Reconciliation of segment information |
A reconciliation from segment level financial information to the consolidated statement of operations is provided in the table below (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pressure Pumping |
|
All Other |
|
Total |
Year ended and as of December 31, 2021 |
|
|
|
|
|
Service revenue |
$ |
857,642 |
|
|
$ |
16,872 |
|
|
$ |
874,514 |
|
Adjusted EBITDA |
$ |
181,688 |
|
|
$ |
(46,681) |
|
|
$ |
135,007 |
|
Depreciation and amortization |
$ |
129,478 |
|
|
$ |
3,899 |
|
|
$ |
133,377 |
|
Capital expenditures |
$ |
162,044 |
|
|
$ |
3,114 |
|
|
$ |
165,158 |
|
Total assets |
$ |
1,023,037 |
|
|
$ |
38,199 |
|
|
$ |
1,061,236 |
|
|
|
|
|
|
|
|
Pressure Pumping |
|
All Other |
|
Total |
Year ended and as of December 31, 2020 |
|
|
|
|
|
Service revenue |
$ |
773,474 |
|
|
$ |
15,758 |
|
|
$ |
789,232 |
|
Adjusted EBITDA |
$ |
174,030 |
|
|
$ |
(32,567) |
|
|
$ |
141,463 |
|
Depreciation and amortization |
$ |
148,659 |
|
|
$ |
4,631 |
|
|
$ |
153,290 |
|
Impairment expense |
$ |
36,907 |
|
|
$ |
1,095 |
|
|
$ |
38,002 |
|
Capital expenditures |
$ |
78,154 |
|
|
$ |
3,091 |
|
|
$ |
81,245 |
|
Total assets |
$ |
1,009,631 |
|
|
$ |
41,108 |
|
|
$ |
1,050,739 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pressure Pumping |
|
All Other |
|
Total |
Year ended and as of December 31, 2019 |
|
|
|
|
|
Service revenue |
$ |
2,001,627 |
|
|
$ |
50,687 |
|
|
$ |
2,052,314 |
|
Adjusted EBITDA |
$ |
533,760 |
|
|
$ |
(14,691) |
|
|
$ |
519,069 |
|
Depreciation and amortization |
$ |
139,348 |
|
|
$ |
5,956 |
|
|
$ |
145,304 |
|
Impairment expense |
$ |
— |
|
|
$ |
3,405 |
|
|
$ |
3,405 |
|
Capital expenditures |
$ |
387,119 |
|
|
$ |
13,552 |
|
|
$ |
400,671 |
|
Goodwill |
$ |
9,425 |
|
|
$ |
— |
|
|
$ |
9,425 |
|
Total assets |
$ |
1,381,811 |
|
|
$ |
54,300 |
|
|
$ |
1,436,111 |
|
Reconciliation of net income (loss) to adjusted EBITDA (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pressure Pumping |
|
All Other |
|
Total |
Year ended December 31, 2021 |
|
|
|
|
|
Net loss |
$ |
(12,723) |
|
|
$ |
(41,462) |
|
|
$ |
(54,185) |
|
Depreciation and amortization |
129,478 |
|
|
3,899 |
|
|
133,377 |
|
Interest expense |
— |
|
|
614 |
|
|
614 |
|
Income tax benefit |
— |
|
|
(14,252) |
|
|
(14,252) |
|
Loss (gain) on disposal of assets |
64,903 |
|
|
(257) |
|
|
64,646 |
|
Stock‑based compensation |
— |
|
|
11,519 |
|
|
11,519 |
|
Other income |
— |
|
|
(873) |
|
|
(873) |
|
Other general and administrative expense (1)
|
— |
|
|
(6,471) |
|
|
(6,471) |
|
Severance expense |
30 |
|
|
602 |
|
|
632 |
|
Adjusted EBITDA |
$ |
181,688 |
|
|
$ |
(46,681) |
|
|
$ |
135,007 |
|
|
|
|
|
|
|
|
Pressure Pumping |
|
All Other |
|
Total |
Year ended December 31, 2020 |
|
|
|
|
|
Net loss |
$ |
(68,271) |
|
|
$ |
(38,749) |
|
|
$ |
(107,020) |
|
Depreciation and amortization |
148,659 |
|
|
4,631 |
|
|
153,290 |
|
Interest expense |
1 |
|
|
2,382 |
|
|
2,383 |
|
Income tax benefit |
— |
|
|
(27,480) |
|
|
(27,480) |
|
Loss on disposal of assets |
56,659 |
|
|
1,477 |
|
|
58,136 |
|
Impairment expense |
36,907 |
|
|
1,095 |
|
|
38,002 |
|
Stock‑based compensation |
— |
|
|
9,100 |
|
|
9,100 |
|
Other expense |
— |
|
|
874 |
|
|
874 |
|
Other general and administrative expense (1)
|
— |
|
|
13,038 |
|
|
13,038 |
|
Retention bonus and severance expense |
75 |
|
|
1,065 |
|
|
1,140 |
|
Adjusted EBITDA |
$ |
174,030 |
|
|
$ |
(32,567) |
|
|
$ |
141,463 |
|
|
|
|
|
|
|
|
Pressure Pumping |
|
All Other |
|
Total |
Year ended December 31, 2019 |
|
|
|
|
|
Net income (loss) |
$ |
281,090 |
|
|
$ |
(118,080) |
|
|
$ |
163,010 |
|
Depreciation and amortization |
139,348 |
|
|
5,956 |
|
|
145,304 |
|
Interest expense |
51 |
|
|
7,090 |
|
|
7,141 |
|
Income tax expense |
— |
|
|
50,494 |
|
|
50,494 |
|
Loss on disposal of assets |
106,178 |
|
|
633 |
|
|
106,811 |
|
Impairment expense |
— |
|
|
3,405 |
|
|
3,405 |
|
Stock‑based compensation |
— |
|
|
7,776 |
|
|
7,776 |
|
Other expense |
— |
|
|
717 |
|
|
717 |
|
Other general and administrative expense (1)
|
— |
|
|
25,208 |
|
|
25,208 |
|
Deferred IPO bonus, retention bonus and severance expense |
7,093 |
|
|
2,110 |
|
|
9,203 |
|
Adjusted EBITDA |
$ |
533,760 |
|
|
$ |
(14,691) |
|
|
$ |
519,069 |
|
(1)During the years ended December 31, 2021, 2020 and 2019, other general and administrative expense (net of reimbursement from insurance carriers) primarily relates to nonrecurring professional fees paid to external consultants in connection with our audit committee review, SEC investigation and shareholder litigation, net of insurance recoveries. During the years ended December 31, 2021, 2020 and 2019, we received reimbursement of approximately $9.8 million, $0.6 million and $0, respectively, from our insurance carriers in connection with the SEC investigation and shareholder litigation.
|