HOUSTON,
Aug. 7,
2024 /PRNewswire/ -- KLX Energy Services Holdings,
Inc. (Nasdaq: KLXE) ("KLX", the "Company", "we", "us" or "our")
today reported financial results for the second quarter ended
June 30, 2024.
Second Quarter 2024 Financial
Highlights
- Revenue of $180 million
- Enacted approximately $16 million
of annualized cost reductions in the second quarter of 2024
primarily related to operational streamlining initiatives,
insurance and professional fees
- Net loss of $(8) million and
diluted loss per share of $(0.49)
- Adjusted EBITDA of $27
million
- Net loss margin of (4)%
- Adjusted EBITDA margin of 15%
- Net Cash Flow Provided by Operating Activities of $22 million
- Levered Free Cash Flow of $10
million
- Cash balance of $87 million,
increased $2 million
sequentially
- Total Debt and Net Debt of $285
million and $198 million,
respectively
- Liquidity of $121 million,
consisting of approximately $87
million of cash and approximately $34
million of available borrowing capacity under the
June 2024 asset-based revolving
credit facility (the "ABL Facility") borrowing base
certificate
See "Non-GAAP Financial Measures" at the end
of this release for a discussion of Adjusted EBITDA, Adjusted
EBITDA margin, Adjusted Net (Loss) Income, Adjusted Diluted (Loss)
Earnings per share, Unlevered and Levered Free Cash Flow, Net
Working Capital, Net Debt, Net Leverage Ratio and their
reconciliations to the most directly comparable financial measure
calculated and presented in accordance with U.S. generally accepted
accounting principles ("GAAP"). We have not provided
reconciliations of our future expectations as to Adjusted EBITDA or
Adjusted EBITDA margin as such reconciliations are not available
without unreasonable efforts.
Chris Baker, KLX President and Chief
Executive Officer, said, "As I stated in our preliminary results
release three weeks ago, we are extremely proud of our second
quarter performance. Despite the 7% decline in total rig count
during the quarter and continued drilling and completions market
volatility, our revenue increased 3.1% sequentially to $180.2 million, which was the middle of our
revised revenue guidance range.
"Second quarter Adjusted EBITDA improved
sequentially by 125% to $27.0
million, and Adjusted EBITDA margin grew 118% to 15.0%, both
at the top end of our revised guidance ranges.
"Our dramatic growth in sequential Adjusted
EBITDA and Adjusted EBITDA margin saw results return to more
normalized levels and was driven by a non-recurrence of first
quarter 2024 transitory issues, cost structure optimization
initiatives, improved crew utilization, seasonally-reduced payroll
tax exposure, and incremental activity and a shift in revenue mix
towards higher margin segments (Rockies) and product service lines
(Rentals and Tech Services, including Fishing), particularly within
the Rockies and Southwest segments.
"Once again, our geographic and product service
line diversification has driven margin sustainability in the face
of market weakness highlighting the resiliency and strength of the
KLX platform. Our leading presence in extended reach laterals,
completion technologies, and production and intervention services
should continue to yield sustainable results even in a flat
market.
"Based on current calendars and latest customer
conversations, we are reaffirming our third quarter 2024 guidance
for revenue to be flat to slightly up relative to the second
quarter, with similar Adjusted EBITDA margins to the second
quarter," concluded Baker.
Second Quarter 2024 Financial
Results
Revenue for the second quarter of 2024 totaled
$180.2 million, an increase of 3.1%
compared to the first quarter of 2024 revenue of $174.7 million. The increase in revenue reflects
the non-recurrence of first quarter of 2024 activity slowdowns as
well as incremental activity in the second quarter. On a product
line basis, drilling, completion, production and intervention
services contributed approximately 21%, 51%, 17% and 11%,
respectively, to revenues for the second quarter of 2024. KLX
experienced a rebound to more normalized levels of production and
intervention activity, which is typically higher margin.
Net loss for the second quarter of 2024 was
$(8.0) million, compared to the first
quarter of 2024 net loss of $(22.2)
million. Adjusted net loss for the second quarter of 2024
was $(6.5) million, compared to the
first quarter of 2024 adjusted net loss of $(19.9) million. Adjusted EBITDA for the second
quarter of 2024 was $27.0 million,
compared to the first quarter of 2024 Adjusted EBITDA of
$12.0 million. Adjusted EBITDA margin
for the second quarter of 2024 was 15.0%, compared to the first
quarter of 2024 Adjusted EBITDA margin of 6.9%. Increased
profitability in the second quarter of 2024 reflects majority of a
quarter's impact of $16.1 million of
annualized cost savings implemented during the quarter.
Second Quarter 2024 Segment
Results
The Company reports revenue, operating income
(loss) and Adjusted EBITDA through three geographic business
segments: Rocky Mountains, Southwest and
Northeast/Mid-Con.
- Rocky Mountains: Revenue, operating income and Adjusted EBITDA
for the Rocky Mountains segment was $61.4
million, $10.5 million and
$17.2 million, respectively, for the
second quarter of 2024. Second quarter revenue represents a 34.6%
sequential increase over the first quarter of 2024 largely due to
annual seasonality, inclement weather and non-KLX-related safety
standdowns, which did not recur in the second quarter of 2024.
Segment operating income and Adjusted EBITDA increased 975.0% and
218.5%, respectively, as a function of a 50.0% sequential increase
in production and intervention revenue, including Rentals and Tech
Services (including Fishing), driven by a normalization of
activity, increased asset utilization of latest-generation assets
and a reduced cost structure.
- Southwest: Revenue, operating income and Adjusted EBITDA for
the Southwest segment, which includes the Permian and South Texas, was $69.9
million, $2.6 million and
$10.4 million, respectively, for the
second quarter of 2024. Second quarter revenue represents an
approximately 1% sequential increase over the first quarter of
2024, but more importantly we saw a shift in revenue mix and were
able to drive outsized sequential revenue growth across Rentals,
Tech Services and Flowback. Segment operating income and Adjusted
EBITDA increased 471.4% and 55.2%, respectively, as a function of
the above shift in revenue and a reduced cost structure.
- Northeast/Mid-Con: Revenue, operating loss and Adjusted EBITDA
for the Northeast/Mid-Con segment was $48.9
million, $2.5 million and
$6.4 million, respectively, for the
second quarter of 2024. Second quarter revenue represents a 18.1%
sequential decrease over the first quarter of 2024 due to reduced
regional gas-focused activity across the vast majority of our
drilling, completion and production offerings. Segment operating
income and Adjusted EBITDA decreased (204.2)% and (37.3)%,
respectively, largely due to lower activity and pricing, which was
partially offset by a reduced cost structure.
- Corporate and other: Operating loss and Adjusted EBITDA for the
Corporate and other segment was $9.2
million and $7.0 million,
respectively, for the second quarter of 2024. Segment operating
loss and Adjusted EBITDA loss decreased 32.4% and 32.0%,
respectively, due to a reduced cost structure.
The following is a tabular summary of revenue,
operating income (loss) and Adjusted EBITDA (loss) for the second
quarter ended June 30, 2024, the
first quarter ended March 31, 2024
and the second quarter ended June 30,
2023 ($ in millions).
|
|
Three Months Ended
|
|
|
June 30, 2024
|
|
March 31, 2024
|
|
June 30, 2023
|
Revenue:
|
|
|
|
|
|
|
Rocky Mountains
|
|
$
61.4
|
|
$
45.6
|
|
$
66.4
|
Southwest
|
|
69.9
|
|
69.4
|
|
86.3
|
Northeast/Mid-Con
|
|
48.9
|
|
59.7
|
|
81.3
|
Total
revenue
|
|
$
180.2
|
|
$
174.7
|
|
$
234.0
|
|
|
|
|
|
|
Three Months Ended
|
|
|
June 30, 2024
|
|
March 31, 2024
|
|
June 30, 2023
|
Operating income (loss):
|
|
|
|
|
|
|
Rocky Mountains
|
|
$
10.5
|
|
$
(1.2)
|
|
$
11.9
|
Southwest
|
|
2.6
|
|
(0.7)
|
|
8.1
|
Northeast/Mid-Con
|
|
(2.5)
|
|
2.4
|
|
12.6
|
Corporate and
other
|
|
(9.2)
|
|
(13.6)
|
|
(13.0)
|
Total operating income
(loss)
|
|
$
1.4
|
|
$
(13.1)
|
|
$
19.6
|
|
|
|
|
Three Months Ended
|
|
|
June 30, 2024
|
|
March 31, 2024
|
|
June 30, 2023
|
Adjusted EBITDA (loss)
|
|
|
|
|
|
|
Rocky Mountains
|
|
$
17.2
|
|
$
5.4
|
|
$
17.0
|
Southwest
|
|
10.4
|
|
6.7
|
|
14.8
|
Northeast/Mid-Con
|
|
6.4
|
|
10.2
|
|
18.0
|
Segment
total
|
|
34.0
|
|
22.3
|
|
49.8
|
Corporate and
other
|
|
(7.0)
|
|
(10.3)
|
|
(10.1)
|
Total Adjusted
EBITDA(1)
|
|
$
27.0
|
|
$
12.0
|
|
$
39.7
|
|
(1) Excludes
one-time costs, as defined in the Reconciliation of Consolidated
Net (Loss) Income to Adjusted EBITDA table below, non-cash
compensation expense and non-cash asset impairment
expense.
|
Balance Sheet and Liquidity
Total debt outstanding as of June 30, 2024
was $284.9 million. As of
June 30, 2024, cash and cash equivalents totaled $86.9 million. Available liquidity as of
June 30, 2024 was $121.0
million, including availability of $34.1 million on the June
2024 ABL Facility borrowing base certificate. The senior
secured notes bear interest at an annual rate of 11.5% (the "Senior
Secured Notes"), payable semi-annually in arrears on May 1st and November 1st. Accrued interest as of
June 30, 2024 was $4.6 million
for the Senior Secured Notes and $0.0
million related to the ABL Facility.
Net Working Capital as of June 30, 2024 was $42.2
million, a 29.3% decrease from March
31, 2024 driven by a slight decrease in days sales
outstanding and non-recurrence of the two incremental payrolls that
burdened the first quarter. We expect to continue to build up our
cash balance as we navigate through year-end.
Other Financial Information
Capital expenditures were $15.3 million during the second quarter of 2024,
an increase of $1.8 million compared
to capital expenditures of $13.5
million in the first quarter of 2024. Capital spending
during the second quarter was driven primarily by maintenance
capital expenditures across our segments.
As of June 30,
2024, we had $2.3 million of
assets held for sale related to one facility and select equipment
in the Rocky Mountains and Southwest segments.
Guidance
- Expect third quarter 2024 revenue of $175 million to $190
million
- Expect third quarter 2024 Adjusted EBITDA margin of 13% to
16%
Conference Call Information
KLX will conduct its second quarter 2024
conference call, which can be accessed via dial-in or webcast, on
Thursday, August 8, 2024 at
10:00 a.m. Eastern Time (9:00 a.m.
Central Time) by dialing 1-201-389-0867 and asking for the
KLX conference call at least 10 minutes prior to the start time, or
by logging onto the webcast at
https://investor.klx.com/events-and-presentations/events. For
those who cannot listen to the live call, a replay will be
available through August 22, 2024,
and may be accessed by dialing 1-201-612-7415 and using passcode
13747369#. Also, an archive of the webcast will be available
shortly after the call at
https://investor.klx.com/events-and-presentations/events for 90
days. Please submit any questions for management prior to the call
via email to KLXE@dennardlascar.com.
About KLX Energy Services Holdings, Inc.
KLX is a growth-oriented provider of diversified
oilfield services to leading onshore oil and natural gas
exploration and production companies operating in both conventional
and unconventional plays in all of the active major basins
throughout the United States. The
Company delivers mission critical oilfield services focused on
drilling, completion, production, and intervention activities for
technically demanding wells from over 50 service and support
facilities located throughout the United
States. KLX's complementary suite of proprietary products
and specialized services is supported by technically skilled
personnel and a broad portfolio of innovative in-house
manufacturing, repair and maintenance capabilities. More
information is available at www.klx.com.
Forward-Looking Statements and Cautionary
Statements
The Private Securities Litigation Reform Act of
1995 provides a "safe harbor" for forward-looking statements to
encourage companies to provide prospective information to
investors. This news release (and any oral statements made
regarding the subjects of this release, including on the conference
call announced herein) includes forward-looking statements that
reflect our current expectations and projections about our future
results, performance and prospects. Forward-looking statements
include all statements that are not historical in nature and are
not current facts. When used in this news release (and any oral
statements made regarding the subjects of this release, including
on the conference call announced herein), the words "believe,"
"expect," "plan," "intend," "anticipate," "estimate," "predict,"
"potential," "continue," "may," "might," "should," "could," "will"
or the negative of these terms or similar expressions are intended
to identify forward-looking statements, although not all
forward-looking statements contain such identifying words. These
forward-looking statements are based on our current expectations
and assumptions about future events and are based on currently
available information as to the outcome and timing of future events
with respect to, among other things: our operating cash flows; the
availability of capital and our liquidity; our ability to renew and
refinance our debt; our future revenue, income and operating
performance; our ability to sustain and improve our utilization,
revenue and margins; our ability to maintain acceptable pricing for
our services; future capital expenditures; our ability to finance
equipment, working capital and capital expenditures; our ability to
execute our long-term growth strategy and to integrate our
acquisitions; our ability to successfully develop our research and
technology capabilities and implement technological developments
and enhancements; and the timing and success of strategic
initiatives and special projects.
Forward-looking statements are not assurances of
future performance and actual results could differ materially from
our historical experience and our present expectations or
projections. These forward-looking statements are based on
management's current expectations and beliefs, forecasts for our
existing operations, experience, expectations and perception of
historical trends, current conditions, anticipated future
developments and their effect on us and other factors believed to
be appropriate. Although management believes the expectations and
assumptions reflected in these forward-looking statements are
reasonable as and when made, no assurance can be given that these
assumptions are accurate or that any of these expectations will be
achieved (in full or at all). Our forward-looking statements
involve significant risks, contingencies and uncertainties, most of
which are difficult to predict and many of which are beyond our
control. Known material factors that could cause actual results to
differ materially from those in the forward-looking statements
include, but are not limited to, risks associated with the
following: a decline in demand for our services, including due to
overcapacity and other competitive factors affecting our industry;
the cyclical nature and volatility of the oil and gas industry,
which impacts the level of exploration, production and development
activity and spending patterns by oil and natural gas exploration
and production companies; a decline in, or substantial volatility
of, crude oil and gas commodity prices, which generally leads to
decreased spending by our customers and negatively impacts
drilling, completion and production activity; inflation; increases
in interest rates; the ongoing war in Ukraine and its continuing effects on global
trade; the ongoing conflict and tensions in the Middle East; supply chain issues; and other
risks and uncertainties listed in our filings with the U.S.
Securities and Exchange Commission, including our Current Reports
on Form 8-K that we file from time to time, Quarterly Reports on
Form 10-Q and Annual Report on Form 10-K. Readers are cautioned not
to place undue reliance on forward-looking statements, which speak
only as of the date hereof. We undertake no obligation to publicly
update or revise any forward-looking statements after the date they
are made, whether as a result of new information, future events or
otherwise, except as required by law.
Contacts:
|
KLX Energy Services
Holdings, Inc.
|
|
Keefer M. Lehner, EVP
& CFO
|
|
832-930-8066
|
|
IR@klx.com
|
|
|
|
Dennard Lascar Investor
Relations
|
|
Ken Dennard / Natalie
Hairston
|
|
713-529-6600
|
|
KLXE@dennardlascar.com
|
KLX Energy
Services Holdings, Inc. Condensed Consolidated Statements
of Operations (In millions of U.S. dollars and
shares, except per share
data) (Unaudited)
|
|
|
Three Months
Ended
|
|
June 30,
2024
|
|
March 31,
2024
|
|
June 30,
2023
|
Revenues
|
$
180.2
|
|
$
174.7
|
|
$
234.0
|
Costs and
expenses:
|
|
|
|
|
|
Cost of
sales
|
136.0
|
|
144.0
|
|
173.3
|
Depreciation and amortization
|
23.1
|
|
21.9
|
|
17.6
|
Selling,
general and administrative
|
19.3
|
|
21.6
|
|
22.0
|
Research
and development costs
|
0.3
|
|
0.3
|
|
0.3
|
Impairment
and other charges
|
0.1
|
|
—
|
|
—
|
Bargain
purchase gain
|
—
|
|
—
|
|
1.2
|
Operating income
(loss)
|
1.4
|
|
(13.1)
|
|
19.6
|
Non-operating
expense:
|
|
|
|
|
|
Interest
income
|
(0.6)
|
|
(0.7)
|
|
—
|
Interest
expense
|
9.8
|
|
9.6
|
|
8.5
|
Net (loss) income
before income tax
|
(7.8)
|
|
(22.0)
|
|
11.1
|
Income tax
expense (benefit)
|
0.2
|
|
0.2
|
|
(0.3)
|
Net (loss)
income
|
$
(8.0)
|
|
$
(22.2)
|
|
$
11.4
|
|
|
|
|
|
|
Net (loss) income per
common share:
|
|
|
|
|
|
Basic
|
$
(0.49)
|
|
$
(1.38)
|
|
$
0.71
|
Diluted
|
$
(0.49)
|
|
$
(1.38)
|
|
$
0.71
|
|
|
|
|
|
|
Weighted average common
shares:
|
|
|
|
|
|
Basic
|
16.2
|
|
16.1
|
|
16.0
|
Diluted
|
16.2
|
|
16.1
|
|
16.1
|
KLX Energy
Services Holdings, Inc. Condensed Consolidated Balance
Sheets (In millions of U.S. dollars and shares,
except per share
data) (Unaudited)
|
|
|
June 30,
2024
|
|
December 31,
2023
|
|
(Unaudited)
|
|
|
ASSETS
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
$
86.9
|
|
$
112.5
|
Accounts
receivable–trade, net of allowance of $4.9 and $5.5
|
118.1
|
|
127.0
|
Inventories,
net
|
32.3
|
|
33.5
|
Prepaid expenses and
other current assets
|
14.0
|
|
17.3
|
Total current
assets
|
251.3
|
|
290.3
|
Property and equipment,
net(1)
|
215.3
|
|
220.6
|
Operating lease
assets
|
19.6
|
|
22.3
|
Intangible assets,
net
|
1.6
|
|
1.8
|
Other assets
|
3.4
|
|
4.8
|
Total
assets
|
$
491.2
|
|
$
539.8
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
Current
liabilities:
|
|
|
|
Accounts
payable
|
$
80.1
|
|
$
87.9
|
Accrued
interest
|
4.6
|
|
4.6
|
Accrued
liabilities
|
42.1
|
|
42.7
|
Current portion of
operating lease obligations
|
7.0
|
|
6.9
|
Current portion of
finance lease obligations
|
17.9
|
|
22.0
|
Total current
liabilities
|
151.7
|
|
164.1
|
Long-term
debt
|
284.9
|
|
284.3
|
Long-term operating
lease obligations
|
13.6
|
|
16.0
|
Long-term finance lease
obligations
|
30.9
|
|
36.2
|
Other non-current
liabilities
|
0.3
|
|
0.4
|
Commitments,
contingencies and off-balance sheet arrangements
|
|
|
|
Stockholders'
equity:
|
|
|
|
Common stock, $0.01
par value; 110.0 authorized; 17.3 and 16.9 issued
|
0.2
|
|
0.1
|
Additional paid-in
capital
|
555.0
|
|
553.4
|
Treasury stock, at
cost, 0.5 shares and 0.4 shares
|
(5.8)
|
|
(5.3)
|
Accumulated
deficit
|
(539.6)
|
|
(509.4)
|
Total stockholders'
equity
|
9.8
|
|
38.8
|
Total liabilities and
stockholders' equity
|
$
491.2
|
|
$
539.8
|
|
|
(1)
|
Includes
right-of-use assets - finance leases
|
KLX Energy Services Holdings,
Inc.
Additional Selected Operating
Data
(Unaudited)
Non-GAAP Financial Measures
This release includes Adjusted EBITDA, Adjusted EBITDA margin,
Adjusted Net (Loss) Income, Adjusted Diluted (Loss) Earnings per
share, Unlevered and Levered Free Cash Flow, Net Working Capital,
Net Debt and Net Leverage Ratio measures. Each of the metrics are
"non-GAAP financial measures" as defined in Regulation G of the
Securities Exchange Act of 1934.
Adjusted EBITDA is a supplemental non-GAAP financial measure
that is used by management and external users of our financial
statements, such as industry analysts, investors, lenders and
rating agencies. Adjusted EBITDA is not a measure of net earnings
or cash flows as determined by GAAP. We define Adjusted EBITDA as
net earnings (loss) before interest, taxes, depreciation and
amortization, further adjusted for (i) goodwill and/or long-lived
asset impairment charges, (ii) stock-based compensation expense,
(iii) restructuring charges, (iv) transaction and integration costs
related to acquisitions and (v) other expenses or charges to
exclude certain items that we believe are not reflective of the
ongoing performance of our business. Adjusted EBITDA is used to
calculate the Company's leverage ratio, consistent with the terms
of the Company's ABL Facility.
We believe Adjusted EBITDA is useful because it allows us to
supplement the GAAP measures in order to more effectively evaluate
our operating performance and compare the results of our operations
from period to period without regard to our financing methods or
capital structure. We exclude the items listed above in arriving at
Adjusted EBITDA because these amounts can vary substantially from
company to company within our industry depending upon accounting
methods and book values of assets, capital structures and the
method by which the assets were acquired. Adjusted EBITDA should
not be considered as an alternative to, or more meaningful than,
net income as determined in accordance with GAAP, or as an
indicator of our operating performance or liquidity. Certain items
excluded from Adjusted EBITDA are significant components in
understanding and assessing a company's financial performance, such
as a company's cost of capital and tax structure, as well as the
historic costs of depreciable assets, none of which are components
of Adjusted EBITDA. Our computations of Adjusted EBITDA may not be
comparable to other similarly titled measures of other
companies.
Adjusted EBITDA margin is a supplemental non-GAAP financial
measure that is used by management and external users of our
financial statements, such as industry analysts, investors, lenders
and rating agencies. Adjusted EBITDA margin is not a measure of net
earnings or cash flows as determined by GAAP. Adjusted EBITDA
margin is defined as the quotient of Adjusted EBITDA and total
revenue. We believe Adjusted EBITDA margin is useful because it
allows us to supplement the GAAP measures in order to more
effectively evaluate our operating performance and compare the
results of our operations from period to period without regard to
our financing methods or capital structure, as a percentage of
revenues.
We define Adjusted Net (Loss) Income as consolidated net (loss)
income adjusted for (i) goodwill and/or long-lived asset impairment
charges, (ii) restructuring charges, (iii) transaction and
integration costs related to acquisitions and (iv) other expenses
or charges to exclude certain items that we believe are not
reflective of the ongoing performance of our business. We believe
Adjusted Net (Loss) Income is useful because it allows us to
exclude non-recurring items in evaluating our operating
performance.
We define Adjusted Diluted (Loss) Earnings per share as the
quotient of Adjusted Net (Loss) Income and diluted weighted average
common shares. We believe that Adjusted Diluted (Loss) Earnings per
share provides useful information to investors because it allows us
to exclude non-recurring items in evaluating our operating
performance on a diluted per share basis.
We define Unlevered Free Cash Flow as net cash provided by
operating activities less capital expenditures and proceeds from
sale of property and equipment plus interest expense. We define
Levered Free Cash Flow as net cash provided by operating activities
less capital expenditures and proceeds from sale of property and
equipment. Our management uses Unlevered and Levered Free Cash Flow
to assess the Company's liquidity and ability to repay maturing
debt, fund operations and make additional investments. We believe
that each of Unlevered and Levered Free Cash Flow provide useful
information to investors because it is an important indicator of
the Company's liquidity, including our ability to reduce Net Debt
and make strategic investments.
Net Working Capital is calculated as current assets, excluding
cash, less current liabilities, excluding accrued interest and
finance lease obligations. We believe that Net Working Capital
provides useful information to investors because it is an important
indicator of the Company's liquidity.
We define Net Debt as total debt less cash and cash equivalents.
We believe that Net Debt provides useful information to investors
because it is an important indicator of the Company's
indebtedness.
We define Net Leverage Ratio as Net Debt divided by Annualized
Adjusted EBITDA. We believe that Net Leverage Ratio provides useful
information to investors because it is an important indicator of
the Company's indebtedness in relation to our operating
performance.
The following tables present a reconciliation of non-GAAP
financial measures to the most directly comparable GAAP financial
measures for the periods indicated:
KLX Energy
Services Holdings, Inc. Reconciliation of Consolidated
Net (Loss) Income to Adjusted EBITDA* (In millions
of U.S.
dollars) (Unaudited)
|
|
|
Three Months
Ended
|
|
June 30,
2024
|
|
March 31,
2024
|
|
June 30,
2023
|
Consolidated net (loss)
income
|
$
(8.0)
|
|
$
(22.2)
|
|
$
11.4
|
Income tax
expense (benefit)
|
0.2
|
|
0.2
|
|
(0.3)
|
Interest
expense, net
|
9.2
|
|
8.9
|
|
8.5
|
Operating income
(loss)
|
1.4
|
|
(13.1)
|
|
19.6
|
Bargain
purchase gain
|
—
|
|
—
|
|
1.2
|
Impairment
and other charges (1)
|
0.1
|
|
—
|
|
—
|
One-time
net costs, excluding impairment and other charges
(1)
|
1.4
|
|
2.3
|
|
0.5
|
Adjusted operating
income (loss)
|
2.9
|
|
(10.8)
|
|
21.3
|
Depreciation and amortization
|
23.1
|
|
21.9
|
|
17.6
|
Non-cash
compensation
|
1.0
|
|
0.9
|
|
0.8
|
Adjusted
EBITDA
|
$
27.0
|
|
$
12.0
|
|
$
39.7
|
|
|
*
|
Previously announced
quarterly numbers may not sum to the year-end total due to
rounding.
|
|
|
(1)
|
The one-time costs
during the second quarter of 2024 relate to professional services
and impairment and other charges.
|
KLX Energy
Services Holdings, Inc. Consolidated Net (Loss) Income
Margin(1) (In millions
of U.S.
dollars) (Unaudited)
|
|
|
Three Months
Ended
|
|
June 30,
2024
|
|
March 31,
2024
|
|
June 30,
2023
|
Consolidated net (loss)
income
|
$
(8.0)
|
|
$
(22.2)
|
|
$
11.4
|
Revenue
|
180.2
|
|
174.7
|
|
234.0
|
Consolidated net
(loss) income margin percentage
|
(4.4) %
|
|
(12.7) %
|
|
4.9 %
|
|
|
(1)
|
Consolidated net (loss)
income margin is defined as the quotient of consolidated net (loss)
income and total revenue.
|
KLX Energy
Services Holdings, Inc. Consolidated Adjusted EBITDA
Margin(1) (In millions
of U.S.
dollars) (Unaudited)
|
|
|
Three Months
Ended
|
|
June 30,
2024
|
|
March 31,
2024
|
|
June 30,
2023
|
Adjusted
EBITDA
|
$
27.0
|
|
$
12.0
|
|
$
39.7
|
Revenue
|
180.2
|
|
174.7
|
|
234.0
|
Adjusted EBITDA Margin
Percentage
|
15.0 %
|
|
6.9 %
|
|
17.0 %
|
|
|
(1)
|
Adjusted EBITDA margin
is defined as the quotient of Adjusted EBITDA and total revenue.
Adjusted EBITDA is net (loss) income excluding one-time costs (as
defined above), depreciation and amortization expense, non-cash
compensation expense and non-cash asset impairment
expense.
|
KLX Energy
Services Holdings, Inc. Reconciliation of Rocky Mountains
Operating Income (Loss) to Adjusted EBITDA (In
millions of U.S.
dollars) (Unaudited)
|
|
|
Three Months
Ended
|
|
June 30,
2024
|
|
March 31,
2024
|
|
June 30,
2023
|
Rocky Mountains
operating income (loss)
|
$
10.5
|
|
$
(1.2)
|
|
$
11.9
|
One-time
costs (1)
|
—
|
|
—
|
|
—
|
Adjusted
operating income (loss)
|
10.5
|
|
(1.2)
|
|
11.9
|
Depreciation and amortization expense
|
6.7
|
|
6.6
|
|
5.1
|
Non-cash
compensation
|
—
|
|
—
|
|
—
|
Rocky Mountains
Adjusted EBITDA
|
$
17.2
|
|
$
5.4
|
|
$
17.0
|
|
|
(1)
|
One-time costs are
defined in the Reconciliation of Consolidated Net (Loss) Income to
Adjusted EBITDA table above. For purposes of segment
reconciliation, one-time costs also include impairment and other
charges.
|
KLX Energy
Services Holdings, Inc. Reconciliation of Southwest
Operating Income (Loss) to Adjusted EBITDA (In
millions of U.S.
dollars) (Unaudited)
|
|
|
Three Months
Ended
|
|
June 30,
2024
|
|
March 31,
2024
|
|
June 30,
2023
|
Southwest operating
income (loss)
|
$
2.6
|
|
$
(0.7)
|
|
$
8.1
|
One-time
costs (1)
|
0.4
|
|
—
|
|
—
|
Adjusted
operating income (loss)
|
3.0
|
|
(0.7)
|
|
8.1
|
Depreciation and amortization expense
|
7.4
|
|
7.4
|
|
6.7
|
Non-cash
compensation
|
—
|
|
—
|
|
—
|
Southwest Adjusted
EBITDA
|
$
10.4
|
|
$
6.7
|
|
$
14.8
|
|
|
(1)
|
One-time costs are
defined in the Reconciliation of Consolidated Net (Loss) Income to
Adjusted EBITDA table above. For purposes of segment
reconciliation, one-time costs also include impairment and other
charges.
|
KLX Energy
Services Holdings, Inc. Reconciliation of
Northeast/Mid-Con Operating (Loss) Income to Adjusted
EBITDA (In millions of U.S.
dollars) (Unaudited)
|
|
|
Three Months
Ended
|
|
June 30,
2024
|
|
March 31,
2024
|
|
June 30,
2023
|
Northeast/Mid-Con
operating (loss) income
|
$
(2.5)
|
|
$
2.4
|
|
$
12.6
|
One-time
costs (1)
|
0.2
|
|
0.3
|
|
—
|
Adjusted
operating (loss) income
|
(2.3)
|
|
2.7
|
|
12.6
|
Depreciation and amortization expense
|
8.6
|
|
7.4
|
|
5.4
|
Non-cash
compensation
|
0.1
|
|
0.1
|
|
—
|
Northeast/Mid-Con
Adjusted EBITDA
|
$
6.4
|
|
$
10.2
|
|
$
18.0
|
|
|
(1)
|
One-time costs are
defined in the Reconciliation of Consolidated Net (Loss) Income to
Adjusted EBITDA table above. For purposes of segment
reconciliation, one-time costs also include impairment and other
charges.
|
KLX Energy Services Holdings,
Inc.
Reconciliation of Corporate and Other Operating Loss
to Adjusted EBITDA Loss
(In millions of U.S.
dollars)
(Unaudited)
|
|
|
Three Months Ended
|
|
June 30, 2024
|
|
March 31, 2024
|
|
June 30, 2023
|
Corporate and other
operating loss
|
$
(9.2)
|
|
$
(13.6)
|
|
$
(13.0)
|
Bargain purchase
gain
|
—
|
|
—
|
|
1.2
|
Impairment and other
charges
|
0.1
|
|
—
|
|
—
|
One-time
net costs, excluding impairment and other charges
(1)
|
0.8
|
|
2.0
|
|
0.5
|
Adjusted
operating loss
|
(8.3)
|
|
(11.6)
|
|
(11.3)
|
Depreciation and amortization expense
|
0.4
|
|
0.5
|
|
0.4
|
Non-cash
compensation
|
0.9
|
|
0.8
|
|
0.8
|
Corporate and other
Adjusted EBITDA loss
|
$
(7.0)
|
|
$
(10.3)
|
|
$
(10.1)
|
|
|
(1)
|
One-time costs are
defined in the Reconciliation of Consolidated Net (Loss) Income to
Adjusted EBITDA table above. For purposes of segment
reconciliation, one-time costs also include impairment and other
charges.
|
KLX Energy
Services Holdings, Inc. Segment Operating Income (Loss)
Margin(1) (In millions
of U.S.
dollars) (Unaudited)
|
|
|
Three Months
Ended
|
|
June 30,
2024
|
|
March 31,
2024
|
|
June 30,
2023
|
Rocky
Mountains
|
|
|
|
|
|
Operating income
(loss)
|
$
10.5
|
|
$
(1.2)
|
|
$
11.9
|
Revenue
|
61.4
|
|
45.6
|
|
66.4
|
Segment operating
income (loss) margin percentage
|
17.1 %
|
|
(2.6) %
|
|
17.9 %
|
Southwest
|
|
|
|
|
|
Operating income
(loss)
|
2.6
|
|
(0.7)
|
|
8.1
|
Revenue
|
69.9
|
|
69.4
|
|
86.3
|
Segment operating
income (loss) margin percentage
|
3.7 %
|
|
(1.0) %
|
|
9.4 %
|
Northeast/Mid-Con
|
|
|
|
|
|
Operating (loss)
income
|
(2.5)
|
|
2.4
|
|
12.6
|
Revenue
|
48.9
|
|
59.7
|
|
81.3
|
Segment operating
(loss) income margin percentage
|
(5.1) %
|
|
4.0 %
|
|
15.5 %
|
|
|
(1)
|
Segment operating
income (loss) margin is defined as the quotient of segment
operating income (loss) and segment revenue.
|
KLX Energy
Services Holdings, Inc. Segment Adjusted EBITDA
Margin(1) (In millions
of U.S.
dollars) (Unaudited)
|
|
|
Three Months
Ended
|
|
June 30,
2024
|
|
March 31,
2024
|
|
June 30,
2023
|
Rocky
Mountains
|
|
|
|
|
|
Adjusted
EBITDA
|
$
17.2
|
|
$
5.4
|
|
$
17.0
|
Revenue
|
61.4
|
|
45.6
|
|
66.4
|
Adjusted EBITDA Margin
Percentage
|
28.0 %
|
|
11.8 %
|
|
25.6 %
|
Southwest
|
|
|
|
|
|
Adjusted
EBITDA
|
10.4
|
|
6.7
|
|
14.8
|
Revenue
|
69.9
|
|
69.4
|
|
86.3
|
Adjusted EBITDA Margin
Percentage
|
14.9 %
|
|
9.7 %
|
|
17.1 %
|
Northeast/Mid-Con
|
|
|
|
|
|
Adjusted
EBITDA
|
6.4
|
|
10.2
|
|
18.0
|
Revenue
|
48.9
|
|
59.7
|
|
81.3
|
Adjusted EBITDA Margin
Percentage
|
13.1 %
|
|
17.1 %
|
|
22.1 %
|
|
|
(1)
|
Segment Adjusted EBITDA
margin is defined as the quotient of Segment Adjusted EBITDA and
total segment revenue. Segment Adjusted EBITDA is segment operating
income (loss) excluding one-time costs (as defined above), non-cash
compensation expense and non-cash asset impairment
expense.
|
KLX Energy
Services Holdings, Inc. Reconciliation of Consolidated
Net (Loss) Income to Adjusted Net (Loss) Income
and Adjusted Diluted (Loss) Earnings per
Share (In millions of U.S. dollars and shares,
except per share
amounts) (Unaudited)
|
|
|
Three Months
Ended
|
|
June 30,
2024
|
|
March 31,
2024
|
|
June 30,
2023
|
Consolidated net (loss)
income
|
$
(8.0)
|
|
$
(22.2)
|
|
$
11.4
|
Bargain
purchase gain
|
—
|
|
—
|
|
1.2
|
Impairment
and other charges
|
0.1
|
|
—
|
|
—
|
One-time
costs(1)
|
1.4
|
|
2.3
|
|
0.5
|
Adjusted Net (Loss)
Income
|
$
(6.5)
|
|
$
(19.9)
|
|
$
13.1
|
Diluted
weighted average common shares
|
16.2
|
|
16.1
|
|
16.1
|
Adjusted Diluted (Loss)
Earnings per share(2)
|
$
(0.40)
|
|
$
(1.24)
|
|
$
0.81
|
|
|
*
|
Previously announced
quarterly numbers may not sum to the year-end total due to
rounding.
|
|
|
(1)
|
The one-time costs
during the second quarter of 2024 relate to professional services
and impairment and other charges.
|
|
|
(2)
|
Adjusted Diluted (Loss)
Earnings per share is defined as the quotient of Adjusted Net
(Loss) Income and diluted weighted average common
shares.
|
KLX Energy
Services Holdings, Inc. Reconciliation of Net Cash Flow
Provided by (Used In) Operating Activities to Free Cash
Flow (In millions of U.S.
dollars) (Unaudited)
|
|
|
Three Months
Ended
|
|
June 30,
2024
|
|
March 31,
2024
|
|
June 30,
2023
|
Net cash flow provided
by (used in) operating activities
|
$
22.2
|
|
$
(10.8)
|
|
$
60.0
|
Capital
expenditures
|
(15.3)
|
|
(13.5)
|
|
(16.2)
|
Proceeds
from sale of property and equipment
|
3.3
|
|
3.3
|
|
3.5
|
Levered Free Cash
Flow
|
10.2
|
|
(21.0)
|
|
47.3
|
Add: Interest expense,
net
|
9.2
|
|
8.9
|
|
8.5
|
Unlevered Free Cash
Flow
|
$
19.4
|
|
$
(12.1)
|
|
$
55.8
|
KLX Energy
Services Holdings, Inc. Reconciliation of Current Assets
and Current Liabilities to Net Working Capital (In
millions of U.S.
dollars) (Unaudited)
|
|
|
As of
|
|
June 30,
2024
|
|
March 31,
2024
|
|
December 31,
2023
|
Current
assets
|
$
251.3
|
|
$
253.6
|
|
$
290.3
|
Less: Cash
|
86.9
|
|
84.9
|
|
112.5
|
Net current
assets
|
164.4
|
|
168.7
|
|
177.8
|
Current
liabilities
|
151.7
|
|
147.3
|
|
164.1
|
Less: Accrued
interest
|
4.6
|
|
11.4
|
|
4.6
|
Less: Operating lease
obligations
|
7.0
|
|
7.0
|
|
6.9
|
Less: Finance lease
obligations
|
17.9
|
|
19.9
|
|
22.0
|
Net current
liabilities
|
122.2
|
|
109.0
|
|
130.6
|
Net Working
Capital
|
$
42.2
|
|
$
59.7
|
|
$
47.2
|
KLX Energy
Services Holdings, Inc. Reconciliation of Net
Debt(1) (In millions
of U.S.
dollars) (Unaudited)
|
|
|
As of
|
|
June 30,
2024
|
|
March 31,
2024
|
|
December 31,
2023
|
Total Debt
|
$
284.9
|
|
$
284.6
|
|
$
284.3
|
Cash
|
86.9
|
|
84.9
|
|
112.5
|
Net Debt
|
$
198.0
|
|
$
199.7
|
|
$
171.8
|
|
|
(1)
|
Net Debt is defined as
total debt less cash and cash equivalents.
|
KLX Energy
Services Holdings, Inc. Reconciliation of Net Leverage
Ratio(1) (In millions
of U.S.
dollars) (Unaudited)
|
|
|
As of
|
|
June 30,
2024
|
|
March 31,
2024
|
|
December 31,
2023
|
Adjusted
EBITDA
|
$
27.0
|
|
$
12.0
|
|
$
23.0
|
Multiply by four
quarters
|
4
|
|
4
|
|
4
|
Annualized Adjusted
EBITDA
|
108.0
|
|
48.0
|
|
92.0
|
Net Debt
|
198.0
|
|
199.7
|
|
171.8
|
Net Leverage
Ratio
|
1.8
|
|
4.2
|
|
1.9
|
|
|
(1)
|
Net Leverage Ratio is
defined as Net Debt divided by Annualized Adjusted
EBITDA.
|
View original
content:https://www.prnewswire.com/news-releases/klx-energy-services-holdings-inc-reports-second-quarter-2024-results-302217174.html
SOURCE KLX Energy Services Holdings, Inc.