors that could affect actual results are described in the
section titled "Risk Factors" contained in the Company's Annual
Reports on Form 10-K, as well as other risks identified from time
to time in its reports on Form 10-Q and Form 8-K filed with the
Securities and Exchange Commission. Investors should not place
undue reliance on forward-looking statements. Each forward-looking
statement speaks only as of the date of the particular statement,
and the Company undertakes no obligation to update or revise any
forward-looking statements, except as may be required by law.
Schedule A:
Consolidated Income Statement (Unaudited)
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
December
31, 2023
|
|
September
30, 2023
|
|
December
31, 2022
|
|
December
31, 2023
|
|
December
31, 2022
|
|
(in thousands, except
per share amounts)
|
Revenues
|
$
153,126
|
|
$
151,464
|
|
$
147,448
|
|
$
626,262
|
|
$
553,213
|
|
|
|
|
|
|
|
|
|
|
Cost of product sales
and services
|
112,070
|
|
104,962
|
|
107,037
|
|
438,172
|
|
400,229
|
Depreciation,
amortization, and accretion
|
8,624
|
|
8,578
|
|
8,758
|
|
34,329
|
|
32,819
|
Impairments and other
charges
|
2,189
|
|
—
|
|
542
|
|
2,966
|
|
2,804
|
Insurance
recoveries
|
—
|
|
—
|
|
—
|
|
(2,850)
|
|
(3,750)
|
Total cost of
revenues
|
122,883
|
|
113,540
|
|
116,337
|
|
472,617
|
|
432,102
|
Gross profit
|
30,243
|
|
37,924
|
|
31,111
|
|
153,645
|
|
121,111
|
|
|
|
|
|
|
|
|
|
|
Exploration and
pre-development costs
|
5,283
|
|
3,775
|
|
3,135
|
|
12,119
|
|
6,635
|
General and
administrative expense
|
23,336
|
|
23,838
|
|
23,846
|
|
96,590
|
|
91,942
|
Interest expense,
net
|
5,677
|
|
5,636
|
|
4,900
|
|
22,349
|
|
15,833
|
Other (income) expense,
net
|
(422)
|
|
(2,041)
|
|
393
|
|
(9,112)
|
|
(4,465)
|
Income (loss) before
taxes and discontinued operations
|
(3,631)
|
|
6,716
|
|
(1,163)
|
|
31,699
|
|
11,166
|
Provision for income
taxes
|
608
|
|
1,248
|
|
666
|
|
6,220
|
|
3,565
|
Income (loss) from
continuing operations
|
(4,239)
|
|
5,468
|
|
(1,829)
|
|
25,479
|
|
7,601
|
Income (loss) from
discontinued operations, net of taxes
|
346
|
|
(48)
|
|
(75)
|
|
278
|
|
195
|
Net income
(loss)
|
(3,893)
|
|
5,420
|
|
(1,904)
|
|
25,757
|
|
7,796
|
Loss attributable to
noncontrolling interest
|
2
|
|
—
|
|
—
|
|
27
|
|
43
|
Net income (loss)
attributable to TETRA stockholders
|
$
(3,891)
|
|
$
5,420
|
|
$
(1,904)
|
|
$
25,784
|
|
$
7,839
|
Basic net income
(loss) per common share:
|
|
|
|
|
|
|
|
|
|
Income (loss) from
continuing operations
|
$
(0.03)
|
|
$
0.04
|
|
$
(0.01)
|
|
$
0.20
|
|
$
0.06
|
Net income (loss)
attributable to TETRA stockholders
|
$
(0.03)
|
|
$
0.04
|
|
$
(0.01)
|
|
$
0.20
|
|
$
0.06
|
Weighted average basic
shares outstanding
|
130,079
|
|
129,777
|
|
128,082
|
|
129,568
|
|
128,082
|
Diluted net income
(loss) per common share:
|
|
|
|
|
|
|
|
|
|
Income (loss) from
continuing operations
|
$
(0.03)
|
|
$
0.04
|
|
$
(0.01)
|
|
$
0.20
|
|
$
0.06
|
Net income (loss)
attributable to TETRA stockholders
|
$
(0.03)
|
|
$
0.04
|
|
$
(0.01)
|
|
$
0.20
|
|
$
0.06
|
Weighted average
diluted shares outstanding
|
130,079
|
|
132,089
|
|
128,082
|
|
131,243
|
|
129,778
|
Schedule B:
Condensed Consolidated Balance Sheet (Unaudited)
|
|
|
December 31,
2023
|
|
December 31,
2022
|
|
(in
thousands)
|
ASSETS
|
|
|
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
$
52,485
|
|
$
13,592
|
Trade accounts
receivable, net
|
111,798
|
|
129,631
|
Inventories
|
96,536
|
|
72,113
|
Prepaid expenses and
other current assets
|
21,196
|
|
23,112
|
Total current
assets
|
282,015
|
|
238,448
|
Plant, property, and
equipment, net
|
107,716
|
|
101,580
|
Other intangibles,
net
|
29,132
|
|
32,955
|
Operating lease
right-of-use assets
|
31,915
|
|
33,818
|
Investments
|
17,354
|
|
14,286
|
Other assets
|
10,829
|
|
13,279
|
Total long-term
assets
|
196,946
|
|
195,918
|
Total assets
|
$
478,961
|
|
$
434,366
|
|
|
|
|
LIABILITIES AND
EQUITY
|
|
|
|
Current
liabilities:
|
|
|
|
Trade accounts
payable
|
$
52,290
|
|
$
49,121
|
Compensation and
employee benefits
|
26,918
|
|
30,958
|
Operating lease
liabilities, current portion
|
9,101
|
|
7,795
|
Accrued
taxes
|
10,350
|
|
9,913
|
Accrued liabilities and
other
|
27,303
|
|
25,560
|
Current liabilities
associated with discontinued operations
|
—
|
|
920
|
Total current
liabilities
|
125,962
|
|
124,267
|
Long-term debt,
net
|
157,505
|
|
156,455
|
Operating lease
liabilities
|
27,538
|
|
28,108
|
Asset retirement
obligations
|
14,199
|
|
13,671
|
Deferred income
taxes
|
2,279
|
|
2,038
|
Other
liabilities
|
4,144
|
|
3,430
|
Total long-term
liabilities
|
205,665
|
|
203,702
|
TETRA stockholders'
equity
|
148,591
|
|
107,625
|
Noncontrolling
interests
|
(1,257)
|
|
(1,228)
|
Total equity
|
147,334
|
|
106,397
|
Total liabilities and
equity
|
$
478,961
|
|
$
434,366
|
Schedule C:
Consolidated Statements of Cash Flows (Unaudited)
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
December 31,
2023
|
|
September 30,
2023
|
|
December 31,
2022
|
|
December 31,
2023
|
|
December 31,
2022
|
|
|
|
|
|
|
(in
thousands)
|
Operating
activities:
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
$
(3,893)
|
|
$
5,420
|
|
$
(1,904)
|
|
$
25,757
|
|
$
7,796
|
Reconciliation of net
income to net cash provided by (used in) operating
activities:
|
|
|
|
|
|
|
|
|
|
Depreciation,
amortization, and accretion
|
8,624
|
|
8,578
|
|
8,758
|
|
34,329
|
|
32,819
|
Impairments and other
charges
|
2,189
|
|
—
|
|
542
|
|
2,966
|
|
2,804
|
(Gain) loss on
investments
|
(696)
|
|
560
|
|
(339)
|
|
(539)
|
|
(180)
|
Provision (benefit) for
deferred taxes
|
71
|
|
(780)
|
|
603
|
|
(734)
|
|
537
|
Equity-based
compensation expense
|
6,423
|
|
1,431
|
|
3,519
|
|
10,622
|
|
6,880
|
Provision for (recovery
of) doubtful accounts
|
95
|
|
(530)
|
|
11
|
|
285
|
|
42
|
Amortization and
expense of financing costs
|
726
|
|
926
|
|
998
|
|
3,433
|
|
3,376
|
Insurance recoveries
associated with damaged equipment
|
—
|
|
—
|
|
—
|
|
(2,850)
|
|
(3,750)
|
Gain on sale of
assets
|
(130)
|
|
(151)
|
|
(190)
|
|
(562)
|
|
(1,170)
|
Other non-cash charges
and credits
|
(315)
|
|
(204)
|
|
(123)
|
|
(1,231)
|
|
(482)
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
|
|
|
|
Accounts
receivable
|
12,565
|
|
8,114
|
|
(23,187)
|
|
20,165
|
|
(39,848)
|
Inventories
|
(3,215)
|
|
(11,441)
|
|
1,236
|
|
(23,205)
|
|
(4,471)
|
Prepaid expenses and
other current assets
|
863
|
|
(929)
|
|
(764)
|
|
2,176
|
|
(4,546)
|
Trade accounts payable
and accrued expenses
|
(3,021)
|
|
2,450
|
|
5,636
|
|
(128)
|
|
22,705
|
Other
|
(1,411)
|
|
530
|
|
(1,787)
|
|
(278)
|
|
(3,555)
|
Net cash provided by
(used in) operating activities
|
18,875
|
|
13,974
|
|
(6,991)
|
|
70,206
|
|
18,957
|
Investing
activities:
|
|
|
|
|
|
|
|
|
|
Purchases of property,
plant, and equipment
|
(7,912)
|
|
(6,966)
|
|
(7,378)
|
|
(38,152)
|
|
(40,056)
|
Acquisition of
businesses, net of cash acquired
|
—
|
|
—
|
|
(917)
|
|
—
|
|
(917)
|
Purchase of
investments
|
—
|
|
(100)
|
|
—
|
|
(350)
|
|
—
|
Proceeds from sale of
investment
|
3,900
|
|
—
|
|
—
|
|
3,900
|
|
—
|
Proceeds from sale of
property, plant, and equipment
|
6,003
|
|
161
|
|
217
|
|
6,661
|
|
1,706
|
Proceeds from insurance
recoveries associated with damaged equipment
|
—
|
|
—
|
|
—
|
|
2,850
|
|
3,750
|
Other investing
activities
|
(100)
|
|
(9)
|
|
(146)
|
|
(1,936)
|
|
(987)
|
Net cash provided by
(used in) investing activities
|
1,891
|
|
(6,914)
|
|
(8,224)
|
|
(27,027)
|
|
(36,504)
|
Financing
activities:
|
|
|
|
|
|
|
|
|
|
Proceeds from credit
agreement and long-term debt
|
145
|
|
215
|
|
12,130
|
|
97,529
|
|
13,825
|
Principal payments on
credit agreement and long-term debt
|
(2,056)
|
|
(204)
|
|
(9,191)
|
|
(100,497)
|
|
(12,483)
|
Payments on finance
lease obligations
|
(858)
|
|
(148)
|
|
(128)
|
|
(1,695)
|
|
(1,302)
|
Net cash provided by
(used in) financing activities
|
(2,769)
|
|
(137)
|
|
2,811
|
|
(4,663)
|
|
40
|
Effect of exchange rate
changes on cash
|
662
|
|
(772)
|
|
749
|
|
377
|
|
(452)
|
Increase (decrease) in
cash and cash equivalents and restricted cash
|
18,659
|
|
6,151
|
|
(11,655)
|
|
38,893
|
|
(17,959)
|
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents at beginning of period
|
33,826
|
|
27,675
|
|
25,247
|
|
13,592
|
|
31,551
|
Cash and cash
equivalents at end of period
|
$
52,485
|
|
$
33,826
|
|
$
13,592
|
|
$
52,485
|
|
$
13,592
|
Schedule D: Statement Regarding Use of Non-GAAP Financial
Measures
In addition to financial results determined in accordance with
U.S. GAAP, this press release may include the following non-GAAP
financial measures for the Company: adjusted net income per share;
consolidated and segment Adjusted EBITDA; segment Adjusted EBITDA
as a percent of revenue ("Adjusted EBITDA margin"); adjusted net
income, adjusted free cash flow; net debt, net leverage ratio, and
return on capital employed. The following schedules
provide reconciliations of these non-GAAP financial measures
to their most directly comparable U.S. GAAP measures. The non-GAAP
financial measures should be considered in addition to, not as a
substitute for, financial measures prepared in accordance with U.S.
GAAP, as more fully discussed in the Company's financial statements
and filings with the Securities and Exchange Commission.
Management believes that the exclusion of the special charges
and credits from the historical results of operations enables
management to evaluate more effectively the Company's operations
over the prior periods and to identify operating trends that could
be obscured by the excluded items.
Adjusted net income is defined as the Company's income before
noncontrolling interests and discontinued operations, excluding
certain special or other charges (or credits), and including
noncontrolling interest attributable to continued operations.
Adjusted net income is used by management as a supplemental
financial measure to assess financial performance, without regard
to charges or credits that are considered by management to be
outside of its normal operations.
Adjusted net income per share is defined as the Company's
diluted net income per share attributable to TETRA stockholders
excluding certain special or other charges (or credits). Adjusted
net income per share is used by management as a supplemental
financial measure to assess financial performance, without regard
to charges or credits that are considered by management to be
outside of its normal operations.
Adjusted EBITDA is defined as net income (loss) before taxes and
discontinued operations, excluding impairments, exploration and
pre-development costs, income from collaborative arrangement,
certain special, non-recurring or other charges (or credits),
interest, depreciation and amortization and certain non-cash items
such as equity-based compensation expense. The most directly
comparable GAAP financial measure is net income (loss) before taxes
and discontinued operations. Exploration and pre-development costs
represent expenditures incurred to evaluate potential future
development of TETRA's lithium and bromine properties in
Arkansas. Such costs include
exploratory drilling and associated engineering studies. Income
from collaborative arrangement represents the portion of
exploration and pre-development costs that are reimbursable by our
strategic partner. Exploration and pre-development costs and the
associated income from collaborative arrangement are excluded from
Adjusted EBITDA because they do not relate to the Company's current
business operations. Adjustments to long-term incentives represent
cumulative adjustments to valuation of long-term cash incentive
compensation awards that are related to prior years. These costs
are excluded from Adjusted EBITDA because they do not relate to the
current year and are considered to be outside of normal operations.
Long-term incentives are earned over a three-year period and the
costs are recorded over the three-year period they are earned. The
amounts accrued or incurred are based on a cumulative of the
three-year period. Equity-based compensation expense represents
compensation that has been or will be paid in equity and is
excluded from Adjusted EBITDA because it is a non-cash item.
Adjusted EBITDA is used by management as a supplemental financial
measure to assess financial performance, without regard to charges
or credits that are considered by management to be outside of its
normal operations and without regard to financing methods, capital
structure or historical cost basis, and to assess the Company's
ability to incur and service debt and fund capital
expenditures.
Adjusted free cash flow is defined as cash from operations less
capital expenditures net of sales proceeds and cost of equipment
sold, less payments on financing lease obligations and including
cash distributions to TETRA from CSI Compressco and cash from
other investments. Management uses this supplemental financial
measure to:
- assess the Company's ability to retire debt;
- evaluate the capacity of the Company to further invest and
grow; and
- to measure the performance of the Company as compared to its
peer group.
Adjusted free cash flow does not necessarily imply
residual cash flow available for discretionary expenditures, as
they exclude cash requirements for debt service or other
non-discretionary expenditures that are not deducted.
Net debt is defined as the sum of the carrying value of
long-term and short-term debt on its consolidated balance sheet,
less cash, excluding restricted cash on the balance sheet.
Management views net debt as a measure of TETRA's ability to reduce
debt, add to cash balances, pay dividends, repurchase stock, and
fund investing and financing activities.
Net leverage ratio is defined as debt excluding financing fees
and discount on term loan and including letters of credit and
guarantees, less cash divided by trailing twelve months adjusted
EBITDA for credit facilities. Adjusted EBITDA for credit facilities
consists of adjusted EBITDA described above, less non-cash (gain)
loss on sale of investments, (gain) loss on sales of assets and
excluding certain special or other charges (or credits). Management
primarily uses this metric to assess TETRA's ability to borrow,
reduce debt, add to cash balances, pay distributions, and fund
investing and financing activities.
Return on capital employed is defined as Adjusted EBIT divided
by average net capital employed. Adjusted EBIT is defined as net
income (loss) before taxes and discontinued operations, interest,
and certain non-cash charges, and non-recurring adjustments. Net
capital employed is defined as assets, excluding assets associated
with discontinued operations, plus impaired assets, less cash and
cash equivalents and restricted cash, and less current liabilities,
excluding current liabilities associated with discontinued
operations. Average net capital employed is calculated as the
average of the beginning and ending net capital employed for the
respective periods. Return on capital employed is used by
management as a supplemental financial measure to assess the
financial performance of the Company relative to assets, without
regard to financing methods or capital structure.
Schedule E: Non-GAAP Reconciliation of
Adjusted Net Income (Loss) From Continuing Operations
(Unaudited)
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
December 31,
2023
|
|
September 30,
2023
|
|
December 31,
2022
|
|
December 31,
2023
|
|
December 31,
2022
|
|
(in thousands, except
per share amounts)
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before
taxes and discontinued operations
|
$
(3,631)
|
|
$
6,716
|
|
$
(1,163)
|
|
$
31,699
|
|
$
11,166
|
Provision (benefit) for
income taxes
|
608
|
|
1,248
|
|
666
|
|
6,220
|
|
3,565
|
Noncontrolling interest
attributed to continuing operations
|
2
|
|
—
|
|
—
|
|
27
|
|
43
|
Income (loss) from
continuing operations
|
(4,241)
|
|
5,468
|
|
(1,829)
|
|
25,452
|
|
7,558
|
Exploration,
pre-development costs and collaborative arrangements
|
2,684
|
|
1,842
|
|
3,135
|
|
2,838
|
|
6,635
|
Insurance (recoveries)
expenditures
|
3
|
|
174
|
|
—
|
|
(2,678)
|
|
(3,750)
|
Adjustment to long-term
incentives
|
281
|
|
500
|
|
131
|
|
1,526
|
|
4,277
|
Transaction,
restructuring, and other expenses
|
255
|
|
108
|
|
576
|
|
502
|
|
1,214
|
Impairments and other
charges
|
2,189
|
|
—
|
|
542
|
|
2,966
|
|
2,804
|
Former CEO stock
appreciation right expense
|
(789)
|
|
1,074
|
|
(57)
|
|
237
|
|
233
|
Unusual foreign
exchange loss
|
2,444
|
|
—
|
|
—
|
|
2,444
|
|
—
|
Unusual tax
provision
|
951
|
|
—
|
|
—
|
|
951
|
|
—
|
Adjusted income from
continuing operations
|
$
3,777
|
|
$
9,166
|
|
$
2,498
|
|
$
34,238
|
|
$
18,971
|
|
|
|
|
|
|
|
|
|
|
Diluted per share
information
|
|
|
|
|
|
|
|
|
|
Income (loss) from
continuing operations
|
$
(0.03)
|
|
$
0.04
|
|
$
(0.01)
|
|
$
0.20
|
|
$
0.06
|
Adjusted income from
continuing operations
|
$
0.03
|
|
$
0.07
|
|
$
0.02
|
|
$
0.26
|
|
$
0.15
|
Diluted weighted
average shares outstanding
|
130,079
|
|
132,089
|
|
128,082
|
|
131,243
|
|
129,778
|
Schedule F:
Non-GAAP Reconciliation of Adjusted EBITDA
(Unaudited)
|
|
|
Three Months Ended
December 31, 2023
|
|
Completion
Fluids &
Products
|
|
Water &
Flowback
Services
|
|
Corporate
SG&A
|
|
Other and
Eliminations
|
|
Total
|
|
(in thousands, except
percents)
|
Revenues
|
$
72,556
|
|
$
80,570
|
|
$
—
|
|
$
—
|
|
$
153,126
|
Net income (loss)
before taxes and
discontinued
operations
|
10,984
|
|
2,855
|
|
(11,929)
|
|
(5,541)
|
|
(3,631)
|
Insurance (recoveries)
expenditures
|
3
|
|
—
|
|
—
|
|
—
|
|
3
|
Impairments and other
charges
|
2,189
|
|
—
|
|
—
|
|
—
|
|
2,189
|
Exploration,
pre-development costs and collaborative arrangements
|
2,684
|
|
—
|
|
—
|
|
—
|
|
2,684
|
Adjustment to
long-term incentives
|
—
|
|
—
|
|
281
|
|
—
|
|
281
|
Former CEO stock
appreciation right expense
|
—
|
|
—
|
|
(789)
|
|
—
|
|
(789)
|
Transaction,
restructuring and other expenses
|
—
|
|
—
|
|
255
|
|
—
|
|
255
|
Unusual foreign
exchange loss
|
—
|
|
2,444
|
|
—
|
|
—
|
|
2,444
|
Interest (income)
expense, net
|
(47)
|
|
(38)
|
|
—
|
|
5,762
|
|
5,677
|
Depreciation,
amortization, and accretion
|
2,508
|
|
6,019
|
|
—
|
|
96
|
|
8,623
|
Equity-based
compensation expense
|
—
|
|
—
|
|
6,406
|
|
—
|
|
6,406
|
Adjusted
EBITDA
|
$
18,321
|
|
$
11,280
|
|
$
(5,776)
|
|
$
317
|
|
$
24,142
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA as a %
of revenue
|
25.3 %
|
|
14.0 %
|
|
|
|
|
|
15.8 %
|
|
|
Three Months Ended
September 30, 2023
|
|
Completion
Fluids &
Products
|
|
Water &
Flowback
Services
|
|
Corporate
SG&A
|
|
Other and
Eliminations
|
|
Total
|
|
(in thousands, except
percents)
|
Revenues
|
$
73,210
|
|
$
78,254
|
|
$
—
|
|
$
—
|
|
$
151,464
|
Net income (loss)
before taxes and
discontinued
operations
|
16,932
|
|
8,475
|
|
(13,552)
|
|
(5,139)
|
|
6,716
|
Insurance (recoveries)
expenditures
|
174
|
|
—
|
|
—
|
|
—
|
|
174
|
Exploration,
pre-development costs and collaborative arrangements
|
1,842
|
|
—
|
|
—
|
|
—
|
|
1,842
|
Adjustment to
long-term incentives
|
—
|
|
—
|
|
500
|
|
—
|
|
500
|
Former CEO stock
appreciation right expense
|
—
|
|
—
|
|
1,074
|
|
—
|
|
1,074
|
Transaction,
restructuring and other expenses
|
—
|
|
—
|
|
108
|
|
—
|
|
108
|
Interest (income)
expense, net
|
(309)
|
|
190
|
|
—
|
|
5,755
|
|
5,636
|
Depreciation,
amortization, and accretion
|
2,301
|
|
6,176
|
|
—
|
|
101
|
|
8,578
|
Equity-based
compensation expense
|
—
|
|
—
|
|
1,431
|
|
—
|
|
1,431
|
Adjusted
EBITDA
|
$
20,940
|
|
$
14,841
|
|
$
(10,439)
|
|
$
717
|
|
$
26,059
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA as a %
of revenue
|
28.6 %
|
|
19.0 %
|
|
|
|
|
|
17.2 %
|
|
|
Three Months Ended
December 31, 2022
|
|
Completion
Fluids &
Products
|
|
Water &
Flowback
Services
|
|
Corporate
SG&A
|
|
Other and
Eliminations
|
|
Total
|
|
(in thousands, except
percents)
|
Revenues
|
$
66,219
|
|
$
81,229
|
|
$
—
|
|
$
—
|
|
$
147,448
|
Net income (loss)
before taxes and
discontinued
operations
|
10,456
|
|
4,924
|
|
(11,221)
|
|
(5,322)
|
|
(1,163)
|
Impairments and other
charges
|
342
|
|
200
|
|
—
|
|
—
|
|
542
|
Exploration,
pre-development costs and collaborative arrangements
|
3,135
|
|
—
|
|
—
|
|
—
|
|
3,135
|
Adjustment to
long-term incentives
|
—
|
|
—
|
|
131
|
|
—
|
|
131
|
Former CEO stock
appreciation right expense
|
—
|
|
—
|
|
(57)
|
|
—
|
|
(57)
|
Transaction,
restructuring and other expenses
|
576
|
|
—
|
|
—
|
|
—
|
|
576
|
Interest (income)
expense, net
|
(304)
|
|
140
|
|
—
|
|
5,064
|
|
4,900
|
Depreciation,
amortization, and accretion
|
1,787
|
|
6,808
|
|
—
|
|
163
|
|
8,758
|
Equity-based
compensation expense
|
—
|
|
—
|
|
3,519
|
|
—
|
|
3,519
|
Adjusted
EBITDA
|
$
15,992
|
|
$
12,072
|
|
$
(7,628)
|
|
$
(95)
|
|
$
20,341
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA as a %
of revenue
|
24.2 %
|
|
14.9 %
|
|
|
|
|
|
13.8 %
|
|
|
Year Ended December
31, 2023
|
|
Completion
Fluids &
Products
|
|
Water &
Flowback
Services
|
|
Corporate
SG&A
|
|
Other and
Eliminations
|
|
Total
|
|
(In Thousands, Except
Percents)
|
Revenue
|
$
313,030
|
|
$
313,232
|
|
$
—
|
|
$
—
|
|
$
626,262
|
Net income (loss)
before taxes and discontinued operations
|
78,314
|
|
25,724
|
|
(49,135)
|
|
(23,204)
|
|
31,699
|
Insurance
recoveries
|
(2,678)
|
|
—
|
|
—
|
|
—
|
|
(2,678)
|
Impairments and other
charges
|
2,189
|
|
—
|
|
777
|
|
—
|
|
2,966
|
Exploration,
pre-development costs and collaborative arrangements
|
2,838
|
|
—
|
|
—
|
|
—
|
|
2,838
|
Adjustment to
long-term incentives
|
—
|
|
—
|
|
1,526
|
|
—
|
|
1,526
|
Former CEO stock
appreciation right expense
|
—
|
|
—
|
|
237
|
|
—
|
|
237
|
Transaction,
restructuring and other expenses
|
—
|
|
—
|
|
502
|
|
—
|
|
502
|
Unusual foreign
exchange (gain) loss
|
—
|
|
2,444
|
|
—
|
|
—
|
|
2,444
|
Interest (income)
expense, net
|
(647)
|
|
205
|
|
—
|
|
22,791
|
|
22,349
|
Depreciation,
amortization, and accretion
|
9,053
|
|
24,876
|
|
—
|
|
400
|
|
34,329
|
Equity-based
compensation expense
|
—
|
|
—
|
|
10,622
|
|
—
|
|
10,622
|
Adjusted
EBITDA
|
$
89,069
|
|
$
53,249
|
|
$
(35,471)
|
|
$
(13)
|
|
$
106,834
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA as % of
revenue
|
28.5 %
|
|
17.0 %
|
|
|
|
|
|
17.1 %
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December
31, 2022
|
|
Completion
Fluids &
Products
|
|
Water &
Flowback
Services
|
|
Corporate
SG&A
|
|
Other and
Eliminations
|
|
Total
|
|
(In Thousands, Except
Percents)
|
Revenue
|
$
273,373
|
|
$
279,840
|
|
$
—
|
|
$
—
|
|
$
553,213
|
Net income (loss)
before taxes and discontinued operations
|
57,366
|
|
15,732
|
|
(45,077)
|
|
(16,855)
|
|
$
11,166
|
Insurance
recoveries
|
(3,750)
|
|
—
|
|
—
|
|
—
|
|
(3,750)
|
Impairments and other
charges
|
562
|
|
2,242
|
|
—
|
|
—
|
|
2,804
|
Exploration,
pre-development costs
|
6,635
|
|
—
|
|
—
|
|
—
|
|
6,635
|
Adjustments to
long-term incentives
|
—
|
|
—
|
|
4,277
|
|
—
|
|
4,277
|
Former CEO stock
appreciation right expense
|
—
|
|
—
|
|
233
|
|
—
|
|
233
|
Transaction,
restructuring and other expenses
|
576
|
|
638
|
|
—
|
|
—
|
|
1,214
|
Interest (income)
expense, net
|
(1,346)
|
|
138
|
|
—
|
|
17,041
|
|
15,833
|
Depreciation,
amortization, and accretion
|
7,455
|
|
24,683
|
|
—
|
|
681
|
|
32,819
|
Equity-based
compensation expense
|
—
|
|
—
|
|
6,880
|
|
—
|
|
6,880
|
Adjusted
EBITDA
|
$
67,498
|
|
$
43,433
|
|
$
(33,687)
|
|
$
867
|
|
$
78,111
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA as % of
revenue
|
24.7 %
|
|
15.5 %
|
|
|
|
|
|
14.1 %
|
Schedule G: Non-GAAP
Reconciliation of Net Debt (Unaudited)
|
|
The following
reconciliation of net debt is presented as a supplement to
financial results prepared in accordance with GAAP.
|
|
|
December 31,
2023
|
|
December 31,
2022
|
|
(in
thousands)
|
Unrestricted
Cash
|
$
52,485
|
|
$
13,592
|
|
|
|
|
Swedish Credit
Facility
|
—
|
|
3
|
Asset-Based Credit
Agreement
|
—
|
|
1,885
|
Term Credit
Agreement
|
157,505
|
|
154,570
|
Net debt
|
$
105,020
|
|
$
142,866
|
Schedule H: Non-GAAP Reconciliation
to Adjusted Free Cash Flow From Continuing Operations
(Unaudited)
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
December 31,
2023
|
|
September 30,
2023
|
|
December 31,
2022
|
|
December 31,
2023
|
|
December 31,
2022
|
|
(in
thousands)
|
Cash from operating
activities
|
$
18,875
|
|
$
13,974
|
|
$
(6,991)
|
|
$
70,206
|
|
$
18,957
|
Capital expenditures,
net of proceeds from asset sales
|
(1,909)
|
|
(6,805)
|
|
(7,161)
|
|
(31,491)
|
|
(38,350)
|
Payments on financing
lease obligations
|
(845)
|
|
(148)
|
|
(128)
|
|
(1,682)
|
|
(1,302)
|
Plus: Distributions
from CSI Compressco LP(1)
|
52
|
|
52
|
|
52
|
|
209
|
|
209
|
Cash received from sale
of investments
|
3,900
|
|
—
|
|
—
|
|
3,900
|
|
—
|
Adjusted free cash flow
from continuing operations
|
$
20,073
|
|
$
7,073
|
|
$
(14,228)
|
|
$
41,142
|
|
$
(20,486)
|
|
(1)
Following the GP Sale on January 29, 2021, TETRA retained an
interest in CSI Compressco representing approximately 3.7% of the
outstanding common units as of December 31, 2023.
|
Schedule I: Non-GAAP
Reconciliation to Net Leverage Ratio (Unaudited)
|
|
|
Three Months
Ended
|
|
Twelve
Months
Ended
|
|
December 31,
2023
|
|
September 30,
2023
|
|
June 30,
2023
|
|
March 31,
2023
|
|
December 31,
2023
|
|
(in
thousands)
|
Net income (loss)
before taxes and
discontinued
operations
|
$
(3,631)
|
|
$
6,716
|
|
$
21,080
|
|
$
7,534
|
|
$
31,699
|
Insurance (recoveries)
expenditures
|
3
|
|
174
|
|
(5)
|
|
(2,850)
|
|
(2,678)
|
Impairments and other
charges
|
2,189
|
|
—
|
|
777
|
|
—
|
|
2,966
|
Exploration,
pre-development costs and collaborative arrangements
|
2,684
|
|
1,842
|
|
(2,408)
|
|
720
|
|
2,838
|
Adjustment to
long-term incentives
|
281
|
|
501
|
|
391
|
|
353
|
|
1,526
|
Former CEO stock
appreciation right expense
|
(789)
|
|
1,073
|
|
260
|
|
(307)
|
|
237
|
Transaction,
restructuring and other expenses
|
255
|
|
108
|
|
57
|
|
82
|
|
502
|
Unusual foreign
exchange loss
|
2,444
|
|
—
|
|
—
|
|
—
|
|
2,444
|
Interest (income)
expense, net
|
5,677
|
|
5,636
|
|
5,944
|
|
5,092
|
|
22,349
|
Depreciation,
amortization, and accretion
|
8,623
|
|
8,578
|
|
8,458
|
|
8,670
|
|
34,329
|
Equity-based
compensation expense
|
6,406
|
|
1,431
|
|
1,492
|
|
1,293
|
|
10,622
|
Non-cash (gain) loss
on investments
|
(696)
|
|
560
|
|
(907)
|
|
504
|
|
(539)
|
(Gain) loss on sale of
assets
|
(129)
|
|
(151)
|
|
(112)
|
|
(170)
|
|
(562)
|
Other debt covenant
adjustments
|
333
|
|
(393)
|
|
883
|
|
107
|
|
930
|
Debt covenant
adjusted EBITDA
|
$
23,650
|
|
$
26,075
|
|
$
35,910
|
|
$
21,028
|
|
$
106,663
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
2023
|
|
|
|
|
|
|
|
|
|
(in thousands,
except ratio)
|
Term credit
agreement
|
|
|
|
|
|
|
|
|
$
163,072
|
Capital lease
obligations
|
|
|
|
|
|
|
|
|
2,656
|
Other
obligations
|
|
|
|
|
|
|
|
|
2,560
|
ABL letters of credit
and guarantees
|
|
|
|
|
|
|
|
|
5,005
|
Total debt and
commitments
|
|
|
|
|
|
|
|
|
173,293
|
Unrestricted
cash
|
|
|
|
|
|
|
|
|
52,485
|
Net debt and
commitments
|
|
|
|
|
|
|
|
|
$
120,808
|
Net leverage
ratio
|
|
|
|
|
|
|
|
|
1.13
|
Schedule J:
Non-GAAP Reconciliation to Return on Net Capital Employed
(Unaudited)
|
|
|
Three Months
Ended
|
|
Twelve
Months
Ended
|
|
December 31,
2023
|
|
September 30,
2023
|
|
June 30,
2023
|
|
March 31,
2023
|
|
December 31,
2023
|
|
(in
thousands)
|
Net income (loss)
before taxes and
discontinued
operations
|
$
(3,631)
|
|
$
6,716
|
|
$
21,080
|
|
$
7,534
|
|
$
31,699
|
Insurance (recoveries)
expenditures
|
3
|
|
174
|
|
(5)
|
|
(2,850)
|
|
(2,678)
|
Impairments and other
charges
|
2,189
|
|
—
|
|
777
|
|
—
|
|
2,966
|
Exploration,
pre-development costs and collaborative arrangements
|
2,684
|
|
1,842
|
|
(2,408)
|
|
720
|
|
2,838
|
Adjustment to
long-term incentives
|
281
|
|
500
|
|
322
|
|
353
|
|
1,456
|
Former CEO stock
appreciation right expense (credit)
|
(789)
|
|
1,074
|
|
329
|
|
(307)
|
|
307
|
Transaction and other
expenses
|
255
|
|
108
|
|
57
|
|
82
|
|
502
|
Unusual foreign
exchange loss
|
2,444
|
|
—
|
|
—
|
|
—
|
|
2,444
|
Interest expense,
net
|
5,677
|
|
5,636
|
|
5,944
|
|
5,092
|
|
22,349
|
Adjusted
EBIT
|
$
9,113
|
|
$
16,050
|
|
$
26,096
|
|
$
10,624
|
|
$
61,883
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
2023
|
|
December 31,
2022
|
|
|
|
|
|
|
|
(in thousands, except
ratio)
|
Consolidated total
assets
|
|
|
|
|
|
|
$ 478,961
|
|
$
434,366
|
Plus: assets impaired
in last twelve months
|
|
|
|
|
|
|
2,966
|
|
2,804
|
Less: cash, cash
equivalents and restricted cash
|
|
|
|
|
|
|
52,485
|
|
13,592
|
Adjusted assets
employed
|
|
|
|
|
|
|
$
429,442
|
|
$
423,578
|
|
|
|
|
|
|
|
|
|
|
Consolidated current
liabilities
|
|
|
|
|
|
|
$ 125,962
|
|
$
124,267
|
Less: current
liabilities associated with discontinued operations
|
|
|
|
|
|
|
—
|
|
920
|
Adjusted current
liabilities
|
|
|
|
|
|
|
$
125,962
|
|
$
123,347
|
|
|
|
|
|
|
|
|
|
|
Net capital
employed
|
|
|
|
|
|
|
$ 303,480
|
|
$
300,231
|
Average net capital
employed
|
|
|
|
|
|
|
$
301,856
|
|
|
Return on net
capital employed for the
twelve months ended
December 31, 2023
|
|
|
|
|
|
20.5 %
|
|
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/tetra-technologies-inc-announces-fourth-quarter-and-total-year-2023-results-302073347.html
SOURCE TETRA Technologies, Inc.