THE WOODLANDS, Texas, Nov. 7, 2016 /PRNewswire/ -- TETRA Technologies, Inc. (NYSE:TTI) (TETRA or the Company) today announced a consolidated third quarter 2016 net loss per share attributable to TETRA stockholders of $0.16, which compares to a net loss per share of $0.32 in the second quarter of 2016 and earnings per share of $0.12 in the third quarter of 2015.
TETRA's adjusted per share results attributable to TETRA stockholders for the third quarter of 2016, excluding Maritech and other charges, were a loss of $0.05, which compares to adjusted loss per share of $0.15 in the second quarter of 2016 and adjusted earnings per share of $0.17 in the third quarter of 2015, also excluding Maritech and other charges. Third quarter 2016 revenue of $176.6 million increased by 1% sequentially and declined 42% from the third quarter of 2015 primarily as a result of lower rig count. (Adjusted diluted earnings (loss) per share is a non-GAAP financial measure that is reconciled to the nearest GAAP measure in the accompanying schedules.)
Third Quarter 2016 Results |
|||||||||||
Three Months Ended |
|||||||||||
September 30, 2016 |
June 30, 2016 |
September 30, 2015 |
|||||||||
(In Thousands, Except per Share Amounts) |
|||||||||||
Revenue |
$ |
176,553 |
$ |
175,660 |
$ |
305,144 |
|||||
Net income (loss) attributable to TETRA stockholders |
(15,009) |
(26,574) |
9,755 |
||||||||
Adjusted EBITDA(1) |
36,927 |
32,949 |
76,421 |
||||||||
Diluted EPS attributable to TETRA stockholders |
(0.16) |
(0.32) |
0.12 |
||||||||
Adjusted diluted EPS attributable to TETRA stockholders(1) |
(0.05) |
(0.15) |
0.17 |
||||||||
Consolidated net cash provided (used) by operating activities |
(7,933) |
8,336 |
36,065 |
||||||||
TETRA only adjusted free cash flow(1) |
$ |
(13,924) |
$ |
(8,773) |
$ |
30,176 |
(1) |
Non-GAAP financial measures are reconciled to GAAP in the schedules below. |
Highlights of the 2016 third quarter include:
- Fluids operating margin improved sequentially to 14.1% from 0.7%, with income before tax improving to $8.8 million. Adjusted EBITDA margins improved sequentially to 26.2% from 13.6%, with adjusted EBITDA doubling to $16.4 million.
- Offshore Services operating margin improved sequentially to 6.4% from 0.1%, with income before tax improving to $1.9 million. Adjusted EBITDA margins improved sequentially to 16.0% from 11.3%, with adjusted EBITDA improving by 58% to $4.7 million.
- Production Testing revenues increased sequentially by 13% driven by North America land activity. Production Testing loss before tax was reduced to $4.2 million while Adjusted EBITDA loss was $452,000.
- Compression operating margin deteriorated sequentially to a loss of 22.3% from a loss of 5.3%, with loss before tax deteriorating to $15.8 million primarily due to expenses from the recent equity offering and a non-cash charge from a revaluation of the convertible preferred notes. Adjusted EBITDA margins of 32.7% improved sequentially by 30 basis points.
- CSI Compressco completed a convertible preferred equity offering for a total of $80 million and further amended its credit facility leverage covenants (to 5.95X through June, 2018) to provide incremental financial flexibility to manage through this downturn, converting their credit facility to an asset-based facility and reducing the amount of the credit facility from $340 million to $315 million.
- TETRA only adjusted free cash flow was a use of cash of $13.9 million as customers delayed payments into the fourth quarter.
(1) |
Non-GAAP financial measures are reconciled to GAAP in the schedules below. |
Stuart M. Brightman, TETRA's President and Chief Executive Officer, stated, "Despite a continued challenging market environment we saw sequential adjusted EBITDA margin improvements in Fluids, Compression and Offshore Services, reflecting our market position in each of these segments. We also experienced sequential revenue improvements in Production Testing (up 13%), Offshore Services (up 12%) and Fluids (up 3%). Our Fluids division executed one TETRA CS Neptune® deep water Gulf of Mexico project during the third quarter, and expects to start another in the fourth quarter. While we are seeing improvements in activity on the U.S. onshore side that are benefiting our production testing, calcium chloride sales, water management and wellhead compression, we believe the offshore markets will continue to be challenging.
"Our Fluids Division's revenues for the third quarter of 2016 were $62.6 million compared to $60.8 million in the second quarter of 2016. The traditional seasonal decline in Northern Europe chemical sales was more than offset by a TETRA CS Neptune project in the Gulf of Mexico and a strong rebound of water management activity in U.S. onshore markets, mainly in the Permian and Midcontinent Basins. Sequentially, water management revenue improved significantly, as onshore completions activity continues to rebound in these areas. This mix resulted in adjusted EBITDA margins improving to 26.2% in the third quarter compared to 13.6% in the second quarter. Going into the end of this year and early into next year, our expectations for the Fluids Division are that we will see increasing activity in the onshore North America markets but weaker deep water Gulf of Mexico activity.
"Third quarter 2016 revenue for our Production Testing Division improved 13% over the second quarter led by stronger activity levels in North America land and Saudi Arabia with the North America improvements reflecting the higher rig count and completions activity. Adjusted EBITDA was a loss of $452,000 compared to an adjusted EBITDA loss of $164,000 in the second quarter reflecting continued pricing pressures. We expect going into next year that we will continue to see improving activity in North America land, mainly in the Permian Basin, and internationally in Saudi Arabia.
"For the third quarter of 2016 our Compression Division reported adjusted EBITDA of $23.1 million, at 32.7% of revenue, compared to the second quarter of $24.7 million, or 32.4% of revenue. Utilization was 75.2%, compared to 75.8% in the second quarter, as the rate of decline in utilization appears to be slowing down given stronger activity levels in the Permian Basin. On October 21, 2016, CSI Compressco LP declared a cash distribution attributable to the third quarter of 2016 of $0.3775 per common unit, unchanged from the distribution attributable to the second quarter of this year. This distribution resulted in a coverage ratio of 0.99x for the third quarter of 2016.
"Our Offshore Service segment reported adjusted EBITDA of $4.7 million, or 16.0% of revenue, a 58% sequential improvement of $1.7 million over the second quarter and reflecting the seasonal peak of decommissioning activity in the Gulf of Mexico. We expect the fourth quarter of this year and the first quarter of next year to be weaker reflecting the weakness in customer spend during this downturn and the seasonal low of this market."
Free Cash Flow and Balance Sheet
TETRA only adjusted free cash flow in the third quarter was a use of cash of $13.9 million primarily as a result of delayed payments by a significant customer at quarter-end (which has been subsequently collected). TETRA only day's sales outstanding increased from 61 days at the end of the second quarter to 73 days at the end of September.
During the third quarter, CSI Compressco completed offerings of its Series A Convertible Preferred Units for an aggregate of $80 million. This $80 million is reflected as a liability for U.S. GAAP reporting purposes although it is considered equity for reporting compliance with CSI Compressco's revolving credit agreement.
CSI Compressco announced on November 4, 2016 an additional amendment to its credit facility whereby, among other changes, the leverage covenant has been increased from 5.75X to 5.95X through June, 2018 and to 5.75X through December 31, 2018 and the credit facility was changed to an asset-based facility. The credit limit was also reduced to $315 million from $340 million.
Special Charges and Maritech
Maritech reported a pre-tax loss of $0.6 million in the third quarter of 2016.
Special charges were $10.5 million in the quarter, which included the following:
- $9.3 million related to the recent offerings by CSI Compressco of its Series A Convertible Preferred units (transaction related expenses of $3.0 million and a non-cash charge of $6.3 million for a mark to market valuation of the related liability).
- $1.4 million of bad debt expenses and increased bad debt reserves to reflect the deteriorating financial conditions of some of our customers.
Financial Guidance
The forecast for full year 2016 TETRA only adjusted free cash flow will be impacted by the timing of year-end collections from some large projects that will negatively impact working capital as these projects are being pushed towards the end of the quarter. Partially as a result of these potential deferred collections, total year projected free cash flow is expected to be between $5 million and $15 million.
No reconciliation of the forecasted range of adjusted free cash flow for the full year 2016 is included in this release because the reconciliation would require presenting forecasted information for CSI Compressco that is not publicly disclosed.
Conference Call
TETRA will host a conference call to discuss third quarter 2016 results today, November 7, 2016, at 10:30 a.m. ET. The phone number for the call is (888) 347-5303. The conference will also be available by live audio webcast and may be accessed through TETRA's website at www.tetratec.com.
Financial Statements, Schedules and Non-GAAP Reconciliation Schedules (Unaudited)
Schedule A: Consolidated Income Statement
Schedule B: Financial Results By Segment
Schedule C: Consolidated Balance Sheet
Schedule D: Long-Term Debt
Schedule E: Second Quarter Special Charges
Schedule F: Non-GAAP Reconciliation to GAAP Financials
Schedule G: Non-GAAP Reconciliation to Adjusted Free Cash Flow
Schedule H: Non-GAAP Reconciliation of TETRA Net Debt
Company Overview and Forward Looking Statements
TETRA is a geographically diversified oil and gas services company, focused on completion fluids and associated products and services, water management, frac flowback, production well testing, offshore rig cooling, compression services and equipment, and selected offshore services including well plugging and abandonment, decommissioning, and diving. TETRA owns an equity interest, including all of the general partner interest, in CSI Compressco LP (NASDAQ:CCLP), a master limited partnership.
This press release includes certain statements that are deemed to be forward-looking statements. Generally, the use of words such as "may," "expect," "intend," "estimate," "projects," "anticipate," "believe," "assume," "could," "should," "plans," "targets" or similar expressions that convey the uncertainty of future events, activities, expectations or outcomes identify forward-looking statements that the Company intends to be included within the safe harbor protections provided by the federal securities laws. These forward-looking statements include statements concerning expected results of operational business segments for 2016, anticipated benefits from CSI Compressco following the acquisition of CSI Compressco in 2014, including increases in cash distributions per unit, projections concerning the Company's business activities, financial guidance, estimated earnings, earnings per share, and statements regarding the Company's beliefs, expectations, plans, goals, future events and performance, and other statements that are not purely historical. These forward-looking statements are based on certain assumptions and analyses made by the Company in light of its experience and its perception of historical trends, current conditions, expected future developments and other factors it believes are appropriate in the circumstances. Such statements are subject to a number of risks and uncertainties, many of which are beyond the control of the Company, including the ability of CSI Compressco to successfully integrate the operations of CSI Compressco and recognize the anticipated benefits of the acquisition. Investors are cautioned that any such statements are not guarantees of future performances or results and that actual results or developments may differ materially from those projected in the forward-looking statements. Some of the factors that could affect actual results are described in the section titled "Risk Factors" contained in the Company's Annual Report on Form 10-K for the year ended December 31, 2015, as well as other risks identified from time to time in its reports on Form 10-Q and Form 8-K filed with the Securities and Exchange Commission.
Schedule A: Consolidated Income Statement (Unaudited) |
|||||||||||
Three months ended |
Nine months ended |
||||||||||
2016 |
2015 |
2016 |
2015 |
||||||||
(In Thousands) |
|||||||||||
Revenues |
$ |
176,553 |
$ |
305,144 |
$ |
521,542 |
$ |
872,555 |
|||
Cost of sales, services, and rentals |
115,948 |
195,701 |
361,982 |
569,755 |
|||||||
Depreciation, amortization, and accretion |
31,852 |
38,909 |
98,997 |
116,319 |
|||||||
Impairments of long-lived assets |
— |
— |
10,927 |
— |
|||||||
Total cost of revenues |
147,800 |
234,610 |
471,906 |
686,074 |
|||||||
Gross profit |
28,753 |
70,534 |
49,636 |
186,481 |
|||||||
General and administrative expense |
28,589 |
40,910 |
89,381 |
113,651 |
|||||||
Goodwill impairment |
— |
— |
106,205 |
— |
|||||||
Interest expense, net |
14,325 |
13,196 |
43,299 |
40,231 |
|||||||
Other (income) expense, net |
8,424 |
1,005 |
9,930 |
1,123 |
|||||||
Income (loss) before taxes |
(22,585) |
15,423 |
(199,179) |
31,476 |
|||||||
Provision (benefit) for income taxes |
1,443 |
4,687 |
1,804 |
8,997 |
|||||||
Net income (loss) |
(24,028) |
10,736 |
(200,983) |
22,479 |
|||||||
Net (income) loss attributable to noncontrolling interest |
9,019 |
(981) |
71,075 |
(2,247) |
|||||||
Net income (loss) attributable to TETRA stockholders |
$ |
(15,009) |
$ |
9,755 |
$ |
(129,908) |
$ |
20,232 |
|||
Basic per share information: |
|||||||||||
Net income (loss) attributable to TETRA stockholders |
$ |
(0.16) |
$ |
0.12 |
$ |
(1.53) |
$ |
0.26 |
|||
Weighted average shares outstanding |
91,746 |
79,219 |
85,093 |
79,098 |
|||||||
Diluted per share information: |
|||||||||||
Net income (loss) attributable to TETRA stockholders |
$ |
(0.16) |
$ |
0.12 |
$ |
(1.53) |
$ |
0.25 |
|||
Weighted average shares outstanding |
91,746 |
79,792 |
85,093 |
79,455 |
Schedule B: Financial Results By Segment (Unaudited) |
|||||||||||||||
Three months ended |
Nine months ended |
||||||||||||||
2016 |
2015 |
2016 |
2015 |
||||||||||||
(In Thousands) |
|||||||||||||||
Revenues by segment: |
|||||||||||||||
Fluids Division |
$ |
62,610 |
$ |
110,587 |
$ |
182,556 |
$ |
332,850 |
|||||||
Production Testing Division |
15,065 |
28,942 |
48,320 |
100,885 |
|||||||||||
Compression Division |
70,718 |
128,926 |
228,504 |
358,270 |
|||||||||||
Offshore Division |
|||||||||||||||
Offshore Services |
29,239 |
37,882 |
65,604 |
85,396 |
|||||||||||
Maritech |
238 |
475 |
575 |
2,375 |
|||||||||||
Intersegment eliminations |
(297) |
(429) |
(813) |
(3,609) |
|||||||||||
Offshore Division total |
29,180 |
37,928 |
65,366 |
84,162 |
|||||||||||
Eliminations and other |
(1,020) |
(1,239) |
(3,204) |
(3,612) |
|||||||||||
Total revenues |
$ |
176,553 |
$ |
305,144 |
$ |
521,542 |
$ |
872,555 |
|||||||
Gross profit (loss) by segment: |
|||||||||||||||
Fluids Division |
$ |
15,369 |
$ |
41,704 |
$ |
29,445 |
$ |
107,424 |
|||||||
Production Testing Division |
(2,032) |
926 |
(8,054) |
7,703 |
|||||||||||
Compression Division |
12,353 |
22,163 |
33,035 |
66,100 |
|||||||||||
Offshore Division |
|||||||||||||||
Offshore Services |
3,459 |
7,296 |
(763) |
6,017 |
|||||||||||
Maritech |
(297) |
(1,331) |
(3,709) |
(30) |
|||||||||||
Intersegment eliminations |
— |
— |
— |
— |
|||||||||||
Offshore Division total |
3,162 |
5,965 |
(4,472) |
5,987 |
|||||||||||
Corporate overhead and eliminations |
(99) |
(224) |
(318) |
(733) |
|||||||||||
Total gross profit |
$ |
28,753 |
$ |
70,534 |
$ |
49,636 |
$ |
186,481 |
|||||||
Income (loss) before taxes by segment: |
|||||||||||||||
Fluids Division |
$ |
8,835 |
$ |
33,215 |
$ |
8,931 |
$ |
83,535 |
|||||||
Production Testing Division |
(4,222) |
(4,528) |
(27,924) |
(4,961) |
|||||||||||
Compression Division |
(15,766) |
2,070 |
(124,506) |
5,974 |
|||||||||||
Offshore Division |
|||||||||||||||
Offshore Services |
1,879 |
4,576 |
(5,792) |
(1,977) |
|||||||||||
Maritech |
(643) |
(1,649) |
(4,664) |
(987) |
|||||||||||
Intersegment eliminations |
— |
— |
— |
— |
|||||||||||
Offshore Division total |
1,236 |
2,927 |
(10,456) |
(2,964) |
|||||||||||
Corporate overhead and eliminations |
(12,668) |
(18,261) |
(45,224) |
(50,108) |
|||||||||||
Total income (loss) before taxes |
$ |
(22,585) |
$ |
15,423 |
$ |
(199,179) |
$ |
31,476 |
Please note that the above results by Segment are inclusive of the special charges and expenses. Please see Schedule E for details of those special charges and expenses. |
Schedule C: Consolidated Balance Sheet (Unaudited) |
|||||||
September 30, 2016 |
December 31, 2015 |
||||||
(In Thousands) |
|||||||
Balance Sheet: |
|||||||
Cash (excluding restricted cash) |
$ |
22,210 |
$ |
23,057 |
|||
Accounts receivable, net |
120,175 |
184,172 |
|||||
Inventories |
128,405 |
117,009 |
|||||
Other current assets |
26,649 |
29,791 |
|||||
PP&E, net |
977,455 |
1,048,004 |
|||||
Other assets |
97,156 |
234,169 |
|||||
Total assets |
$ |
1,372,050 |
$ |
1,636,202 |
|||
Current portion of decommissioning liabilities |
$ |
376 |
$ |
14,570 |
|||
Other current liabilities |
114,526 |
170,676 |
|||||
Long-term debt (1) |
738,032 |
853,228 |
|||||
Long-term portion of decommissioning liabilities |
54,962 |
42,879 |
|||||
CCLP Series A Preferred |
77,018 |
— |
|||||
Other long-term liabilities |
29,902 |
40,669 |
|||||
Equity |
357,234 |
514,180 |
|||||
Total liabilities and equity |
$ |
1,372,050 |
$ |
1,636,202 |
(1) |
Please see Schedule D for the individual debt obligations of TETRA and CSI Compressco LP. |
Schedule D: Long-Term Debt |
TETRA Technologies Inc. and its subsidiaries, excluding CSI Compressco LP and its subsidiaries, are obligated under a bank credit agreement and senior notes, neither of which are obligations of CSI Compressco LP and its subsidiaries. CSI Compressco LP and its subsidiaries are obligated under a separate bank credit agreement and senior notes, neither of which are obligations of TETRA and its other subsidiaries. Amounts presented are net of deferred financing costs. |
September 30, 2016 |
December 31, 2015 |
||||||
(In Thousands) |
|||||||
TETRA |
|||||||
Bank revolving line of credit facility |
$ |
125,849 |
$ |
21,572 |
|||
TETRA Senior Notes at various rates |
116,492 |
264,998 |
|||||
Other debt |
— |
50 |
|||||
TETRA total debt |
242,341 |
286,620 |
|||||
Less current portion |
— |
(50) |
|||||
TETRA total long-term debt |
$ |
242,341 |
$ |
286,570 |
|||
CSI Compressco LP |
|||||||
CCLP Bank Credit Facility |
$ |
176,567 |
$ |
229,555 |
|||
CCLP 7.25% Senior Notes |
319,124 |
337,103 |
|||||
CCLP total debt |
495,691 |
566,658 |
|||||
Less current portion |
— |
— |
|||||
CCLP total long-term debt |
$ |
495,691 |
$ |
566,658 |
|||
Consolidated total long-term debt |
$ |
738,032 |
$ |
853,228 |
Non-GAAP Financial Measures
In addition to financial results determined in accordance with GAAP, this press release includes the following non-GAAP financial measures for the Company: net debt, adjusted consolidated and segment income (loss) before taxes, excluding the Maritech segment and special charges; adjusted EBITDA; and adjusted free cash flow. The following schedules provide reconciliations of these non-GAAP financial measures to their most directly comparable GAAP measures. The non-GAAP financial measures should be considered in addition to, not as a substitute for, financial measures prepared in accordance with GAAP, as more fully discussed in the Company's financial statements and filings with the Securities and Exchange Commission.
Management believes that following the sale of essentially all of Maritech's oil and gas properties, it is helpful to show the Company's results excluding the impact of the costs and charges relating to the decommissioning of Maritech's remaining properties since these results will show the Company's historical results of operations on a basis consistent with expected future operations. Management also believes that the exclusion of the special charges from the historical results of operations enables management to evaluate more effectively the Company's operations over the prior periods and to identify operating trends that could be obscured by the excluded items.
Adjusted income (loss) before taxes (and adjusted income (loss) before taxes as a percent of revenue) is defined as the Company's (or its Segments') income (loss) before taxes excluding certain special or other charges (or credits). Adjusted income (loss) before taxes (and adjusted income (loss) before taxes as a percent of revenue) is used by management as a supplemental financial measure to assess financial performance, without regard to charges or credits that are considered by management to be outside of its normal operations.
Adjusted diluted earnings (loss) per share is defined as the Company's diluted earnings (loss) per share excluding certain special or other charges (or credits) and using a normalized effective income tax rate. Adjusted diluted earnings (loss) per share is used by management as a supplemental financial measure to assess financial performance, without regard to charges or credits that are considered by management to be outside of its normal operations.
Adjusted EBITDA (and Adjusted EBITDA as a percent of revenue) is defined as before interest, taxes, depreciation, amortization, impairments and special charges, and equity compensation. Adjusted EBITDA (and Adjusted EBITDA as a percent of revenue) is used by management as a supplemental financial measure to assess the financial performance of the Company's assets, without regard to financing methods, capital structure or historical cost basis and to assess the Company's ability to incur and service debt and fund capital expenditures.
TETRA only adjusted free cash flow is a non-GAAP measure that the Company defines as cash from TETRA's operations, excluding cash settlements of Maritech AROs, less capital expenditures net of sales proceeds, and including cash distributions to TETRA from CSI Compressco LP. Management uses this supplemental financial measure to:
- assess the Company's ability to retire debt;
- evaluate the capacity of the Company to further invest and grow; and
- to measure the performance of the Company as compared to its peer group of companies.
TETRA only adjusted free cash flow does not necessarily imply residual cash flow available for discretionary expenditures, as it excludes cash requirements for debt service or other non-discretionary expenditures that are not deducted.
TETRA net debt is defined as the sum of long-term and short-term debt on its consolidated balance sheet, less cash, excluding restricted cash on the consolidated balance sheet and excluding the debt and cash of CSI Compressco LP. Management views TETRA net debt as a measure of TETRA's ability to reduce debt, add to cash balances, pay dividends, repurchase stock, and fund investing and financing activities.
Schedule E: Third Quarter Special Charges |
|||||||||||||||
Three Months Ended |
|||||||||||||||
September 30, 2016 |
|||||||||||||||
Income |
Provision |
Noncont. |
Net Income |
EPS |
|||||||||||
(In Thousands, Except per Share Amounts) |
|||||||||||||||
Income (loss) attributable to TETRA stockholders, excluding unusual charges and Maritech |
$ |
(11,428) |
$ |
(3,428) |
$ |
(3,019) |
$ |
(4,981) |
$ |
(0.05) |
|||||
Severance expense |
(210) |
(63) |
(33) |
(114) |
0.00 |
||||||||||
Debt refinancing gain on early retirement |
397 |
119 |
309 |
(31) |
0.00 |
||||||||||
Allowance for doubtful accounts |
(1,361) |
(408) |
(416) |
(537) |
(0.01) |
||||||||||
Equity related expenses |
(9,340) |
(2,802) |
(5,860) |
(678) |
(0.01) |
||||||||||
Effect of deferred tax valuation allowance and other related tax adj. |
— |
8,025 |
— |
(8,025) |
(0.09) |
||||||||||
Maritech profit (loss) |
(643) |
— |
— |
(643) |
(0.01) |
||||||||||
Net Income (loss) attributable to TETRA stockholders, as reported |
$ |
(22,585) |
$ |
1,443 |
$ |
(9,019) |
$ |
(15,009) |
$ |
(0.16) |
|||||
June 30, 2016 |
|||||||||||||||
Income |
Provision |
Noncont. |
Net Income |
EPS |
|||||||||||
Income (loss) attributable to TETRA stockholders, excluding unusual charges and Maritech |
$ |
(20,511) |
$ |
(6,154) |
$ |
(2,011) |
$ |
(12,346) |
$ |
(0.15) |
|||||
Asset impairments |
(365) |
(109) |
— |
(256) |
0.00 |
||||||||||
Severance expense |
(595) |
(179) |
(170) |
(246) |
0.00 |
||||||||||
Debt refinancing cost |
(2,582) |
(775) |
(469) |
(1,338) |
(0.02) |
||||||||||
Effect of deferred tax valuation allowance and other related tax adj. |
— |
8,987 |
— |
(8,987) |
(0.11) |
||||||||||
Maritech profit (loss) |
(3,401) |
— |
— |
(3,401) |
(0.04) |
||||||||||
Net Income (loss) attributable to TETRA stockholders, as reported |
$ |
(27,454) |
$ |
1,770 |
$ |
(2,650) |
$ |
(26,574) |
$ |
(0.32) |
|||||
September 30, 2015 |
|||||||||||||||
Income |
Provision |
Noncont. |
Net Income |
EPS |
|||||||||||
Income (loss) attributable to TETRA stockholders, excluding unusual charges and Maritech |
$ |
21,117 |
$ |
6,335 |
$ |
960 |
$ |
13,822 |
$ |
0.17 |
|||||
Severance expense |
(375) |
(113) |
21 |
(283) |
0.00 |
||||||||||
Allowance for bad debt |
(2,570) |
(771) |
— |
(1,799) |
(0.02) |
||||||||||
Brazil VAT audit |
(1,100) |
(330) |
— |
(770) |
(0.01) |
||||||||||
Effect of deferred tax valuation allowance and other related tax adj. |
— |
(434) |
— |
434 |
0.01 |
||||||||||
Maritech profit (loss) |
(1,649) |
— |
— |
(1,649) |
(0.02) |
||||||||||
Net Income (loss) attributable to TETRA stockholders, as reported |
$ |
15,423 |
$ |
4,687 |
$ |
981 |
$ |
9,755 |
$ |
0.12 |
Schedule F: Non-GAAP Reconciliation to GAAP Financials |
|||||||||||||||||||||
Three Months Ended |
|||||||||||||||||||||
September 30, 2016 |
|||||||||||||||||||||
Income |
Impairments |
Adjusted |
Adjusted |
Depreciation |
Equity |
Adjusted |
|||||||||||||||
(In Thousands) |
|||||||||||||||||||||
Fluids Division |
$ |
8,835 |
$ |
701 |
$ |
9,536 |
$ |
8 |
$ |
6,873 |
$ |
— |
$ |
16,417 |
|||||||
Production Testing Division |
(4,222) |
26 |
(4,196) |
(147) |
3,891 |
— |
(452) |
||||||||||||||
Compression Division |
(15,766) |
10,497 |
(5,269) |
9,763 |
17,830 |
774 |
23,098 |
||||||||||||||
Offshore Services Segment |
1,879 |
11 |
1,890 |
— |
2,793 |
— |
4,683 |
||||||||||||||
Eliminations and other |
(2) |
— |
(2) |
— |
(4) |
— |
(6) |
||||||||||||||
Subtotal |
(9,276) |
11,235 |
1,959 |
9,624 |
31,383 |
774 |
43,740 |
||||||||||||||
Corporate and other |
(12,666) |
(721) |
(13,387) |
4,699 |
101 |
1,774 |
(6,813) |
||||||||||||||
TETRA excluding Maritech |
(21,942) |
10,514 |
(11,428) |
14,323 |
31,484 |
2,548 |
36,927 |
||||||||||||||
Maritech |
(643) |
— |
(643) |
2 |
368 |
— |
(273) |
||||||||||||||
Total TETRA |
$ |
(22,585) |
$ |
10,514 |
$ |
(12,071) |
$ |
14,325 |
$ |
31,852 |
$ |
2,548 |
$ |
36,654 |
|||||||
June 30, 2016 |
|||||||||||||||||||||
Income |
Impairments |
Adjusted |
Adjusted |
Depreciation |
Equity |
Adjusted |
|||||||||||||||
Fluids Division |
$ |
454 |
$ |
501 |
$ |
955 |
$ |
2 |
$ |
7,326 |
$ |
— |
$ |
8,283 |
|||||||
Production Testing Division |
(4,328) |
131 |
(4,197) |
(143) |
4,176 |
— |
(164) |
||||||||||||||
Compression Division |
(4,040) |
984 |
(3,056) |
8,148 |
18,753 |
825 |
24,670 |
||||||||||||||
Offshore Services Segment |
37 |
56 |
93 |
— |
2,865 |
— |
2,958 |
||||||||||||||
Eliminations and other |
3 |
— |
3 |
— |
(3) |
— |
— |
||||||||||||||
Subtotal |
(7,874) |
1,672 |
(6,202) |
8,007 |
33,117 |
825 |
35,747 |
||||||||||||||
Corporate and other |
(16,179) |
1,870 |
(14,309) |
5,596 |
112 |
5,803 |
(2,798) |
||||||||||||||
TETRA excluding Maritech |
(24,053) |
3,542 |
(20,511) |
13,603 |
33,229 |
6,628 |
32,949 |
||||||||||||||
Maritech |
(3,401) |
— |
(3,401) |
10 |
309 |
— |
(3,082) |
||||||||||||||
Total TETRA |
$ |
(27,454) |
$ |
3,542 |
$ |
(23,912) |
$ |
13,613 |
$ |
33,538 |
$ |
6,628 |
$ |
29,867 |
|||||||
September 30, 2015 |
|||||||||||||||||||||
Income |
Impairments |
Adjusted |
Interest |
Depreciation |
Equity |
Adjusted |
|||||||||||||||
Fluids Division |
$ |
33,215 |
$ |
360 |
$ |
33,575 |
$ |
(15) |
$ |
8,735 |
$ |
— |
$ |
42,295 |
|||||||
Production Testing Division |
(4,528) |
3,124 |
(1,404) |
4 |
5,999 |
— |
4,599 |
||||||||||||||
Compression Division |
2,070 |
43 |
2,113 |
8,897 |
20,648 |
455 |
32,113 |
||||||||||||||
Offshore Services Segment |
4,576 |
507 |
5,083 |
— |
2,879 |
— |
7,962 |
||||||||||||||
Eliminations and other |
5 |
— |
5 |
— |
(1) |
— |
4 |
||||||||||||||
Subtotal |
35,338 |
4,034 |
39,372 |
8,886 |
38,260 |
455 |
86,973 |
||||||||||||||
Corporate and other |
(18,266) |
12 |
(18,255) |
4,310 |
230 |
3,163 |
(10,551) |
||||||||||||||
TETRA excluding Maritech |
17,072 |
4,046 |
21,117 |
13,196 |
38,490 |
3,618 |
76,421 |
||||||||||||||
Maritech |
(1,649) |
— |
(1,649) |
— |
419 |
— |
(1,230) |
||||||||||||||
Total TETRA |
$ |
15,423 |
$ |
4,046 |
$ |
19,468 |
$ |
13,196 |
$ |
38,909 |
$ |
3,618 |
$ |
75,191 |
(1) |
Adjusted interest expense, net, for the three month period ended June 30, 2016, excludes $0.7 million of interest expense related to CCLP debt refinancing. |
Schedule G: Non-GAAP Reconciliation to Adjusted Free Cash Flow |
|||||||||||
Three Months Ended |
|||||||||||
September 30, 2016 |
June 30, 2016 |
September 30, 2015 |
|||||||||
(In Thousands) |
|||||||||||
Consolidated |
|||||||||||
Net cash provided by operating activities |
$ |
(7,933) |
$ |
8,336 |
$ |
36,065 |
|||||
ARO settlements |
324 |
64 |
785 |
||||||||
Capital expenditures, net of sales proceeds |
(5,727) |
(4,732) |
(21,915) |
||||||||
Consolidated adjusted free cash flow |
(13,336) |
3,668 |
14,935 |
||||||||
CSI Compressco LP |
|||||||||||
Net cash provided by operating activities |
9,958 |
20,469 |
11,340 |
||||||||
Capital expenditures, net of sales proceeds |
(3,796) |
(2,453) |
(18,906) |
||||||||
CSI Compressco free cash flow |
6,162 |
18,016 |
(7,566) |
||||||||
TETRA Only |
|||||||||||
Cash from operating activities |
(17,891) |
(12,133) |
24,725 |
||||||||
ARO settlements |
324 |
64 |
785 |
||||||||
Capital expenditures, net of sales proceeds |
(1,931) |
(2,279) |
(3,009) |
||||||||
Free cash flow before ARO settlements |
(19,498) |
(14,348) |
22,501 |
||||||||
Distributions from CSI Compressco LP |
5,574 |
5,575 |
7,675 |
||||||||
Adjusted free cash flow |
(13,924) |
(8,773) |
30,176 |
Schedule H: Non-GAAP Reconciliation of TETRA Net Debt |
The cash and debt positions of TETRA and CSI Compressco LP as of September 30, 2016, are shown below. TETRA and CSI Compressco LP's debt agreements are distinct and separate with no cross default provisions, no cross collateral provisions and no cross guarantees. Management believes that the most appropriate method to analyze the debt positions of each company is to view them separately, as noted below. |
The following reconciliation of net debt is presented as a supplement to financial results prepared in accordance with GAAP. |
September 30, 2016 |
|||||||||||
TETRA |
CCLP |
Consolidated |
|||||||||
(In Millions) |
|||||||||||
Non-restricted cash |
$ |
8.8 |
$ |
13.4 |
$ |
22.2 |
|||||
Revolver debt outstanding |
125.8 |
176.6 |
302.4 |
||||||||
Senior Notes outstanding |
116.5 |
319.1 |
435.6 |
||||||||
Net Debt |
$ |
233.5 |
$ |
482.3 |
$ |
715.8 |
Logo - http://photos.prnewswire.com/prnh/20100917/TTLOGO
SOURCE TETRA Technologies, Inc.