THE
WOODLANDS, Texas, May 2, 2024
/PRNewswire/ -- Newpark Resources, Inc. (NYSE: NR) ("Newpark" or
the "Company") today announced results for the first quarter ended
March 31, 2024.
FIRST QUARTER 2024 RESULTS
(all comparisons versus the prior year period unless
otherwise noted)
- Net income +30% to $7.3 million,
or $0.08 per diluted share
- Adjusted Net Income of $8.9
million, or $0.10 per diluted
share
- Adjusted EBITDA +1% to $21.3
million
- Adjusted EBITDA margin of 12.6%, +210 basis points
- Total Debt of $77 million, Net
Debt of $40 million and Net Leverage
of 0.5x as of March 31, 2024
|
First
Quarter
|
|
|
|
(In
millions)
|
2024
|
|
2023
|
|
Change
|
|
Revenues
|
$
169.1
|
|
$
200.0
|
|
$
(30.9)
|
|
Operating
income
|
$
11.9
|
|
$
10.1
|
|
$
1.8
|
|
Net cash provided by
operating activities
|
$
12.0
|
|
$
29.4
|
|
$
(17.4)
|
|
Free Cash
Flow
|
$
(0.8)
|
|
$
23.2
|
|
$
(24.0)
|
|
Fluids Systems
Segment
|
|
|
|
|
|
|
Revenues
|
$
120.1
|
|
$
144.2
|
|
$
(24.1)
|
|
Operating
income
|
$
6.8
|
|
$
3.5
|
|
$
3.3
|
|
Adjusted
EBITDA
|
$
8.6
|
|
$
8.7
|
|
$
(0.1)
|
|
Operating margin
(%)
|
5.7 %
|
|
2.4 %
|
|
330
|
bps
|
Adjusted EBITDA margin
(%)
|
7.2 %
|
|
6.0 %
|
|
120
|
bps
|
Industrial Solutions
Segment
|
|
|
|
|
|
|
Revenues
|
$
49.0
|
|
$
55.9
|
|
$
(6.9)
|
|
Operating
income
|
$
12.9
|
|
$
14.5
|
|
$
(1.6)
|
|
Adjusted
EBITDA
|
$
18.0
|
|
$
19.7
|
|
$
(1.7)
|
|
Operating margin
(%)
|
26.4 %
|
|
25.9 %
|
|
50
|
bps
|
Adjusted EBITDA margin
(%)
|
36.8 %
|
|
35.3 %
|
|
150
|
bps
|
MANAGEMENT COMMENTARY
"Early into 2024, we've continued to advance our multi-year
value creation strategy as we position Newpark to become a
market-leading, pure-play specialty rental business serving the
global worksite access market," stated Matthew Lanigan, President and CEO of Newpark.
"Our focus on asset optimization, operational excellence and
returns-focused capital deployment contributed to 210 basis points
of Adjusted EBITDA margin expansion in the first quarter, including
contributions from both our Industrial Solutions and Fluids Systems
segments as well as our corporate office."
"Within our Industrial Solutions business, our first quarter
performance reflects a combination of improved operating leverage
and a more favorable sales mix, resulting in segment EBITDA margin
of nearly 37%, an increase of 150 basis points versus the
prior-year period," continued Lanigan. "While segment revenue
declined versus the prior-year period due to the timing of product
sales supporting customer projects, rental demand conditions
strengthened as the quarter progressed, with rental volumes
reaching record levels entering the second quarter. We also
continued to expand our rental fleet during the first quarter,
positioning us to capitalize on strengthening demand
conditions."
"Within our Fluids Systems business, a combination of stronger
international activity, together with the benefits of recent cost
actions, contributed to 120 basis points of EBITDA margin
expansion," continued Lanigan. "Our revenues from international
operations increased 19% versus the prior year, supported by strong
growth from both our Eastern Hemisphere and Canadian
operations."
"We are continuing to work diligently through the Fluids Systems
strategic review and remain focused on having the process
substantially concluded by mid-year 2024," noted Lanigan. "By
simplifying our business, and focusing exclusively on worksite
access industrial solutions, we intend to build a higher margin,
more competitive business capable of delivering superior returns on
invested capital through the cycle."
BUSINESS UPDATE
Newpark is engaged in a multi-year business transformation plan
designed to drive organic commercial growth within targeted,
higher-margin product and rental markets; improve asset
optimization and organizational efficiency; and pursue a capital
allocation strategy that prioritizes investments in opportunities
with superior return profiles, together with a programmatic return
of capital program.
During the first quarter 2024, Newpark continued to deliver on
its business transformation plan, highlighted by the following
(all comparisons versus the prior year period unless otherwise
noted):
- Accelerating worksite access solutions demand entering the
second quarter 2024. Industrial Solutions revenue from
specialty rental and services decreased 3% for the first quarter of
2024, as declines from oil and gas, pipeline and other sectors was
partially offset by 7% revenue growth in the utilities sector.
Following a subdued start to 2024, rental and service activity
strengthened later in the first quarter, setting up for a strong
second quarter.
- Fluids Systems segment continues momentum in international
operations. The segment delivered strong international revenue
growth in the first quarter of 2024, with international operations
contributing 75% of Fluids Systems revenue in the quarter.
Newpark's Eastern Hemisphere revenue increased 24% to $68 million and Canada increased 10% to $21 million.
- Delivered margin expansion across reporting segments.
Consolidated gross margin increased 280 basis points year-over-year
to 20.4%, benefitting from a higher contribution from Industrial
Solutions and improving Fluids Systems fundamentals. Adjusted
EBITDA margin improved 210 basis points to 12.6% in the first
quarter of 2024. Both reporting segments delivered margin expansion
compared to the prior year period, with Industrial Solutions
segment Adjusted EBITDA margin increasing 150 basis points to
36.8%, and Fluids Systems segment Adjusted EBITDA margin increasing
120 basis points to 7.2%. Margin expansion was attributable to a
combination of improved asset optimization and operating expense
leverage in Industrial Solutions, along with the positive impacts
of improved pricing and restructuring actions in Fluids
Systems.
- Robust return of capital program. In February 2024, the Board of Directors increased
the authorization for repurchases of common stock up to
$50.0 million. In 2023, Newpark
repurchased more than $30 million of
its common equity, representing more than 7% of total shares
outstanding. No share repurchases were made in the first quarter of
2024.
- Driving operational efficiency through streamlining
efforts. During the first quarter of 2024, the Company
continued to take actions to streamline our overhead structure
across both segments and the corporate office, generating
approximately $3 million in annual
cost savings.
- Strategic Review of Fluids Process Underway. The Company
remains actively engaged in a strategic review of its Fluids
Systems segment and anticipates the review will be substantially
completed by mid-year 2024.
FINANCIAL PERFORMANCE
In the first quarter 2024, Newpark generated net income of
$7.3 million, or $0.08 per diluted share, on total revenue of
$169.1 million, compared to net
income of $5.6 million, or
$0.06 per diluted share, on total
revenue of $200.0 million, in the
prior year period.
The Company reported first quarter Adjusted Net Income of
$8.9 million, or $0.10 per diluted share, compared to Adjusted Net
Income of $8.2 million, or
$0.09 per diluted share, in the prior
year period. Newpark reported Adjusted EBITDA of $21.3 million in the first quarter of 2024, or
12.6% of total revenue, compared to $21.0
million, or 10.5% of total revenue, in the first quarter of
2023.
The Industrial Solutions segment generated revenues of
$49.0 million in the first quarter of
2024, compared to $55.9 million in
the prior year period. Segment operating income was $12.9 million in the first quarter, compared to
$14.5 million in the prior year
period. The first quarter 2024 Industrial Solutions segment
operating income includes a $0.6
million gain on legal settlement, offset by $0.5 million in severance costs.
The Fluids Systems segment generated revenues of $120.1 million in the first quarter of 2024,
compared to $144.2 million in the
prior year period. Segment operating income was $6.8 million in the first quarter, compared to
$3.5 million in the prior year
period. The first quarter 2024 Fluids Systems segment operating
income includes $0.8 million in
severance costs and transaction expenses related to the ongoing
Fluids Systems segment sale process, offset by a $0.8 million gain on insurance recovery. The
first quarter 2023 Fluids Systems segment operating results
included $3.2 million in charges
primarily related to facility exit and severance costs.
Corporate office expenses were $7.9
million in the first quarter of 2024, compared to
$7.8 million in the prior year
period. The first quarter 2024 corporate office expenses include
$2.1 million in transaction expenses
related to the ongoing Fluids Systems segment sale process and
severance costs.
BALANCE SHEET AND LIQUIDITY
As of March 31, 2024, Newpark had
total cash of $38 million and
available liquidity under its ABL credit facility of $58 million. At the end of the first quarter, the
Company had total Net Debt outstanding of $40 million, or 0.5x its trailing twelve-month
Adjusted EBITDA as of March 31,
2024.
Newpark generated $12 million of
operating cash flow in the first quarter of 2024. Capital
investments totaled $13 million, net,
in the first quarter of 2024, primarily related to the expansion of
Newpark's composite matting rental fleet.
FINANCIAL GUIDANCE
The following forward-looking guidance reflects the Company's
current expectations and beliefs as of May
2, 2024 and is subject to change. The following statements
apply only as of the date of this disclosure and are expressly
qualified in their entirety by the cautionary statements included
elsewhere in this document.
For the full year 2024, Newpark currently anticipates the
following:
- Industrial Solutions segment revenue in a range of $230 million to $240
million and segment Adjusted EBITDA in a range of
$80 million to $85 million
- Total Industrial Solutions capital expenditures in a range of
$30 million to $35 million
FIRST QUARTER 2024 RESULTS CONFERENCE CALL
A conference call will be held Friday,
May 3, 2024 at 9:30 a.m. ET to
review the Company's financial results and conduct a
question-and-answer session.
A webcast of the conference call will be available in the
Investor Relations section of the Company's website at
www.newpark.com. Individuals can also participate by teleconference
dial-in. To listen to a live broadcast, go to the site at least 15
minutes prior to the scheduled start time in order to register,
download and install any necessary audio software.
To participate in the live teleconference:
Domestic
Live:
|
800-245-3047
|
International
Live:
|
203-518-9765
|
Conference
ID:
|
NRQ124
|
To listen to a replay of the teleconference, which subsequently
will be available through May 10,
2024:
Domestic
Replay:
|
888-723-6062
|
International
Replay:
|
402-220-2665
|
ABOUT NEWPARK RESOURCES
Newpark Resources, Inc. is a geographically diversified supplier
providing environmentally-sensitive products, as well as rentals
and services to a variety of industries, including oil and gas
exploration, electrical transmission & distribution, pipeline,
renewable energy, petrochemical, construction, and other
industries. For more information, visit our website at
www.newpark.com.
FORWARD-LOOKING STATEMENTS
This news release contains "forward-looking statements" within
the meaning of the Private Securities Litigation Reform Act of
1995, as amended. All statements other than statements of
historical facts are forward-looking statements. Words such as
"will," "may," "could," "would," "should," "anticipates,"
"believes," "estimates," "expects," "plans," "intends," and similar
expressions are intended to identify these forward-looking
statements but are not the exclusive means of identifying them.
These statements are not guarantees that our expectations will
prove to be correct and involve a number of risks, uncertainties,
and assumptions. Many factors, including those discussed more fully
elsewhere in this release and in documents filed with the
Securities and Exchange Commission by Newpark, particularly its
Annual Report on Form 10-K, and its Quarterly Reports on Form 10-Q,
as well as others, could cause actual plans or results to differ
materially from those expressed in, or implied by, these
statements. These risk factors include, but are not limited to,
risks related to our exploration of strategic alternatives for the
long-term positioning of our Fluids Systems division; divestitures;
the worldwide oil and natural gas industry; our ability to generate
internal growth; economic and market conditions that may impact our
customers' future spending; our customer concentration and reliance
on the U.S. exploration and production market; our international
operations; the ongoing conflicts in Europe and the Middle East; operating hazards present in the
oil and natural gas and utilities industries and substantial
liability claims, including catastrophic well incidents; our
contracts that can be terminated or downsized by our customers
without penalty; our product offering and market expansion; our
ability to attract, retain, and develop qualified leaders, key
employees, and skilled personnel; expanding our services in the
utilities sector, which may require unionized labor; the price and
availability of raw materials; inflation; capital investments and
business acquisitions; market competition; technological
developments and intellectual property; severe weather, natural
disasters, and seasonality; public health crises, epidemics, and
pandemics; our cost and continued availability of borrowed funds,
including noncompliance with debt covenants; environmental laws and
regulations; legal compliance; the inherent limitations of
insurance coverage; income taxes; cybersecurity incidents or
business system disruptions; activist stockholders that may attempt
to effect changes at our Company or acquire control over our
Company; share repurchases; and our amended and restated bylaws,
which could limit our stockholders' ability to obtain what such
stockholders believe to be a favorable judicial forum for disputes
with us or our directors, officers or other employees. We assume no
obligation to update any forward-looking statements, whether as a
result of new information, future events or otherwise, except as
required by securities laws. Newpark's filings with the Securities
and Exchange Commission can be obtained at no charge at
www.sec.gov, as well as through our website at www.newpark.com.
Newpark Resources,
Inc.
|
Condensed
Consolidated Statements of Operations
|
(Unaudited)
|
|
|
Three Months
Ended
|
(In thousands, except
per share data)
|
March 31,
2024
|
|
December 31,
2023
|
|
March 31,
2023
|
Revenues
|
$
169,107
|
|
$
167,816
|
|
$
200,030
|
Cost of
revenues
|
134,587
|
|
137,020
|
|
164,738
|
Selling, general and
administrative expenses
|
24,344
|
|
23,329
|
|
25,410
|
Other operating
(income) loss, net
|
(1,683)
|
|
(435)
|
|
(261)
|
Impairments and other
charges
|
—
|
|
3,540
|
|
—
|
Operating
income
|
11,859
|
|
4,362
|
|
10,143
|
|
|
|
|
|
|
Foreign currency
exchange (gain) loss
|
(31)
|
|
495
|
|
319
|
Interest expense,
net
|
1,750
|
|
1,919
|
|
2,089
|
Income before income
taxes
|
10,140
|
|
1,948
|
|
7,735
|
|
|
|
|
|
|
Provision for income
taxes
|
2,847
|
|
2,424
|
|
2,115
|
Net income
(loss)
|
$
7,293
|
|
$
(476)
|
|
$
5,620
|
|
|
|
|
|
|
Calculation of
EPS:
|
|
|
|
|
|
Net income (loss) -
basic and diluted
|
$
7,293
|
|
$
(476)
|
|
$
5,620
|
|
|
|
|
|
|
Weighted average common
shares outstanding - basic
|
85,001
|
|
85,003
|
|
88,573
|
Dilutive effect of
stock options and restricted stock awards
|
2,244
|
|
—
|
|
1,997
|
Weighted average common
shares outstanding - diluted
|
87,245
|
|
85,003
|
|
90,570
|
|
|
|
|
|
|
Net income (loss) per
common share - basic:
|
$
0.09
|
|
$
(0.01)
|
|
$
0.06
|
Net income (loss) per
common share - diluted:
|
$
0.08
|
|
$
(0.01)
|
|
$
0.06
|
Newpark Resources,
Inc.
|
Operating Segment
Results
|
(Unaudited)
|
|
|
Three Months
Ended
|
(In
thousands)
|
March 31,
2024
|
|
December 31,
2023
|
|
March 31,
2023
|
Revenues
|
|
|
|
|
|
Fluids
Systems
|
$
120,140
|
|
$
121,361
|
|
$
144,174
|
Industrial
Solutions
|
48,967
|
|
46,455
|
|
55,856
|
Total
revenues
|
$
169,107
|
|
$
167,816
|
|
$
200,030
|
|
|
|
|
|
|
Operating income
(loss)
|
|
|
|
|
|
Fluids
Systems
|
$
6,836
|
|
$
(1,147)
|
|
$
3,466
|
Industrial
Solutions
|
12,936
|
|
11,415
|
|
14,483
|
Corporate
office
|
(7,913)
|
|
(5,906)
|
|
(7,806)
|
Total operating
income
|
$
11,859
|
|
$
4,362
|
|
$
10,143
|
|
|
|
|
|
|
Segment operating
margin
|
|
|
|
|
|
Fluids
Systems
|
5.7 %
|
|
(0.9) %
|
|
2.4 %
|
Industrial
Solutions
|
26.4 %
|
|
24.6 %
|
|
25.9 %
|
Fluids Systems operating income for the three months ended
March 31, 2023 included a
$2.3 million loss associated with our
now exited Gulf of Mexico
operations.
Newpark Resources,
Inc.
|
Condensed
Consolidated Balance Sheets
|
(Unaudited)
|
|
(In thousands, except
share data)
|
March 31,
2024
|
|
December 31,
2023
|
ASSETS
|
|
|
|
Cash and cash
equivalents
|
$
37,695
|
|
$
38,594
|
Receivables,
net
|
169,723
|
|
168,457
|
Inventories
|
131,599
|
|
141,079
|
Prepaid expenses and
other current assets
|
8,901
|
|
9,094
|
Total current
assets
|
347,918
|
|
357,224
|
|
|
|
|
Property, plant and
equipment, net
|
203,293
|
|
195,289
|
Operating lease
assets
|
20,779
|
|
20,731
|
Goodwill
|
47,253
|
|
47,283
|
Other intangible
assets, net
|
16,323
|
|
17,114
|
Deferred tax
assets
|
3,271
|
|
2,628
|
Other
assets
|
1,992
|
|
2,067
|
Total
assets
|
$
640,829
|
|
$
642,336
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
Current
debt
|
$
16,433
|
|
$
16,916
|
Accounts
payable
|
68,370
|
|
70,087
|
Accrued
liabilities
|
39,792
|
|
49,281
|
Total current
liabilities
|
124,595
|
|
136,284
|
|
|
|
|
Long-term debt, less
current portion
|
61,005
|
|
58,117
|
Noncurrent operating
lease liabilities
|
17,479
|
|
17,404
|
Deferred tax
liabilities
|
7,256
|
|
8,307
|
Other noncurrent
liabilities
|
8,905
|
|
6,860
|
Total
liabilities
|
219,240
|
|
226,972
|
|
|
|
|
Common stock, $0.01
par value (200,000,000 shares authorized and 111,669,464 and
111,669,464 shares issued, respectively)
|
1,117
|
|
1,117
|
Paid-in
capital
|
641,061
|
|
639,645
|
Accumulated other
comprehensive loss
|
(65,374)
|
|
(62,839)
|
Retained
earnings
|
18,137
|
|
10,773
|
Treasury stock, at
cost (26,467,812 and 26,471,738 shares, respectively)
|
(173,352)
|
|
(173,332)
|
Total stockholders'
equity
|
421,589
|
|
415,364
|
Total liabilities and
stockholders' equity
|
$
640,829
|
|
$
642,336
|
Newpark Resources,
Inc.
|
Condensed
Consolidated Statements of Cash Flows
|
(Unaudited)
|
|
|
Three Months Ended
March 31,
|
(In
thousands)
|
2024
|
|
2023
|
Cash flows from
operating activities:
|
|
|
|
Net income
|
$
7,293
|
|
$
5,620
|
Adjustments to
reconcile net income to net cash provided by operations:
|
|
|
|
Depreciation and
amortization
|
7,411
|
|
7,895
|
Stock-based
compensation expense
|
1,495
|
|
1,738
|
Provision for deferred
income taxes
|
(1,551)
|
|
(726)
|
Credit loss
expense
|
137
|
|
272
|
Gain on sale of
assets
|
(390)
|
|
(554)
|
Gain on insurance
recovery
|
(874)
|
|
—
|
Amortization of
original issue discount and debt issuance costs
|
131
|
|
138
|
Change in assets and
liabilities:
|
|
|
|
(Increase) decrease in
receivables
|
(3,140)
|
|
27,287
|
(Increase) decrease in
inventories
|
8,250
|
|
(3,870)
|
Decrease in other
assets
|
39
|
|
1,098
|
Decrease in accounts
payable
|
(306)
|
|
(1,233)
|
Decrease in accrued
liabilities and other
|
(6,545)
|
|
(8,221)
|
Net cash provided by
operating activities
|
11,950
|
|
29,444
|
|
|
|
|
Cash flows from
investing activities:
|
|
|
|
Capital
expenditures
|
(13,882)
|
|
(6,972)
|
Proceeds from
divestitures
|
—
|
|
7,153
|
Proceeds from sale of
property, plant and equipment
|
1,143
|
|
740
|
Net cash provided by
(used in) investing activities
|
(12,739)
|
|
921
|
|
|
|
|
Cash flows from
financing activities:
|
|
|
|
Borrowings on lines of
credit
|
52,561
|
|
76,447
|
Payments on lines of
credit
|
(48,633)
|
|
(90,212)
|
Purchases of treasury
stock
|
—
|
|
(15,006)
|
Proceeds from employee
stock plans
|
17
|
|
—
|
Other financing
activities
|
(3,356)
|
|
(1,499)
|
Net cash provided by
(used in) financing activities
|
589
|
|
(30,270)
|
|
|
|
|
Effect of exchange rate
changes on cash
|
(761)
|
|
375
|
|
|
|
|
Net increase (decrease)
in cash, cash equivalents, and restricted cash
|
(961)
|
|
470
|
Cash, cash equivalents,
and restricted cash at beginning of period
|
38,901
|
|
25,061
|
Cash, cash equivalents,
and restricted cash at end of period
|
$
37,940
|
|
$
25,531
|
Newpark Resources, Inc.
Non-GAAP
Reconciliations
(Unaudited)
To help understand the Company's financial performance, the
Company has supplemented its financial results that it provides in
accordance with generally accepted accounting principles ("GAAP")
with non-GAAP financial measures. Such financial measures include
Adjusted Net Income (Loss), Adjusted Net Income (Loss) Per Common
Share, earnings before interest, taxes, depreciation and
amortization ("EBITDA"), Adjusted EBITDA, Free Cash Flow, Adjusted
EBITDA Margin, Net Debt, and Net Leverage.
We believe these non-GAAP financial measures are frequently used
by investors, securities analysts and other parties in the
evaluation of our performance and liquidity with that of other
companies in our industry. Management uses these measures to
evaluate our operating performance, liquidity and capital
structure. In addition, our incentive compensation plan measures
performance based on our consolidated EBITDA, along with other
factors. The methods we use to produce these non-GAAP financial
measures may differ from methods used by other companies. These
measures should be considered in addition to, not as a substitute
for, financial measures prepared in accordance with GAAP.
Adjusted Net Income (Loss) and Adjusted Net Income (Loss) Per
Common Share
The following tables reconcile the Company's net income (loss)
and net income (loss) per common share calculated in accordance
with GAAP to the non-GAAP financial measures of Adjusted Net Income
(Loss) and Adjusted Net Income (Loss) Per Common Share:
Consolidated
|
Three Months
Ended
|
(In
thousands)
|
March 31,
2024
|
|
December 31,
2023
|
|
March 31,
2023
|
Net income (loss)
(GAAP)
|
$
7,293
|
|
$
(476)
|
|
$
5,620
|
Fluids sale process
transaction expenses
|
2,256
|
|
894
|
|
—
|
Impairments and other
charges
|
—
|
|
3,540
|
|
—
|
Gain on insurance
recovery
|
(874)
|
|
—
|
|
—
|
Gain on legal
settlement
|
(550)
|
|
—
|
|
—
|
Facility exit costs
and other, net
|
—
|
|
—
|
|
2,292
|
Severance
costs
|
1,147
|
|
29
|
|
955
|
Tax on
adjustments
|
(416)
|
|
(193)
|
|
(682)
|
Adjusted Net Income
(non-GAAP)
|
$
8,856
|
|
$
3,794
|
|
$
8,185
|
|
|
|
|
|
|
Adjusted Net Income
(non-GAAP)
|
$
8,856
|
|
$
3,794
|
|
$
8,185
|
|
|
|
|
|
|
Weighted average common
shares outstanding - basic
|
85,001
|
|
85,003
|
|
88,573
|
Dilutive effect of
stock options and restricted stock awards
|
2,244
|
|
2,225
|
|
1,997
|
Weighted average common
shares outstanding - diluted
|
87,245
|
|
87,228
|
|
90,570
|
|
|
|
|
|
|
Adjusted Net Income
Per Common Share - Diluted (non-GAAP):
|
$
0.10
|
|
$
0.04
|
|
$
0.09
|
Newpark Resources, Inc.
Non-GAAP Reconciliations
(Continued)
(Unaudited)
EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin
The following table reconciles the Company's net income (loss)
calculated in accordance with GAAP to the non-GAAP financial
measures of EBITDA, Adjusted EBITDA, and Adjusted EBITDA
Margin:
Consolidated
|
Three Months
Ended
|
(In
thousands)
|
March 31,
2024
|
|
December 31,
2023
|
|
March 31,
2023
|
Revenues
|
$
169,107
|
|
$
167,816
|
|
$
200,030
|
|
|
|
|
|
|
Net income (loss)
(GAAP)
|
$
7,293
|
|
$
(476)
|
|
$
5,620
|
Interest expense,
net
|
1,750
|
|
1,919
|
|
2,089
|
Provision for income
taxes
|
2,847
|
|
2,424
|
|
2,115
|
Depreciation and
amortization
|
7,411
|
|
7,865
|
|
7,895
|
EBITDA
(non-GAAP)
|
19,301
|
|
11,732
|
|
17,719
|
Fluids sale process
transaction expenses
|
2,256
|
|
894
|
|
—
|
Impairments and other
charges
|
—
|
|
3,540
|
|
—
|
Gain on insurance
recovery
|
(874)
|
|
—
|
|
—
|
Gain on legal
settlement
|
(550)
|
|
—
|
|
—
|
Facility exit costs
and other, net
|
—
|
|
—
|
|
2,292
|
Severance
costs
|
1,147
|
|
29
|
|
955
|
Adjusted EBITDA
(non-GAAP)
|
$
21,280
|
|
$
16,195
|
|
$
20,966
|
Adjusted EBITDA
Margin (non-GAAP)
|
12.6 %
|
|
9.7 %
|
|
10.5 %
|
Free Cash Flow
The following table reconciles the Company's net cash provided
by operating activities calculated in accordance with GAAP to the
non-GAAP financial measure of Free Cash Flow:
Consolidated
|
Three Months
Ended
|
(In
thousands)
|
March 31,
2024
|
|
December 31,
2023
|
|
March 31,
2023
|
Net cash provided by
operating activities (GAAP)
|
11,950
|
|
$
36,159
|
|
29,444
|
Capital
expenditures
|
(13,882)
|
|
(9,098)
|
|
(6,972)
|
Proceeds from sale of
property, plant and equipment
|
1,143
|
|
757
|
|
740
|
Free Cash Flow
(non-GAAP)
|
$
(789)
|
|
$
27,818
|
|
$
23,212
|
Newpark Resources, Inc.
Non-GAAP Reconciliations
(Continued)
(Unaudited)
EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin
The following tables reconcile the Company's segment operating
income calculated in accordance with GAAP to the non-GAAP financial
measures of EBITDA, Adjusted EBITDA, and Adjusted EBITDA
Margin:
Fluids
Systems
|
Three Months
Ended
|
(In
thousands)
|
March 31,
2024
|
|
December 31,
2023
|
|
March 31,
2023
|
Revenues
|
$
120,140
|
|
$
121,361
|
|
$
144,174
|
Operating income
(loss) (GAAP)
|
$
6,836
|
|
$
(1,147)
|
|
$
3,466
|
Depreciation and
amortization
|
1,745
|
|
1,957
|
|
1,975
|
EBITDA
(non-GAAP)
|
8,581
|
|
810
|
|
5,441
|
Fluids sale process
transaction expenses
|
313
|
|
326
|
|
—
|
Impairments and other
charges
|
—
|
|
3,540
|
|
—
|
Gain on insurance
recovery
|
(807)
|
|
—
|
|
—
|
Facility exit costs
and other, net
|
—
|
|
—
|
|
2,292
|
Severance
costs
|
515
|
|
29
|
|
955
|
Adjusted EBITDA
(non-GAAP)
|
$
8,602
|
|
$
4,705
|
|
$
8,688
|
Operating Margin
(GAAP)
|
5.7 %
|
|
(0.9) %
|
|
2.4 %
|
Adjusted EBITDA
Margin (non-GAAP)
|
7.2 %
|
|
3.9 %
|
|
6.0 %
|
|
|
Industrial
Solutions
|
Three Months
Ended
|
(In
thousands)
|
March 31,
2024
|
|
December 31,
2023
|
|
March 31,
2023
|
Revenues
|
$
48,967
|
|
$
46,455
|
|
$
55,856
|
Operating income
(GAAP)
|
$
12,936
|
|
$
11,415
|
|
$
14,483
|
Depreciation and
amortization
|
5,181
|
|
5,350
|
|
5,257
|
EBITDA
(non-GAAP)
|
18,117
|
|
16,765
|
|
19,740
|
Gain on insurance
recovery
|
(67)
|
|
—
|
|
—
|
Gain on legal
settlement
|
(550)
|
|
—
|
|
—
|
Severance
costs
|
518
|
|
—
|
|
—
|
Adjusted EBITDA
(non-GAAP)
|
$
18,018
|
|
$
16,765
|
|
$
19,740
|
Operating Margin
(GAAP)
|
26.4 %
|
|
24.6 %
|
|
25.9 %
|
Adjusted EBITDA
Margin (non-GAAP)
|
36.8 %
|
|
36.1 %
|
|
35.3 %
|
Newpark Resources,
Inc.
|
Non-GAAP
Reconciliations (Continued)
|
(Unaudited)
|
|
EBITDA, Adjusted
EBITDA, and Adjusted EBITDA Margin - Trailing Twelve Months
("TTM")
|
|
Consolidated
|
Three Months
Ended
|
|
TTM
|
(In
thousands)
|
June 30,
2023
|
|
September
30,
2023
|
|
December
31,
2023
|
|
March 31,
2024
|
|
March 31,
2024
|
Revenues
|
$ 183,256
|
|
$ 198,498
|
|
$ 167,816
|
|
$ 169,107
|
|
$ 718,677
|
Net income (loss)
(GAAP)
|
$
1,702
|
|
$
7,670
|
|
$
(476)
|
|
$
7,293
|
|
$
16,189
|
Interest expense,
net
|
2,146
|
|
2,027
|
|
1,919
|
|
1,750
|
|
7,842
|
Provision for income
taxes
|
2,132
|
|
3,995
|
|
2,424
|
|
2,847
|
|
11,398
|
Depreciation and
amortization
|
7,908
|
|
7,704
|
|
7,865
|
|
7,411
|
|
30,888
|
EBITDA
(non-GAAP)
|
13,888
|
|
21,396
|
|
11,732
|
|
19,301
|
|
66,317
|
Fluids sale process
transaction expenses
|
—
|
|
892
|
|
894
|
|
2,256
|
|
4,042
|
Impairments and other
charges
|
2,816
|
|
—
|
|
3,540
|
|
—
|
|
6,356
|
Gain on insurance
recovery
|
—
|
|
—
|
|
—
|
|
(874)
|
|
(874)
|
Gain on legal
settlement
|
—
|
|
—
|
|
—
|
|
(550)
|
|
(550)
|
Facility exit costs
and other, net
|
1,944
|
|
358
|
|
—
|
|
—
|
|
2,302
|
Severance
costs
|
1,169
|
|
506
|
|
29
|
|
1,147
|
|
2,851
|
Adjusted EBITDA
(non-GAAP)
|
$
19,817
|
|
$
23,152
|
|
$
16,195
|
|
$
21,280
|
|
$
80,444
|
Adjusted EBITDA
Margin (non-GAAP)
|
10.8 %
|
|
11.7 %
|
|
9.7 %
|
|
12.6 %
|
|
11.2 %
|
|
Fluids
Systems
|
Three Months
Ended
|
|
TTM
|
(In
thousands)
|
June 30,
2023
|
|
September
30,
2023
|
|
December
31,
2023
|
|
March 31,
2024
|
|
March 31,
2024
|
Revenues
|
$ 135,181
|
|
$ 141,236
|
|
$ 121,361
|
|
$ 120,140
|
|
$ 517,918
|
Operating income
(loss) (GAAP)
|
$
1,965
|
|
$
7,573
|
|
$ (1,147)
|
|
$
6,836
|
|
$
15,227
|
Depreciation and
amortization
|
1,961
|
|
1,883
|
|
1,957
|
|
1,745
|
|
7,546
|
EBITDA
(non-GAAP)
|
3,926
|
|
9,456
|
|
810
|
|
8,581
|
|
22,773
|
Fluids sale process
transaction expenses
|
—
|
|
293
|
|
326
|
|
313
|
|
932
|
Impairments and other
charges
|
2,816
|
|
—
|
|
3,540
|
|
—
|
|
6,356
|
Gain on insurance
recovery
|
—
|
|
—
|
|
—
|
|
(807)
|
|
(807)
|
Facility exit costs
and other, net
|
1,944
|
|
358
|
|
—
|
|
—
|
|
2,302
|
Severance
costs
|
148
|
|
40
|
|
29
|
|
515
|
|
732
|
Adjusted EBITDA
(non-GAAP)
|
$
8,834
|
|
$
10,147
|
|
$
4,705
|
|
$
8,602
|
|
$
32,288
|
Operating Margin
(GAAP)
|
1.5 %
|
|
5.4 %
|
|
(0.9) %
|
|
5.7 %
|
|
2.9 %
|
Adjusted EBITDA
Margin (non-GAAP)
|
6.5 %
|
|
7.2 %
|
|
3.9 %
|
|
7.2 %
|
|
6.2 %
|
Newpark Resources,
Inc.
|
Non-GAAP
Reconciliations (Continued)
|
(Unaudited)
|
|
Industrial
Solutions
|
Three Months
Ended
|
|
TTM
|
(In
thousands)
|
June 30,
2023
|
|
September
30,
2023
|
|
December 31,
2023
|
|
March 31,
2024
|
|
March 31,
2024
|
Revenues
|
$
48,075
|
|
$
57,262
|
|
$
46,455
|
|
$
48,967
|
|
$ 200,759
|
Operating income
(GAAP)
|
$
12,774
|
|
$
14,336
|
|
$
11,415
|
|
$
12,936
|
|
$
51,461
|
Depreciation and
amortization
|
5,277
|
|
5,224
|
|
5,350
|
|
5,181
|
|
21,032
|
EBITDA
(non-GAAP)
|
18,051
|
|
19,560
|
|
16,765
|
|
18,117
|
|
72,493
|
Gain on insurance
recovery
|
—
|
|
—
|
|
—
|
|
(67)
|
|
(67)
|
Gain on legal
settlement
|
—
|
|
—
|
|
—
|
|
(550)
|
|
(550)
|
Severance
costs
|
92
|
|
162
|
|
—
|
|
518
|
|
772
|
Adjusted EBITDA
(non-GAAP)
|
$
18,143
|
|
$
19,722
|
|
$
16,765
|
|
$
18,018
|
|
$
72,648
|
Operating Margin
(GAAP)
|
26.6 %
|
|
25.0 %
|
|
24.6 %
|
|
26.4 %
|
|
25.6 %
|
Adjusted EBITDA
Margin (non-GAAP)
|
37.7 %
|
|
34.4 %
|
|
36.1 %
|
|
36.8 %
|
|
36.2 %
|
Net Debt and Net Leverage
The following table reconciles the Company's total debt
calculated in accordance with GAAP to the non-GAAP financial
measures of Net Debt and Net Leverage:
(In
thousands)
|
March 31,
2024
|
|
December 31,
2023
|
Current
debt
|
$
16,433
|
|
$
16,916
|
Long-term debt, less
current portion
|
61,005
|
|
58,117
|
Total
Debt
|
77,438
|
|
75,033
|
Less: cash and cash
equivalents
|
(37,695)
|
|
(38,594)
|
Net
Debt
|
$
39,743
|
|
$
36,439
|
|
|
|
|
Adjusted EBITDA
(non-GAAP) - TTM
|
$
80,444
|
|
$
80,130
|
|
|
|
|
Net
Leverage
|
0.5x
|
|
0.5x
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/newpark-resources-reports-first-quarter-2024-results-302135040.html
SOURCE Newpark Resources, Inc.