WILLOW
PARK, Texas, May 9, 2024
/PRNewswire/ -- ProFrac Holding Corp. (NASDAQ: ACDC) ("ProFrac", or
the "Company") today announced financial and operational results
for its first quarter ended March 31,
2024.
First Quarter 2024 Results
- Total revenue grew approximately 19% sequentially to
$581.5 million over the fourth
quarter revenue of 2023
- Net income was $3.0 million
compared to a net loss of $96.5
million in the fourth quarter of 2023
- Adjusted EBITDA(1) grew approximately 46%
sequentially over the fourth quarter to $159.7 million
- Net cash provided by operating activities grew approximately
85% sequentially over the fourth quarter to $79.1 million
- Capital expenditures totaled $59.9
million
- Free cash flow(2) grew 102% sequentially to
$25.8 million
Matt Wilks, ProFrac's Executive
Chairman, stated, "We are very pleased with our first quarter
results, which demonstrate meaningful progress on the strategic
initiatives we began emphasizing in the back half of 2023.
ProFrac's greater scale, utilization and efficiencies are
demonstrated by lower costs and higher profitability. As we
outlined on our previous earnings call and as shown by these
results, we deployed a substantial number of fleets in a
disciplined manner during the first quarter."
Outlook
In the Stimulation Services segment, the Company anticipates
pricing to remain steady. Because of our superior cost structure
and operating leverage, we continue to see opportunities to further
improve profitability per fleet.
In the Proppant Production segment, volumes and profitability
are expected to improve as we see third party volumes expand
alongside our stimulation services segment volumes.
Business Segment Information
The Stimulation Services segment
generated revenues of $517.3 million
in the first quarter of 2024, which resulted in $125.0 million of Adjusted EBITDA.
The Proppant Production segment generated revenues
of $77.7 million in the first quarter
of 2024, which resulted in $28.4
million of Adjusted EBITDA. Approximately 31% of the
Proppant Production segment's revenue was intercompany.
The Manufacturing segment generated revenues of
$43.5 million in the first quarter of
2024, which resulted in $4.4 million
of Adjusted EBITDA. Approximately 78% of the Manufacturing
segment's revenue was intercompany.
Our Other Business Activities generated revenues
of $41.7 million in the first quarter
of 2024, which resulted in $3.6
million of Adjusted EBITDA. The Other Business Activities
solely relate to the results of Flotek.
Capital Expenditures and Capital Allocation
Cash capital expenditures totaled $59.9
million in the first quarter, an increase sequentially, due
to fleet deployments during the quarter and other growth-related
initiatives including fleet upgrades and mine optimization.
For the full year 2024, the Company still expects to incur
maintenance-related capital expenditures of between $150 million and $200
million. Growth-related capital expenditures across all
segments are expected to remain approximately $100 million in 2024, as the Company continues to
monitor market conditions, industry dynamics and customer demand to
appropriately align spending levels and growth initiative
timelines. Currently, growth capital expenditures for 2024 are
expected to be primarily related to mine improvements and frac
fleet upgrades.
Balance Sheet and Liquidity
Total net debt outstanding as of March
31, 2024 was $1.06 billion, a
decrease of approximately $26 million
from the fourth quarter.
Total cash and cash equivalents as of March 31, 2024 was $28.3
million, of which $5.2 million
was related to Flotek and not accessible by the Company.
As of March 31, 2024 the Company
had $166.9 million of liquidity,
including approximately $23.1 million
in cash and cash equivalents, excluding Flotek, and $143.8 million of availability under its
asset-based credit facility.
Footnotes
(1)
|
Adjusted EBITDA is a
financial measure not presented in accordance with generally
accepted accounting principles ("GAAP") (a "Non-GAAP Financial
Measure"). Please see "Non-GAAP Financial Measures" at the end of
this news release.
|
(2)
|
Free Cash Flow is a
Non-GAAP Financial Measure. Please see "Non-GAAP Financial
Measures" at the end of this news release.
|
Conference Call
ProFrac has scheduled a conference call on Thursday, May 9, 2024 at 11:00 a.m. Eastern time / 10:00 a.m. Central time. Please dial 412-902-0030
and ask for the ProFrac Holding Corp. call at least 10 minutes
prior to the start time of the call, or listen to the call live
over the Internet by logging on to the website at the address
https://ir.pfholdingscorp.com/news-events/ir-calendar. A telephonic
replay of the conference call will be available through
May 16, 2024 and may be accessed by
calling 201-612-7415 and using passcode 13745998#. A webcast
archive will also be available at the link above shortly after the
call and will be accessible for approximately 90 days.
About ProFrac Holding Corp.
ProFrac Holding Corp. is a technology-focused, vertically
integrated, innovation-driven energy services holding company
providing hydraulic fracturing, proppant production, other
completion services and other complementary products and services
to leading upstream oil and natural gas companies engaged in the
exploration and production ("E&P") of North American
unconventional oil and natural gas resources throughout
the United States. Founded in
2016, ProFrac was built to be the go-to service provider for
E&P companies' most demanding hydraulic fracturing needs.
ProFrac is focused on employing new technologies to significantly
reduce "greenhouse gas" emissions and increase efficiency in what
has historically been an emissions-intensive component of the
unconventional E&P development process. ProFrac Corp. operates
in three business segments: stimulation services, proppant
production and manufacturing. For more information, please visit
ProFrac's website at www.PFHoldingsCorp.com.
Cautionary Statement Regarding Forward-Looking
Statements
Certain statements in this press release may be considered
"forward-looking statements" within the meaning of the "safe
harbor" provisions of the Private Securities Litigation Reform Act
of 1995. Forward-looking statements may be accompanied by words
such as "may," "should," "expect," "intend," "will," "estimate,"
"anticipate," "believe," "predict," or similar words.
Forward-looking statements relate to future events or the Company's
future financial or operating performance. These forward-looking
statements include, among other things, statements regarding: the
Company's strategies and plans for growth; the Company's
positioning, resources, capabilities, and expectations for future
performance; customer, market and industry demand and expectations;
the Company's expectations about price fluctuations, and
macroeconomic conditions impacting the industry; competitive
conditions in the industry; the Company's ability to increase the
utilization of its mining assets and lower our mining costs per
ton; success of the Company's ongoing strategic initiatives; the
Company's intention to increase the number of fully integrated
fleets; the Company's currently expected guidance regarding its
2024 financial and operational results; the Company's ability to
earn its targeted rates of return; pricing of the Company's
services in light of the prevailing market conditions; the
Company's currently expected guidance regarding its planned capital
expenditures; statements regarding the Company's liquidity and debt
obligations; the Company's anticipated timing for operationalizing
and amount of contribution from its fleets and its sand mines;
expectations regarding pricing per ton range; the amount of capital
that may be available to the Company in future periods; any
financial or other information based upon or otherwise
incorporating judgments or estimates relating to future
performance, events or expectations; any estimates and forecasts of
financial and other performance metrics; and the Company's outlook
and financial and other guidance. Such forward-looking statements
are based upon assumptions made by the Company as of the date
hereof and are subject to risks, uncertainties, and other factors
that could cause actual results to differ materially from those
expressed or implied by such forward-looking statements. Factors
that may cause actual results to differ materially from current
expectations include, but are not limited to: the ability to
achieve the anticipated benefits of the Company's acquisitions,
mining operations, and vertical integration strategy, including
risks and costs relating to integrating acquired assets and
personnel; risks that the Company's actions intended to achieve its
2024 financial and operational guidance will be insufficient to
achieve that guidance, either alone or in combination with external
market, industry or other factors; the failure to operationalize or
utilize to the extent anticipated the Company's fleets and sand
mines in a timely manner or at all; the Company's ability to deploy
capital in a manner that furthers the Company's growth strategy, as
well as the Company's general ability to execute its business
plans; the risk that the Company may need more capital than it
currently projects or that capital expenditures could increase
beyond current expectations; industry conditions, including
fluctuations in supply, demand and prices for the Company's
products and services and for natural gas; global and regional
economic and financial conditions, including as they may be
affected by hostilities in the Middle
East and in Ukraine; the
effectiveness of the Company's risk management strategies; and
other risks and uncertainties set forth in the sections entitled
"Risk Factors" and "Cautionary Note Regarding Forward-Looking
Statements" in the Company's filings with the Securities and
Exchange Commission ("SEC"), which are available on the SEC's
website at www.sec.gov.
Forward-looking statements are also subject to the risks and
other issues described below under "Non-GAAP Financial Measures,"
which could cause actual results to differ materially from current
expectations included in the Company's forward-looking statements
included in this press release. Nothing in this press release
should be regarded as a representation by any person that the
forward-looking statements set forth herein will be achieved or
that any of the contemplated results of such forward looking
statements will be achieved, including without limitation any
expectations about the Company's operational and financial
performance or achievements through and including 2024. There may
be additional risks about which the Company is presently unaware or
that the Company currently believes are immaterial that could also
cause actual results to differ from those contained in the
forward-looking statements. The reader should not place undue
reliance on forward-looking statements, which speak only as of the
date they are made. The Company anticipates that subsequent events
and developments will cause its assessments to change. However,
while the Company may elect to update these forward-looking
statements at some point in the future, it expressly disclaims any
duty to update these forward-looking statements, except as
otherwise required by law.
Non-GAAP Financial Measures
Adjusted EBITDA and Free Cash Flow are non-GAAP financial
measures and should not be considered as a substitute for net
income (loss) or net cash from operating activities, respectively,
or any other performance measure derived in accordance with GAAP or
as an alternative to net cash provided by operating activities as a
measure of our profitability or liquidity. Adjusted EBITDA and Free
Cash Flow are supplemental measures utilized by our management and
other users of our financial statements such as investors,
commercial banks, research analysts and others, to assess our
financial performance. We believe Adjusted EBITDA is an important
supplemental measure because it allows us to compare our operating
performance on a consistent basis across periods by removing the
effects of our capital structure (such as varying levels of
interest expense), asset base (such as depreciation and
amortization) and items outside the control of our management team
(such as income tax rates). We believe Free Cash Flow is an
important supplemental liquidity measure of the cash that is
available (if any), after purchases of property and equipment, for
operational expenses, investment in our business, and to make
acquisitions, and Free Cash Flow is useful to investors as a
liquidity measure because it measures our ability to generate or
use cash in excess of our capital investments in property and
equipment.
We view Adjusted EBITDA and Free Cash Flow as important
indicators of performance. We define Adjusted EBITDA as our net
income (loss), before (i) interest expense, net, (ii) income tax
provision, (iii) depreciation, depletion and amortization, (iv)
loss on disposal of assets, (v) stock-based compensation, and (vi)
other charges, such as reorganization costs, stock compensation
expense and other costs related to our initial public offering,
certain credit losses, (gain) or loss on extinguishment of debt,
unrealized loss (or gain) on investment, acquisition and
integration expenses, litigation expenses and accruals for legal
contingencies, and acquisition earn-out adjustments. We define Free
Cash Flow as net cash provided by or (used in) operating activities
less investment in property, plant and equipment plus proceeds from
sale of assets.
We believe that our presentation of Adjusted EBITDA and Free
Cash Flow will provide useful information to investors in assessing
our financial condition and results of operations.
Net income (loss) is the GAAP measure most directly comparable
to Adjusted EBITDA. Adjusted EBITDA should not be considered as an
alternative to net income (loss). Adjusted EBITDA has important
limitations as an analytical tool because it excludes some but not
all items that affect the most directly comparable GAAP financial
measure. Because Adjusted EBITDA may be defined differently by
other companies in our industry, our definition of this non-GAAP
financial measure may not be comparable to similarly titled
measures of other companies, thereby diminishing their utility.
Net cash provided by operating activities is the GAAP measure
most directly comparable to Free Cash Flow. Free Cash Flow should
not be considered as an alternative to net cash provided by
operating activities. Free Cash Flow has important limitations as
an analytical tool including that Free Cash Flow does not reflect
the cash requirements necessary to service our indebtedness and
Free Cash Flow is not a reliable measure for actual cash available
to the Company at any one time. Because Free Cash Flow may be
defined differently by other companies in our industry, our
definition of this Non-GAAP Financial Measure may not be comparable
to similarly titled measures of other companies, thereby
diminishing their utility.
The presentation of Non-GAAP Financial Measures is not intended
to be a substitute for, and should not be considered in isolation
from, the financial measures reported in accordance with GAAP. The
following tables present a reconciliation of the Non-GAAP Financial
Measures of Adjusted EBITDA and Free Cash Flow to the most directly
comparable GAAP financial measure for the periods indicated.
Contacts:
|
ProFrac Holding
Corp.
|
|
Lance Turner – Chief
Financial Officer
|
|
Michael Messina –
Director of Finance
|
|
investors@pfholdingscorp.com
|
|
|
|
Dennard Lascar Investor
Relations
|
|
Ken Dennard / Rick
Black
|
|
ACDC@dennardlascar.com
|
- Tables to Follow-
ProFrac Holding Corp.
(NasdaqGS: ACDC)
|
Consolidated Balance
Sheets
|
|
|
March 31
|
|
|
Dec. 31
|
|
(In
millions)
|
|
2024
|
|
|
2023
|
|
ASSETS
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
28.3
|
|
|
$
|
25.3
|
|
Accounts receivable,
net
|
|
|
381.8
|
|
|
|
346.1
|
|
Accounts receivable —
related party, net
|
|
|
11.9
|
|
|
|
6.8
|
|
Inventories
|
|
|
219.8
|
|
|
|
236.6
|
|
Prepaid expenses and
other current assets
|
|
|
22.8
|
|
|
|
23.3
|
|
Total current
assets
|
|
|
664.6
|
|
|
|
638.1
|
|
Property, plant, and
equipment, net
|
|
|
1,689.8
|
|
|
|
1,779.0
|
|
Operating lease
right-of-use assets, net
|
|
|
77.7
|
|
|
|
87.2
|
|
Goodwill
|
|
|
342.3
|
|
|
|
325.9
|
|
Intangible assets,
net
|
|
|
164.7
|
|
|
|
173.5
|
|
Investments
|
|
|
30.4
|
|
|
|
28.9
|
|
Deferred tax
assets
|
|
|
0.1
|
|
|
|
0.3
|
|
Other assets
|
|
|
37.4
|
|
|
|
37.8
|
|
Total assets
|
|
$
|
3,007.0
|
|
|
$
|
3,070.7
|
|
|
|
|
|
|
|
|
LIABILITIES, MEZZANINE EQUITY, AND STOCKHOLDERS'
EQUITY
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
281.8
|
|
|
$
|
319.0
|
|
Accounts payable —
related party
|
|
|
16.6
|
|
|
|
21.9
|
|
Accrued
expenses
|
|
|
89.0
|
|
|
|
65.6
|
|
Current portion of
long-term debt
|
|
|
136.4
|
|
|
|
126.4
|
|
Current portion of
operating lease liabilities
|
|
|
19.6
|
|
|
|
24.5
|
|
Other current
liabilities
|
|
|
64.4
|
|
|
|
84.1
|
|
Other current
liabilities — related party
|
|
|
15.8
|
|
|
|
7.4
|
|
Total current
liabilities
|
|
|
623.6
|
|
|
|
648.9
|
|
Long-term
debt
|
|
|
895.1
|
|
|
|
923.5
|
|
Long-term debt —
related party
|
|
|
17.1
|
|
|
|
18.6
|
|
Operating lease
liabilities
|
|
|
63.2
|
|
|
|
67.8
|
|
Tax receivable
agreement liability
|
|
|
64.8
|
|
|
|
68.1
|
|
Other
liabilities
|
|
|
9.6
|
|
|
|
15.2
|
|
Total
liabilities
|
|
|
1,673.4
|
|
|
|
1,742.1
|
|
|
|
|
|
|
|
|
Mezzanine
equity:
|
|
|
|
|
|
|
Series A preferred
stock
|
|
|
59.9
|
|
|
|
58.7
|
|
|
|
|
|
|
|
|
Stockholders'
equity:
|
|
|
|
|
|
|
Preferred
stock
|
|
|
—
|
|
|
|
—
|
|
Class A common
stock
|
|
|
1.5
|
|
|
|
1.5
|
|
Additional paid-in
capital
|
|
|
1,227.2
|
|
|
|
1,225.4
|
|
Accumulated
deficit
|
|
|
(15.4)
|
|
|
|
(16.0)
|
|
Accumulated other
comprehensive income
|
|
|
0.3
|
|
|
|
0.3
|
|
Total stockholders'
equity attributable to ProFrac Holding Corp.
|
|
|
1,213.6
|
|
|
|
1,211.2
|
|
Noncontrolling
interests
|
|
|
60.1
|
|
|
|
58.7
|
|
Total stockholders'
equity
|
|
|
1,273.7
|
|
|
|
1,269.9
|
|
Total liabilities,
mezzanine equity, and stockholders' equity
|
|
$
|
3,007.0
|
|
|
$
|
3,070.7
|
|
ProFrac Holding Corp.
(NasdaqGS: ACDC)
|
Consolidated Statements
of Operations
|
|
|
Three Months Ended
|
|
|
|
March 31
|
|
|
Dec. 31
|
|
|
March 31
|
|
(In
millions)
|
|
2024
|
|
|
2023
|
|
|
2023
|
|
Total
revenues
|
|
$
|
581.5
|
|
|
$
|
489.1
|
|
|
$
|
857.5
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and
expenses:
|
|
|
|
|
|
|
|
|
|
Cost of revenues,
exclusive of depreciation, depletion and amortization
|
|
|
373.7
|
|
|
|
323.0
|
|
|
|
545.9
|
|
Selling, general, and
administrative
|
|
|
50.6
|
|
|
|
59.3
|
|
|
|
77.9
|
|
Depreciation, depletion
and amortization
|
|
|
112.8
|
|
|
|
107.7
|
|
|
|
110.3
|
|
Acquisition and
integration costs
|
|
|
0.2
|
|
|
|
1.7
|
|
|
|
12.3
|
|
Other operating
expense, net
|
|
|
4.3
|
|
|
|
11.7
|
|
|
|
4.4
|
|
Total operating costs
and expenses
|
|
|
541.6
|
|
|
|
503.4
|
|
|
|
750.8
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
(loss)
|
|
|
39.9
|
|
|
|
(14.3)
|
|
|
|
106.7
|
|
|
|
|
|
|
|
|
|
|
|
Other income
(expense):
|
|
|
|
|
|
|
|
|
|
Interest expense,
net
|
|
|
(37.6)
|
|
|
|
(38.8)
|
|
|
|
(34.9)
|
|
Gain (loss) on
extinguishment of debt
|
|
|
(0.8)
|
|
|
|
(37.6)
|
|
|
|
4.1
|
|
Other income (expense),
net
|
|
|
1.8
|
|
|
|
(14.2)
|
|
|
|
(9.4)
|
|
Income (loss) before
income taxes
|
|
|
3.3
|
|
|
|
(104.9)
|
|
|
|
66.5
|
|
Income tax benefit
(expense)
|
|
|
(0.3)
|
|
|
|
8.4
|
|
|
|
(6.7)
|
|
Net income
(loss)
|
|
|
3.0
|
|
|
|
(96.5)
|
|
|
|
59.8
|
|
Less: net (income) loss
attributable to noncontrolling interests
|
|
|
(1.2)
|
|
|
|
(1.4)
|
|
|
|
4.2
|
|
Less: net income
attributable to redeemable noncontrolling interests
|
|
|
—
|
|
|
|
—
|
|
|
|
(42.0)
|
|
Net income (loss)
attributable to ProFrac Holding Corp.
|
|
$
|
1.8
|
|
|
$
|
(97.9)
|
|
|
$
|
22.0
|
|
Net income (loss)
attributable to Class A common shareholders
|
|
$
|
0.6
|
|
|
$
|
(99.1)
|
|
|
$
|
22.0
|
|
ProFrac Holding Corp.
(NasdaqGS: ACDC)
|
Consolidated Statements
of Cash Flows
|
|
|
Three Months Ended
|
|
|
|
March 31
|
|
|
Dec. 31
|
|
|
March 31
|
|
(In
millions)
|
|
2024
|
|
|
2023
|
|
|
2023
|
|
Cash flows from operating
activities:
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$
|
3.0
|
|
|
$
|
(96.5)
|
|
|
$
|
59.8
|
|
Adjustments to
reconcile net income (loss) to net cash provided by operating
activities:
|
|
|
|
|
|
|
|
|
|
Depreciation,
depletion and amortization
|
|
|
112.8
|
|
|
|
107.7
|
|
|
|
110.3
|
|
Amortization of
acquired contract liabilities
|
|
|
(16.5)
|
|
|
|
(16.5)
|
|
|
|
(8.1)
|
|
Stock-based
compensation
|
|
|
2.1
|
|
|
|
2.5
|
|
|
|
13.1
|
|
Loss (gain) on
disposal of assets, net
|
|
|
(1.4)
|
|
|
|
(1.4)
|
|
|
|
1.5
|
|
Non-cash loss (gain)
on extinguishment of debt
|
|
|
0.8
|
|
|
|
21.5
|
|
|
|
(4.1)
|
|
Amortization of debt
issuance costs
|
|
|
3.2
|
|
|
|
5.5
|
|
|
|
6.1
|
|
Acquisition earnout
adjustment
|
|
|
—
|
|
|
|
—
|
|
|
|
(3.0)
|
|
Unrealized loss (gain)
on investments, net
|
|
|
(1.2)
|
|
|
|
14.4
|
|
|
|
9.7
|
|
Deferred tax expense
(benefit)
|
|
|
0.2
|
|
|
|
(4.9)
|
|
|
|
—
|
|
Other non-cash items,
net
|
|
|
—
|
|
|
|
(0.1)
|
|
|
|
0.1
|
|
Changes in operating
assets and liabilities:
|
|
|
(23.9)
|
|
|
|
10.5
|
|
|
|
48.1
|
|
Net cash provided by operating
activities
|
|
|
79.1
|
|
|
|
42.7
|
|
|
|
233.5
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing
activities:
|
|
|
|
|
|
|
|
|
|
Acquisitions, net of
cash acquired
|
|
|
—
|
|
|
|
2.0
|
|
|
|
(443.6)
|
|
Investment in property,
plant & equipment
|
|
|
(59.9)
|
|
|
|
(33.1)
|
|
|
|
(83.2)
|
|
Proceeds from sale of
assets
|
|
|
6.6
|
|
|
|
3.2
|
|
|
|
1.0
|
|
Other
investments
|
|
|
—
|
|
|
|
(0.5)
|
|
|
|
—
|
|
Net cash used in investing
activities
|
|
|
(53.3)
|
|
|
|
(28.4)
|
|
|
|
(525.8)
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing
activities:
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance
of long-term debt
|
|
|
—
|
|
|
|
885.3
|
|
|
|
320.0
|
|
Repayments of long-term
debt
|
|
|
(37.5)
|
|
|
|
(842.8)
|
|
|
|
(18.2)
|
|
Borrowings from
revolving credit agreements
|
|
|
501.1
|
|
|
|
355.9
|
|
|
|
406.7
|
|
Repayments of revolving
credit agreements
|
|
|
(485.2)
|
|
|
|
(369.8)
|
|
|
|
(363.0)
|
|
Payment of debt
issuance costs
|
|
|
(1.1)
|
|
|
|
(43.4)
|
|
|
|
(18.4)
|
|
Tax withholding related
to net share settlement of equity awards
|
|
|
(0.1)
|
|
|
|
—
|
|
|
|
—
|
|
Net cash provided by (used in) financing
activities
|
|
|
(22.8)
|
|
|
|
(14.8)
|
|
|
|
327.1
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease)
in cash, cash equivalents, and restricted cash
|
|
|
3.0
|
|
|
|
(0.5)
|
|
|
|
34.8
|
|
Cash, cash equivalents,
and restricted cash beginning of period
|
|
|
25.3
|
|
|
|
25.8
|
|
|
|
37.9
|
|
Cash, cash equivalents,
and restricted cash end of period
|
|
$
|
28.3
|
|
|
$
|
25.3
|
|
|
$
|
72.7
|
|
ProFrac Holding Corp.
(NasdaqGS: ACDC)
|
Reconciliation of Net
Income (Loss) to Adjusted EBITDA
|
|
|
Three Months Ended
|
|
|
|
March 31
|
|
|
Dec. 31
|
|
|
March 31
|
|
(In
millions)
|
|
2024
|
|
|
2023
|
|
|
2023
|
|
Net income
(loss)
|
|
$
|
3.0
|
|
|
$
|
(96.5)
|
|
|
$
|
59.8
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense,
net
|
|
|
37.6
|
|
|
|
38.8
|
|
|
|
34.9
|
|
Depreciation, depletion
and amortization
|
|
|
112.8
|
|
|
|
107.7
|
|
|
|
110.3
|
|
Income tax expense
(benefit)
|
|
|
0.3
|
|
|
|
(8.4)
|
|
|
|
6.7
|
|
Loss (gain) on disposal
of assets, net
|
|
|
(1.4)
|
|
|
|
(1.4)
|
|
|
|
1.5
|
|
Loss (gain) on
extinguishment of debt
|
|
|
0.8
|
|
|
|
37.6
|
|
|
|
(4.1)
|
|
Acquisition earnout
adjustment
|
|
|
—
|
|
|
|
—
|
|
|
|
(3.0)
|
|
Stock-based
compensation
|
|
|
2.1
|
|
|
|
2.5
|
|
|
|
2.9
|
|
Stock-based
compensation related to deemed contributions
|
|
|
—
|
|
|
|
—
|
|
|
|
10.2
|
|
Provision for credit
losses, net of recoveries
|
|
|
—
|
|
|
|
—
|
|
|
|
0.1
|
|
Impairment of
long-lived assets
|
|
|
—
|
|
|
|
2.5
|
|
|
|
—
|
|
Severance
charges
|
|
|
0.7
|
|
|
|
—
|
|
|
|
—
|
|
Acquisition and
integration costs
|
|
|
0.2
|
|
|
|
1.7
|
|
|
|
12.3
|
|
Litigation expenses and
accruals for legal contingencies
|
|
|
4.8
|
|
|
|
10.6
|
|
|
|
5.8
|
|
Unrealized loss (gain)
on investments, net
|
|
|
(1.2)
|
|
|
|
14.4
|
|
|
|
9.7
|
|
Adjusted
EBITDA
|
|
$
|
159.7
|
|
|
$
|
109.5
|
|
|
$
|
247.1
|
|
ProFrac Holding Corp.
(NasdaqGS: ACDC)
|
Segment
Information
|
|
|
Three Months Ended
|
|
|
|
March 31
|
|
|
Dec. 31
|
|
|
March 31
|
|
(In
millions)
|
|
2024
|
|
|
2023
|
|
|
2023
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
Stimulation
services
|
|
$
|
517.3
|
|
|
$
|
403.3
|
|
|
$
|
790.2
|
|
Proppant
production
|
|
|
77.7
|
|
|
|
92.9
|
|
|
|
82.2
|
|
Manufacturing
|
|
|
43.5
|
|
|
|
34.1
|
|
|
|
67.1
|
|
Other
|
|
|
41.7
|
|
|
|
43.5
|
|
|
|
49.2
|
|
Total
segments
|
|
|
680.2
|
|
|
|
573.8
|
|
|
|
988.7
|
|
Eliminations
|
|
|
(98.7)
|
|
|
|
(84.7)
|
|
|
|
(131.2)
|
|
Total
revenues
|
|
$
|
581.5
|
|
|
$
|
489.1
|
|
|
$
|
857.5
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA
|
|
|
|
|
|
|
|
|
|
Stimulation
services
|
|
$
|
125.0
|
|
|
$
|
58.0
|
|
|
$
|
205.7
|
|
Proppant
production
|
|
|
28.4
|
|
|
|
44.9
|
|
|
|
41.3
|
|
Manufacturing
|
|
|
4.4
|
|
|
|
1.8
|
|
|
|
8.0
|
|
Other
|
|
|
3.6
|
|
|
|
4.8
|
|
|
|
(7.9)
|
|
Total
segments
|
|
|
161.4
|
|
|
|
109.5
|
|
|
|
247.1
|
|
Eliminations
|
|
|
(1.7)
|
|
|
|
—
|
|
|
|
—
|
|
Total adjusted
EBITDA
|
|
$
|
159.7
|
|
|
$
|
109.5
|
|
|
$
|
247.1
|
|
ProFrac Holding Corp.
(NasdaqGS: ACDC)
|
Net Debt
|
|
|
March 31
|
|
|
Dec. 31
|
|
(In
millions)
|
|
2024
|
|
|
2023
|
|
Current portion of
long-term debt
|
|
$
|
136.4
|
|
|
$
|
126.4
|
|
Long-term
debt
|
|
|
895.1
|
|
|
|
923.5
|
|
Long-term debt —
related party
|
|
|
17.1
|
|
|
|
18.6
|
|
Total debt
|
|
|
1,048.6
|
|
|
|
1,068.5
|
|
|
|
|
|
|
|
|
Plus: unamortized debt
discounts, premiums, and issuance costs
|
|
|
36.5
|
|
|
|
39.4
|
|
Total principal amount
of debt
|
|
|
1,085.1
|
|
|
|
1,107.9
|
|
|
|
|
|
|
|
|
Less: cash and cash
equivalents
|
|
|
(28.3)
|
|
|
|
(25.3)
|
|
Net debt
|
|
$
|
1,056.8
|
|
|
$
|
1,082.6
|
|
ProFrac Holding Corp.
(NasdaqGS: ACDC)
|
Free Cash
Flow
|
|
|
Three Months Ended
|
|
|
|
March 31
|
|
|
Dec. 31
|
|
(In
millions)
|
|
2024
|
|
|
2023
|
|
Net cash provided by
operating activities
|
|
$
|
79.1
|
|
|
$
|
42.7
|
|
|
|
|
|
|
|
|
Investment in property,
plant & equipment
|
|
|
(59.9)
|
|
|
|
(33.1)
|
|
Proceeds from sale of
assets
|
|
|
6.6
|
|
|
|
3.2
|
|
Free cash
flow
|
|
$
|
25.8
|
|
|
$
|
12.8
|
|
View original
content:https://www.prnewswire.com/news-releases/profrac-holding-corp-reports-first-quarter-2024-financial-and-operational-results-302140758.html
SOURCE ProFrac Holding Corp.