Anzeige
Mehr »
Login
Donnerstag, 21.11.2024 Börsentäglich über 12.000 News von 677 internationalen Medien
Von Solarenergie zu digitalen Assets: Die Strategie hinter der 75-Prozent-Rallye
Anzeige

Indizes

Kurs

%
News
24 h / 7 T
Aufrufe
7 Tage

Aktien

Kurs

%
News
24 h / 7 T
Aufrufe
7 Tage

Xetra-Orderbuch

Fonds

Kurs

%

Devisen

Kurs

%

Rohstoffe

Kurs

%

Themen

Kurs

%

Erweiterte Suche

WKN: A12DFH | ISIN: CH0244767585 | Ticker-Symbol: 0UB
Lang & Schwarz
21.11.24
21:43 Uhr
30,320 Euro
+0,060
+0,20 %
1-Jahres-Chart
UBS GROUP AG Chart 1 Jahr
5-Tage-Chart
UBS GROUP AG 5-Tage-Chart
RealtimeGeldBriefZeit
30,24030,40021:43
0,0000,00013.06.
PR Newswire
147 Leser
Artikel bewerten:
(0)

Tetra Technologies, Inc. Secures Three Well Tetra Cs Neptune Fluids Deepwater Gulf Of Mexico Project And Announces Second Quarter 2024 Financial Results

Finanznachrichten News
  • Secured a three-well deepwater TETRA CS Neptune fluids project in the Gulf of Mexico with a super major operator that is scheduled to begin late in the fourth quarter of 2024.
  • Second quarter revenue of $172 million increased 14% sequentially.
  • Second quarter net income of $7.6 million.
  • Second quarter net income per share was $0.06 and net income per share excluding unusual items was $0.07.
  • Adjusted EBITDA of $30.2 million increased 32% sequentially, despite $1.1 million in foreign exchange losses.
  • Second quarter net cash provided by operating activities of $24.8 million with total adjusted free cash flow of $9.4 million and base business adjusted free cash flow(1) of $19.2 million.

THE WOODLANDS, Texas, July 31, 2024 /PRNewswire/ -- TETRA Technologies, Inc. ("TETRA" or the "Company") (NYSE:TTI) today announced second quarter 2024 financial results.

Brady Murphy, TETRA President and Chief Executive Officer, stated, "Despite overall lower US onshore completions activity in the second quarter, our results included sequential improvements in revenue of 14% and Adjusted EBITDA of 32% driven by strong performance from our Completion Fluids & Products Division. We achieved net cash provided by operating activities of $24.8 million, base business adjusted free cash flow(1) of $19.2 million, a 560 basis points sequential improvement in Water & Flowback Services Adjusted EBITDA margins (to 15.2%), and the award of a three-well TETRA CS Neptune fluids deepwater Gulf of Mexico project that is expected to begin late in the fourth quarter. The second-quarter results were achieved despite $1.1 million of foreign exchange losses.

Second quarter 2024 revenue of $172 million decreased 2% from the second quarter of 2023 but increased 14% from the first quarter of 2024. Net income of $7.6 million, inclusive of $1.0 million of non-recurring charges, compares to net income of $18.2 million in the second quarter of 2023, inclusive of $0.9 million of non-recurring credits, and to net income of $0.9 million in the first quarter of 2024, inclusive of $5.2 million of non-recurring charges.

"Second-quarter cash flow provided by operating activities was $24.8 million and compares to cash provided by operating activities of $28.4 million in the second quarter of 2023 and cash used in operating activities of $13.8 million in the first quarter of 2024. Base business adjusted free cash flow was $19.2 million while investments in our Arkansas bromine and lithium projects were $9.8 million, resulting in total adjusted free cash flow of $9.4 million in the second quarter of 2024 and compares to total adjusted free cash flow of $17.7 million in the second quarter of 2023 and a $29.6 million use of cash in the first quarter of 2024. Working capital at the end of the second quarter was $127 million and represents a $7.2 million decrease from the prior quarter end. Working capital is defined as current assets, excluding cash and restricted cash, less current liabilities. Our investments in Kodiak Gas Services, Inc. ("Kodiak") and Standard Lithium Ltd. ("Standard Lithium") were $12.3 million and $1.0 million, respectively as of June 30, 2024.

"Completion Fluids & Products experienced a strong quarter with revenue of $100 million, a sequential improvement of 29% driven primarily by strong seasonal European industrial chemicals volumes, with 28.9% adjusted EBITDA margins. Offshore completion fluids international activity was stronger in the second quarter relative to the first quarter while the timing of deepwater projects resulted in sequentially lower volumes in the Gulf of Mexico. Since the Gulf of Mexico is one of our largest deepwater markets, it had an impact on overall segment activity. Net income before taxes for the quarter was $26.7 million (26.6% of revenue) and compares to $19.8 million (25.6% of revenue) in the first quarter of 2024. Adjusted EBITDA was $28.9 million and compares to $21.8 million (28.1% of revenue) in the first quarter of 2024.

"We are very pleased to have secured a three-well deepwater Gulf of Mexico TETRA CS Neptune fluids project for a super major oil and gas operator. This multi-well award is a great milestone for the Company as it represents the second super major deepwater operator in the Gulf of Mexico to utilize TETRA CS Neptune fluids for their completion program and is the first TETRA CS Neptune fluids job in the Gulf of Mexico since the fourth quarter of 2019. Since that time, we have been diligently working a potential pipeline of TETRA CS Neptune fluids opportunities with numerous deepwater operators and it is very gratifying to see the hard and innovative work of our team paying off. We expect the first well completion will start in the fourth quarter of this year and the remaining wells to carry over through the first half of 2025.

"Water & Flowback Services revenue of $72 million declined 2% from the first quarter. Despite the slight revenue decline, Adjusted EBITDA margins of 15.2% improved sequentially by 560 basis points consistent with our expectations as we continue to focus on deploying automated technologies across all phases of this segment, including TETRA BlueLinx Automated Control System, TETRA SandStorm Advanced Cyclone Technology, and TETRA Automated Drillout Systems. Water & Flowback Services net income before taxes for the quarter was $3.2 million and compares to $0.7 million in the first quarter of 2024. Adjusted EBITDA of $10.9 million increased $3.9 million sequentially."

(1)

Base business adjusted free cash flow is defined as total adjusted free cash flow prior to TETRA's investments in the Arkansas bromine and lithium projects.

This press release includes the following financial measures that are not presented in accordance with generally accepted accounting principles in the United States ("GAAP"): Adjusted net income per share, Adjusted EBITDA, and Adjusted EBITDA Margin (Adjusted EBITDA as a percent of revenue) on consolidated and segment basis, adjusted net income, total adjusted free cash flow, base business adjusted free cash flow, net debt, net leverage ratio and return on net capital employed. Please see Schedules E through J for reconciliations of these non-GAAP financial measures to the most directly comparable GAAP measures.

Second Quarter Results and Highlights

A summary of key financial metrics for the second quarter are as follows:


Three Months Ended


June 30,
2024


March 31,
2024


June 30,
2023


(in thousands, except per share amounts)

Revenue

$ 171,935


$ 150,972


$ 175,463

Net income

7,640


915


18,197

Adjusted EBITDA

30,234


22,840


36,046

Net income per share attributable to TETRA stockholders

0.06


0.01


0.14

Adjusted net income per share

0.07


0.05


0.13

Net cash provided by (used in) operating activities

24,831


(13,816)


28,372

Total adjusted free cash flow(1)

$ 9,369


$ (29,617)


$ 17,711



(1)

For the three months ended June 30, 2024, March 31, 2024 and June 30, 2023, total adjusted free cash flow includes $9.8 million, $4.1 million and $2.3 million, respectively, of investments in the Arkansas bromine and lithium projects.

Strategic Initiatives Update

Brady Murphy stated, "For our strategic initiatives, we invested $9.8 million, net of reimbursement from our partner, in Arkansas to advance engineering and reservoir studies and began laying the groundwork to put in place power infrastructure for our bromine project. This additional analysis and work has positioned us to publish a definitive feasibility study, that is in the final stages of review, for bromine from our Evergreen Brine Unit to meet the growing demands for oil and gas offshore completion fluids and the new market opportunity for our TETRA PureFlow+ electrolyte for the long duration energy storage market. The zinc bromide electrolyte demand is expected to grow materially beginning in 2025. Our produced water desalination for beneficial re-use continues to gain significant customer interest and despite some regulatory permitting delays on previously announced projects, we are seeing broader industry commitment to desalination solutions. We have expanded our confidential non-disclosure discussions for our proprietary solution with seven different operators across the Permian Basin, South Texas, Mid-Continent and Appalachia regions. We expect to have additional commercial pilot units in place in 2025 that over time are expected to convert into large scale production facilities."

Free Cash Flow, Balance Sheet and Income Taxes

Cash provided by operating activities was $24.8 million in the second quarter and base business adjusted free cash flow, which excludes investments in Arkansas, was $19.2 million. Inclusive of $9.8 million of investments in Arkansas, total adjusted free cash flow was $9.4 million. At the end of the second quarter, unrestricted cash was $38 million and TETRA held an aggregate of $13.3 million in marketable securities between its holdings in Kodiak and Standard Lithium. Liquidity at the end of the second quarter was $180 million, inclusive of a $75 million delayed draw feature to fund our Arkansas bromine project. Liquidity is defined as unrestricted cash plus availability under the delayed draw from our Term Credit Agreement and availability under our credit agreements. Long-term debt, primarily with a January 2030 maturity, was $180 million, while net debt was $142 million. TETRA's net leverage ratio was 1.6X at the end of the second quarter of 2024. TETRA's return on net capital employed was 17.4% at the end of the second quarter of 2024.

Non-recurring Charges and Expenses

Non-recurring credits, charges and expenses are reflected on Schedule E and include the following:

  • $1.4 million of prior year unusual foreign exchange losses
  • $0.4 million of non-cash stock appreciation right credits

Unrealized gains on investments totaling $46,000 are included in both reported and adjusted earnings.

Conference Call

TETRA will host a conference call to discuss these results tomorrow, August 1, 2024 at 10:30 a.m. Eastern Time. The phone number for the call is 1-800-836-8184. The conference call will also be available by live audio webcast. A replay of the conference call will be available at 1-888-660-6345 conference number 03425#, for one week following the conference call and the archived webcast will be available through the Company's website for thirty days following the conference call.

Investor Contact

For further information, please contact Elijio Serrano, CFO, TETRA Technologies, Inc. at (281) 367-1983 or via email at [email protected].

Financial Statements, Schedules and Non-GAAP Reconciliation Schedules (Unaudited)

Schedule A: Consolidated Income Statement
Schedule B: Condensed Consolidated Balance Sheet
Schedule C: Consolidated Statements of Cash Flows
Schedule D: Statement Regarding Use of Non-GAAP Financial Measures
Schedule E: Non-GAAP Reconciliation of Adjusted Net Income
Schedule F: Non-GAAP Reconciliation of Adjusted EBITDA
Schedule G: Non-GAAP Reconciliation of Net Debt
Schedule H: Non-GAAP Reconciliation to Total Adjusted Free Cash Flow and Base Business Adjusted Free Cash Flow
Schedule I: Non-GAAP Reconciliation to Net Leverage Ratio
Schedule J: Non-GAAP Reconciliation to Return on Net Capital Employed

Company Overview

TETRA Technologies, Inc. is an energy services and solutions company focused on developing environmentally conscious services and solutions that help make people's lives better. With operations on six continents, the Company's portfolio consists of Energy Services, Industrial Chemicals, and Lithium Ventures. In addition to providing products and services to the oil and gas industry and calcium chloride for diverse applications, TETRA is expanding into the low-carbon energy market with chemistry expertise, key mineral acreage, and global infrastructure, helping to meet the demand for sustainable energy in the twenty-first century. Visit the Company's website at www.onetetra.com for more information.

Cautionary Statement Regarding Forward Looking Statements

This news release includes certain statements that are deemed to be forward-looking statements. Generally, the use of words such as "may," "see," "expectation," "expect," "intend," "estimate," "projects," "anticipate," "believe," "assume," "could," "should," "plans," "targets" or similar expressions that convey the uncertainty of future events, activities, expectations or outcomes identify forward-looking statements that the Company intends to be included within the safe harbor protections provided by the federal securities laws. These forward-looking statements include statements concerning economic and operating conditions that are outside of our control, including statements concerning recovery of the oil and gas industry; customer delays for international completion fluids related to global shipping and logistics issues; potential revenue associated with prospective energy storage projects; measured, indicated and inferred mineral resources of lithium and/or bromine, the potential extraction of lithium and bromine from our Evergreen Brine Unit and other leased acreage, the economic viability thereof, the demand for such resources, the timing and costs of such activities, and the expected revenues, profits and returns from such activities; the accuracy of our resources report, feasibility study and economic assessment regarding our lithium and bromine acreage; projections or forecasts concerning the Company's business activities, profitability, estimated earnings, earnings per share, and statements regarding the Company's beliefs, expectations, plans, goals, future events and performance, and other statements that are not purely historical. With respect to the Company's disclosures of measured, indicated and inferred mineral resources, including bromine and lithium carbonate equivalent concentrations, it is uncertain if all such resources will ever be economically developed. Investors are cautioned that mineral resources do not have demonstrated economic value and further exploration may not result in the estimation of a mineral reserve. Further, there are a number of uncertainties related to processing lithium, which is an inherently difficult process. Therefore, you are cautioned not to assume that all or any part of our resources can be economically or legally commercialized. These forward-looking statements are based on certain assumptions and analyses made by the Company in light of its experience and its perception of historical trends, current conditions, expected future developments and other factors it believes are appropriate in the circumstances. Such statements are subject to several risks and uncertainties, many of which are beyond the control of the Company. With respect to the Company's disclosures regarding the potential joint venture for the Evergreen Brine Unit, it is uncertain about the ability of the parties to successfully negotiate one or more definitive agreements, the future relationship between the parties, and the ability to successfully and economically produce lithium and bromine from the Evergreen Brine Unit. Investors are cautioned that any such statements are not guarantees of future performance or results and that actual results or developments may differ materially from those projected in the forward-looking statements. Some of the factors that could affect actual results are described in the section titled "Risk Factors" contained in the Company's Annual Reports on Form 10-K, as well as other risks identified from time to time in its reports on Form 10-Q and Form 8-K filed with the Securities and Exchange Commission. Investors should not place undue reliance on forward-looking statements. Each forward-looking statement speaks only as of the date of the particular statement, and the Company undertakes no obligation to update or revise any forward-looking statements, except as may be required by law.

Schedule A: Consolidated Income Statement (Unaudited)



Three Months Ended


June 30,
2024


March 31,
2024


June 30,
2023


(in thousands, except per share amounts)

Revenues

$ 171,935


$ 150,972


$ 175,463







Cost of sales, services, and rentals

119,908


111,114


117,074

Depreciation, amortization, and accretion

8,774


8,756


8,457

Impairments and other charges

-


-


777

Total cost of revenues

128,682


119,870


126,308

Gross profit

43,253


31,102


49,155

Exploration and pre-development costs

-


-


2,341

General and administrative expense

22,137


22,298


26,225

Interest expense, net

6,185


5,952


5,944

Loss on debt extinguishment

-


5,535


-

Other income (expense), net

2,452


(3,978)


(6,435)

Income before taxes and discontinued operations

12,479


1,295


21,080

Provision for income taxes

4,839


380


2,875

Income before discontinued operations

7,640


915


18,205

Discontinued operations:






Loss from discontinued operations, net of taxes

-


-


(8)

Net income

7,640


915


18,197

Loss attributable to noncontrolling interest

3


-


18

Net income attributable to TETRA stockholders

$ 7,643


$ 915


$ 18,215







Basic per share information:






Net income attributable to TETRA stockholders

$ 0.06


$ 0.01


$ 0.14

Weighted average shares outstanding

131,263


130,453


129,460







Diluted per share information:






Net income attributable to TETRA stockholders

$ 0.06


$ 0.01


$ 0.14

Weighted average shares outstanding

132,169


132,123


129,925

Schedule B: Condensed Consolidated Balance Sheet (Unaudited)



June 30,
2024


December 31,
2023


(in thousands)


(unaudited)



ASSETS




Current assets:




Cash and cash equivalents

$ 37,713


$ 52,485

Restricted cash

5,039


-

Trade accounts receivable

140,805


111,798

Inventories

82,780


96,536

Prepaid expenses and other current assets

23,284


21,196

Total current assets

289,621


282,015

Property, plant, and equipment, net

121,584


107,716

Other intangible assets, net

27,026


29,132

Operating lease right-of-use assets

30,217


31,915

Investments

20,427


17,354

Other assets

10,850


10,829

Total long-term assets

210,104


196,946

Total assets

$ 499,725


$ 478,961

LIABILITIES AND EQUITY




Current liabilities:




Trade accounts payable

$ 53,069


$ 52,290

Compensation and employee benefits

17,111


26,918

Operating lease liabilities, current portion

8,595


9,101

Accrued taxes

13,977


10,350

Accrued liabilities and other

27,584


27,303

Total current liabilities

120,336


125,962

Long-term debt, net

179,670


157,505

Operating lease liabilities

25,957


27,538

Asset retirement obligations

14,772


14,199

Deferred income taxes

2,284


2,279

Other liabilities

3,128


4,144

Total long-term liabilities

225,811


205,665

Commitments and contingencies




TETRA stockholders' equity

154,838


148,591

Noncontrolling interests

(1,260)


(1,257)

Total equity

153,578


147,334

Total liabilities and equity

$ 499,725


$ 478,961

Schedule C: Consolidated Statements of Cash Flows (Unaudited)



Three Months Ended


June 30, 2024


March 31, 2024


June 30, 2023


(in thousands)

Operating activities:






Net income

$ 7,640


$ 915


$ 18,197

Adjustments to reconcile net income to net cash provided by (used in) operating activities:






Depreciation, amortization, and accretion

8,775


8,755


8,457

Impairments and other charges

-


-


777

Gain on investments

(46)


(2,795)


(908)

Equity-based compensation expense

1,800


1,623


1,492

Provision for (recovery of) credit losses

(52)


(115)


741

Amortization and expense of financing costs

504


380


897

Loss on debt extinguishment

-


5,535


-

Gain on sale of assets

(38)


(29)


(111)

Other non-cash credits

(133)


(553)


(637)

Changes in operating assets and liabilities:






Accounts receivable

(4,020)


(19,605)


(13,140)

Inventories

10,453


1,542


2,764

Prepaid expenses and other current assets

758


(3,918)


(2,254)

Trade accounts payable and accrued expenses

(913)


(5,577)


11,622

Other

103


26


475

Net cash provided by (used in) operating activities

24,831


(13,816)


28,372

Investing activities:






Purchases of property, plant, and equipment, net

(15,392)


(15,827)


(10,490)

Proceeds from sale of property, plant, and equipment

121


251


208

Purchase of investments

-


-


(250)

Other investing activities

(22)


(172)


(275)

Net cash used in investing activities

(15,293)


(15,748)


(10,807)

Financing activities:






Proceeds from credit agreements and long-term debt

157


184,456


44,413

Principal payments on credit agreements and long-term debt

(157)


(163,215)


(50,875)

Payments on financing lease obligations

(363)


(277)


(431)

Debt issuance costs

(679)


(5,277)


-

Shares withheld for taxes on equity-based compensation

(48)


(2,339)


-

Other financing activities

(1,280)


-


-

Net cash provided by (used in) financing activities

(2,370)


13,348


(6,893)

Effect of exchange rate changes on cash

(355)


(330)


320

Increase (decrease) in cash and cash equivalents

6,813


(16,546)


10,992

Cash and cash equivalents at beginning of period

35,939


52,485


16,683

Cash, cash equivalents and restricted cash at end of period

$ 42,752


$ 35,939


$ 27,675







Supplemental cash flow information:






Interest paid

$ 5,424


$ 5,406


$ 4,899

Income taxes paid

$ 2,558


$ 433


$ 654

Accrued capital expenditures at end of period

$ 8,073


$ 3,908


$ 3,142

Schedule D: Statement Regarding Use of Non-GAAP Financial Measures

In addition to financial results determined in accordance with U.S. GAAP, this press release may include the following non-GAAP financial measures for the Company: adjusted net income per share, consolidated and segment Adjusted EBITDA, segment Adjusted EBITDA as a percent of revenue ("Adjusted EBITDA margin"), adjusted net income, total adjusted free cash flow, base business adjusted free cash flow, net debt, net leverage ratio, and return on net capital employed. The following schedules provide reconciliations of these non-GAAP financial measures to their most directly comparable U.S. GAAP measures. The non-GAAP financial measures should be considered in addition to, not as a substitute for, financial measures prepared in accordance with U.S. GAAP, as more fully discussed in the Company's financial statements and filings with the Securities and Exchange Commission.

Management believes that the exclusion of the special charges and credits from the historical results of operations enables management to evaluate more effectively the Company's operations over the prior periods and to identify operating trends that could be obscured by the excluded items.

Adjusted net income is defined as the Company's income (loss) before noncontrolling interests and discontinued operations, excluding certain special or other charges (or credits), and including noncontrolling interest attributable to continued operations. Adjusted net income is used by management as a supplemental financial measure to assess financial performance, without regard to charges or credits that are considered by management to be outside of its normal operations.

Adjusted net income per share is defined as the Company's diluted net income per share attributable to TETRA stockholders excluding certain special or other charges (or credits). Adjusted net income per share is used by management as a supplemental financial measure to assess financial performance, without regard to charges or credits that are considered by management to be outside of its normal operations.

Adjusted EBITDA is defined as net income (loss) before taxes and discontinued operations, excluding impairments, exploration and pre-development costs, certain special, non-recurring or other charges (or credits), including loss on debt extinguishment, interest, depreciation and amortization, income from collaborative arrangement and certain non-cash items such as equity-based compensation expense. The most directly comparable GAAP financial measure is net income (loss) before taxes and discontinued operations. Exploration and pre-development costs represent expenditures incurred to evaluate potential future development of TETRA's lithium and bromine properties in Arkansas. Such costs include exploratory drilling and associated engineering studies. Income from collaborative arrangement represents the portion of exploration and pre-development costs that are reimbursable by our strategic partner. We began capitalizing exploration and pre-development costs in January 2024 and therefore these costs are only excluded for periods prior to January 1, 2024. Exploration and pre-development costs and the associated income from collaborative arrangement were excluded from Adjusted EBITDA in prior periods because they did not relate to the Company's current business operations. Adjustments to long-term incentives represent cumulative adjustments to valuation of long-term cash incentive compensation awards that are related to prior years. These costs are excluded from Adjusted EBITDA because they do not relate to the current year and are considered to be outside of normal operations. Long-term incentives are earned over a three-year period and the costs are recorded over the three-year period they are earned. The amounts accrued or incurred are based on a cumulative of the three-year period. Equity-based compensation expense represents compensation that has been or will be paid in equity and is excluded from Adjusted EBITDA because it is a non-cash item. Adjusted EBITDA is used by management as a supplemental financial measure to assess financial performance, without regard to charges or credits that are considered by management to be outside of its normal operations and without regard to financing methods, capital structure or historical cost basis, and to assess the Company's ability to incur and service debt and fund capital expenditures.

Total adjusted free cash flow is defined as cash from operations less capital expenditures net of sales proceeds and cost of equipment sold, less payments on financing lease obligations and including cash distributions to TETRA from investments and cash from sales of investments. Base business adjusted free cash flow is defined as Total adjusted free cash flow excluding TETRA's investments in the Arkansas bromine and lithium projects. 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.

Total adjusted free cash flow does not necessarily imply residual cash flow available for discretionary expenditures, as they exclude cash requirements for debt service or other non-discretionary expenditures that are not deducted.

Net debt is defined as the sum of the carrying value of long-term and short-term debt on its consolidated balance sheet, less cash, excluding restricted cash on the balance sheet. Management views net debt as a measure of TETRA's ability to reduce debt, add to cash balances, pay dividends, repurchase stock, and fund investing and financing activities.

Net leverage ratio is defined as debt excluding financing fees & discount on term loan and including letters of credit and guarantees, less cash divided by trailing twelve months adjusted EBITDA for credit facilities. Adjusted EBITDA for credit facilities consists of adjusted EBITDA described above, less non-cash (gain) loss on sale of investments, (gain) loss on sales of assets and excluding certain special or other charges (or credits). Management primarily uses this metric to assess TETRA's ability to borrow, reduce debt, add to cash balances, pay distributions, and fund investing and financing activities.

Return on net capital employed is defined as Adjusted EBIT divided by average net capital employed. Adjusted EBIT is defined as net income (loss) before taxes and discontinued operations, interest, and certain non-cash charges, and non-recurring adjustments. Net capital employed is defined as assets, excluding assets associated with discontinued operations, plus impaired assets, less cash and cash equivalents and restricted cash, and less current liabilities, excluding current liabilities associated with discontinued operations. Average net capital employed is calculated as the average of the beginning and ending net capital employed for the respective periods. Return on net capital employed is used by management as a supplemental financial measure to assess the financial performance of the Company relative to assets, without regard to financing methods or capital structure.

Schedule E: Non-GAAP Reconciliation of Adjusted Net Income (Unaudited)



Three Months Ended


June 30, 2024


March 31, 2024


June 30, 2023


(in thousands, except per share amounts)







Income before taxes and discontinued operations

$ 12,479


$ 1,295


$ 21,080

Provision for income taxes

4,839


380


2,875

Loss attributed to noncontrolling interest

3


-


18

Income from continuing operations

7,643


915


18,223

Insurance recoveries

-


-


(5)

Impairments and other charges

-


-


777

Exploration and pre-development costs

-


-


2,341

Adjustment to long-term incentives

-


-


322

Former CEO stock appreciation right credit

(428)


(186)


329

Transaction, legal, and other expenses

37


(135)


57

Loss on debt extinguishment

-


5,535


-

Income from collaborative arrangements

-


-


(4,749)

Unusual foreign exchange loss

1,387


-


-

Adjusted net income

$ 8,639


$ 6,129


$ 17,295







Diluted per share information






Net income attributable to TETRA stockholders

$ 0.06


$ 0.01


$ 0.14

Adjusted net income

$ 0.07


$ 0.05


$ 0.13

Diluted weighted average shares outstanding

132,169


132,123


129,925

Schedule F: Non-GAAP Reconciliation of Adjusted EBITDA (Unaudited)



Three Months Ended June 30, 2024


Completion Fluids &
Products


Water & Flowback
Services


Corporate SG&A


Corporate Other


Total


(in thousands, except percents)

Revenues

$ 100,019


$ 71,916


$ -


$ -


$ 171,935

Net income (loss) before taxes and

discontinued operations

26,653


3,156


(10,689)


(6,641)


12,479

Former CEO stock appreciation right credit

-


-


(428)


-


(428)

Transaction, restructuring, and other expenses

37


-


-


-


37

Unusual foreign exchange loss

-


1,387


-


-


1,387

Interest (income) expense, net

(135)


68


-


6,252


6,185

Depreciation, amortization, and accretion

2,361


6,329


-


84


8,774

Equity-based compensation expense

-


-


1,800


-


1,800

Adjusted EBITDA

$ 28,916


$ 10,940


$ (9,317)


$ (305)


$ 30,234











Adjusted EBITDA as a % of revenue

28.9 %


15.2 %






17.6 %



Three Months Ended March 31, 2024


Completion Fluids &
Products


Water & Flowback
Services


Corporate SG&A


Corporate Other


Total


(in thousands, except percents)

Revenues

$ 77,282


$ 73,690


$ -


$ -


$ 150,972

Net income (loss) before taxes and

discontinued operations

19,792


721


(11,101)


(8,117)


1,295

Former CEO stock appreciation right credit

-


-


(186)


-


(186)

Transaction, restructuring, and other expenses

(159)


-


24


-


(135)

Loss on debt extinguishment

-


-


-


5,535


5,535

Interest (income) expense, net

(269)


76


-


6,145


5,952

Depreciation, amortization, and accretion

2,387


6,288


-


81


8,756

Equity-based compensation expense

-


-


1,623


-


1,623

Adjusted EBITDA

$ 21,751


$ 7,085


$ (9,640)


$ 3,644


$ 22,840











Adjusted EBITDA as a % of revenue

28.1 %


9.6 %






15.1 %



Three Months Ended June 30, 2023


Completion Fluids &
Products


Water & Flowback
Services


Corporate SG&A


Corporate Other


Total


(in thousands, except percents)

Revenues

$ 98,222


$ 77,241


$ -


$ -


$ 175,463

Net income (loss) before taxes and

discontinued operations

31,956


8,014


(12,595)


(6,295)


21,080

Insurance recoveries

(5)


-


-


-


(5)

Impairments and other charges

-


-


777


-


777

Exploration and pre-development costs, and collaborative arrangements

(2,408)


-


-


-


(2,408)

Adjustment to long-term incentives

-


-


322


-


322

Former CEO stock appreciation right credit

-


-


329


-


329

Transaction, restructuring, and other expenses

-


-


57


-


57

Interest (income) expense, net

104


27


-


5,813


5,944

Depreciation, amortization, and accretion

2,193


6,172


-


93


8,458

Equity-based compensation expense

-


-


1,492


-


1,492

Adjusted EBITDA

$ 31,840


$ 14,213


$ (9,618)


$ (389)


$ 36,046











Adjusted EBITDA as a % of revenue

32.4 %


18.4 %






20.5 %

Schedule G: Non-GAAP Reconciliation of Net Debt (Unaudited)

The following reconciliation of net debt is presented as a supplement to financial results prepared in accordance with GAAP.



June 30, 2024


December 31, 2023


(in thousands)

Unrestricted Cash

$ 37,713


$ 52,485





Term Credit Agreement

$ 179,670


$ 157,505

Net debt

$ 141,957


$ 105,020

Schedule H: Non-GAAP Reconciliation to Total Adjusted Free Cash Flow and

Base Business Adjusted Free Cash Flow (Unaudited)



Three Months Ended


Six Months Ended


June 30, 2024


March 31, 2024


June 30, 2023


June 30, 2024


June 30, 2023


(in thousands)





Net cash provided by (used in) operating activities

$ 24,831


$ (13,816)


$ 28,372


$ 11,015


$ 37,357

Capital expenditures, net of proceeds from asset sales

(15,271)


(15,576)


(10,282)


(30,847)


(22,777)

Payments on financing lease obligations

(363)


(277)


(431)


(640)


(689)

Distributions from investments

172


52


52


224


104

Total Adjusted Free Cash Flow

$ 9,369


$ (29,617)


$ 17,711


$ (20,248)


$ 13,995











Total Adjusted Free Cash Flow

$ 9,369


$ (29,617)


$ 17,711


$ (20,248)


$ 13,995

Less Investments in Arkansas

(9,829)


(4,103)


(2,341)


(13,932)


(3,175)

Base Business Adjusted Free Cash Flow

$ 19,198


$ (25,514)


$ 20,052


$ (6,316)


$ 17,170

Schedule I: Non-GAAP Reconciliation to Net Leverage Ratio (Unaudited)



Three Months Ended


Twelve Months Ended


June 30, 2024


March 31, 2024


December 31, 2023


September 30, 2023


June 30, 2024


(in thousands)

Net income (loss) before taxes and

discontinued operations

12,479


$ 1,295


$ (3,631)


$ 6,716


$ 16,859

Insurance recoveries

-


-


3


174


177

Impairments and other charges

-


-


2,189


-


2,189

Exploration, pre-development costs, and collaborative arrangements

-


-


2,684


1,842


4,526

Adjustment to long-term incentives

-


-


281


501


782

Former CEO stock appreciation right expense (credit)

(428)


(186)


(789)


1,073


(330)

Transaction, restructuring, and other expenses

37


(135)


255


108


265

Unusual foreign exchange loss

1,387


-


2,444


-


3,831

Loss on debt extinguishment

-


5,535


-


-


5,535

Interest expense, net

6,185


5,952


5,677


5,636


23,450

Depreciation, amortization, and accretion

8,774


8,756


8,623


8,578


34,731

Equity compensation expense

1,800


1,623


6,406


1,431


11,260

Unrealized (gain) loss on investments

(46)


(2,795)


(696)


560


(2,977)

Gain on sale of assets

(38)


(29)


(129)


(151)


(347)

Other debt covenant adjustments

275


28


333


(393)


243

Debt covenant adjusted EBITDA

$ 30,425


$ 20,044


$ 23,650


$ 26,075


$ 100,194




















June 30, 2024










(in thousands, except ratio)

Term credit agreement









$ 190,000

Capital lease obligations









3,992

Other obligations









1,280

Letters of credit and guarantees









543

Total debt and commitments









195,815

Unrestricted cash









37,713

Debt covenant net debt and commitments








$ 158,102

Net leverage ratio









1.6

Schedule J: Non-GAAP Reconciliation to Return on Net Capital Employed



Three Months Ended


Twelve Months Ended


June 30, 2024


March 31, 2024


December 31, 2023


September 30, 2023


June 30, 2024


(in thousands)

Net income (loss) before taxes and

discontinued operations

$ 12,479


$ 1,295


$ (3,631)


$ 6,716


$ 16,859

Insurance recoveries

-


-


3


174


177

Impairments and other charges

-


-


2,189


-


2,189

Exploration, pre-development costs, and collaborative arrangements

-


-


2,684


1,842


4,526

Adjustment to long-term incentives

-


-


281


500


781

Former CEO stock appreciation right expense (credit)

(428)


(186)


(789)


1,074


(329)

Transaction, restructuring, and other expenses

37


(135)


255


108


265

Loss on debt extinguishment

-


5,535


-


-


5,535

Unusual foreign exchange loss

1,387


-


2,444


-


3,831

Interest expense, net

6,185


5,952


5,677


5,636


23,450

Adjusted EBIT

$ 19,660


$ 12,461


$ 9,113


$ 16,050


$ 57,284


















June 30, 2024


June 30, 2023








(in thousands, except ratio)

Consolidated total assets







$ 499,725


$ 469,992

Plus: assets impaired in last twelve months




2,189


1,319

Less: cash, cash equivalents, and restricted cash




42,752


27,675

Adjusted assets employed







$ 459,162


$ 443,636











Consolidated current liabilities







$ 120,336


$ 125,831

Less: current liabilities associated with discontinued operations




-


414

Adjusted current liabilities







$ 120,336


$ 125,417











Net capital employed







$ 338,826


$ 318,219

Average net capital employed






$ 328,523



Return on net capital employed for the

twelve months ended June 30, 2024




17.4 %



SOURCE TETRA Technologies, Inc.

© 2024 PR Newswire
5 heiße Wetten für den Jahresendspurt!
Nach dem unerwartet schnellen Ende der US-Wahlen mit dem Sieg des republikanischen Kandidaten Donald Trump fackelten die Aktien- und Krypto- Märkte ein wahres Kursfeuerwerk ab und bliesen zur Jahresendrallye.

Im aktuellen kostenlosen Report beleuchten wir 5 aussichtsreiche Unternehmen, die das Fundament besitzen, in den nächsten Monaten den breiten Markt zu schlagen.

Seien Sie dabei!

Fordern Sie jetzt unseren brandneuen neuen Spezialreport an und erfahren Sie, welche Aktien aufgrund ihrer Bewertung sowie charttechnischen Situation das Potenzial zu einer Outperformance besitzen.

Handeln Sie jetzt und sichern Sie sich Ihren kostenfreien Report!
Werbehinweise: Die Billigung des Basisprospekts durch die BaFin ist nicht als ihre Befürwortung der angebotenen Wertpapiere zu verstehen. Wir empfehlen Interessenten und potenziellen Anlegern den Basisprospekt und die Endgültigen Bedingungen zu lesen, bevor sie eine Anlageentscheidung treffen, um sich möglichst umfassend zu informieren, insbesondere über die potenziellen Risiken und Chancen des Wertpapiers. Sie sind im Begriff, ein Produkt zu erwerben, das nicht einfach ist und schwer zu verstehen sein kann.