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):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2022 |
|
|
Pressure Pumping |
|
All Other |
|
Total |
Service revenue |
|
$ |
330,780 |
|
|
$ |
2,234 |
|
|
$ |
333,014 |
|
Adjusted EBITDA |
|
$ |
102,550 |
|
|
$ |
(12,550) |
|
|
$ |
90,000 |
|
Depreciation and amortization |
|
$ |
29,736 |
|
|
$ |
681 |
|
|
$ |
30,417 |
|
Capital expenditures |
|
$ |
112,865 |
|
|
$ |
2,258 |
|
|
$ |
115,123 |
|
Total assets at September 30, 2022 |
|
$ |
1,091,796 |
|
|
$ |
51,810 |
|
|
$ |
1,143,606 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2021 |
|
|
Pressure Pumping |
|
All Other |
|
Total |
Service revenue |
|
$ |
245,641 |
|
|
$ |
4,458 |
|
|
$ |
250,099 |
|
Adjusted EBITDA |
|
$ |
53,975 |
|
|
$ |
(11,877) |
|
|
$ |
42,098 |
|
Depreciation and amortization |
|
$ |
32,536 |
|
|
$ |
995 |
|
|
$ |
33,531 |
|
Capital expenditures |
|
$ |
52,904 |
|
|
$ |
300 |
|
|
$ |
53,204 |
|
Total assets December 31, 2021 |
|
$ |
1,023,037 |
|
|
$ |
38,199 |
|
|
$ |
1,061,236 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2022 |
|
|
Pressure Pumping |
|
All Other |
|
Total |
Service revenue |
|
$ |
917,336 |
|
|
$ |
13,440 |
|
|
$ |
930,776 |
|
Adjusted EBITDA |
|
$ |
265,835 |
|
|
$ |
(33,355) |
|
|
$ |
232,480 |
|
Depreciation and amortization |
|
$ |
91,194 |
|
|
$ |
2,540 |
|
|
$ |
93,734 |
|
Capital expenditures |
|
$ |
267,638 |
|
|
$ |
8,294 |
|
|
$ |
275,932 |
|
Total assets at September 30, 2022 |
|
$ |
1,091,796 |
|
|
$ |
51,810 |
|
|
$ |
1,143,606 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2021 |
|
|
Pressure Pumping |
|
All Other |
|
Total |
Service revenue |
|
$ |
617,293 |
|
|
$ |
11,151 |
|
|
$ |
628,444 |
|
Adjusted EBITDA |
|
$ |
132,673 |
|
|
$ |
(34,866) |
|
|
$ |
97,807 |
|
Depreciation and amortization |
|
$ |
97,307 |
|
|
$ |
2,946 |
|
|
$ |
100,253 |
|
Capital expenditures |
|
$ |
113,670 |
|
|
$ |
2,634 |
|
|
$ |
116,304 |
|
Total assets December 31, 2021 |
|
$ |
1,023,037 |
|
|
$ |
38,199 |
|
|
$ |
1,061,236 |
|
Reconciliation of net income (loss) to adjusted EBITDA (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2022 |
|
|
Pressure Pumping |
|
All Other |
|
Total |
Net income (loss) |
|
$ |
46,805 |
|
|
$ |
(36,773) |
|
|
$ |
10,032 |
|
Depreciation and amortization |
|
29,736 |
|
|
681 |
|
|
30,417 |
|
Interest expense |
|
— |
|
|
237 |
|
|
237 |
|
Income tax expense |
|
— |
|
|
2,768 |
|
|
2,768 |
|
Loss (gain) on disposal of assets |
|
22,850 |
|
|
13,786 |
|
|
36,636 |
|
Stock-based compensation |
|
— |
|
|
3,306 |
|
|
3,306 |
|
Other (income) expense (3)
|
|
(2,668) |
|
|
3,284 |
|
|
616 |
|
Other general and administrative expense (1)
|
|
4,775 |
|
|
145 |
|
|
4,920 |
|
Severance expense |
|
1,052 |
|
|
16 |
|
|
1,068 |
|
Adjusted EBITDA |
|
$ |
102,550 |
|
|
$ |
(12,550) |
|
|
$ |
90,000 |
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2021 |
|
|
Pressure Pumping |
|
All Other |
|
Total |
Net income (loss) |
|
$ |
9,058 |
|
|
$ |
(14,125) |
|
|
$ |
(5,067) |
|
Depreciation and amortization |
|
32,536 |
|
|
995 |
|
|
33,531 |
|
Interest expense |
|
— |
|
|
143 |
|
|
143 |
|
Income tax benefit |
|
— |
|
|
(1,279) |
|
|
(1,279) |
|
Loss on disposal of assets |
|
12,381 |
|
|
43 |
|
|
12,424 |
|
Stock-based compensation |
|
— |
|
|
3,009 |
|
|
3,009 |
|
Other expense |
|
— |
|
|
309 |
|
|
309 |
|
Other general and administrative expense, (net) (1)
|
|
— |
|
|
(972) |
|
|
(972) |
|
Adjusted EBITDA |
|
$ |
53,975 |
|
|
$ |
(11,877) |
|
|
$ |
42,098 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2022 |
|
|
Pressure Pumping |
|
All Other |
|
Total |
Net income (loss) |
|
$ |
51,782 |
|
|
$ |
(62,794) |
|
|
$ |
(11,012) |
|
Depreciation and amortization |
|
91,194 |
|
|
2,540 |
|
|
93,734 |
|
Impairment expense |
|
57,454 |
|
|
— |
|
|
57,454 |
|
Interest expense |
|
— |
|
|
1,040 |
|
|
1,040 |
|
Income tax benefit |
|
— |
|
|
(1,164) |
|
|
(1,164) |
|
Loss (gain) on disposal of assets |
|
61,952 |
|
|
13,288 |
|
|
75,240 |
|
Stock-based compensation |
|
— |
|
|
18,128 |
|
|
18,128 |
|
Other income (2) (3)
|
|
(2,668) |
|
|
(7,081) |
|
|
(9,749) |
|
Other general and administrative expense (1)
|
|
5,060 |
|
|
2,651 |
|
|
7,711 |
|
Severance expense |
|
1,061 |
|
|
37 |
|
|
1,098 |
|
Adjusted EBITDA |
|
$ |
265,835 |
|
|
$ |
(33,355) |
|
|
$ |
232,480 |
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2021 |
|
|
Pressure Pumping |
|
All Other |
|
Total |
Net income (loss) |
|
$ |
(5,426) |
|
|
$ |
(28,527) |
|
|
$ |
(33,953) |
|
Depreciation and amortization |
|
97,307 |
|
|
2,946 |
|
|
100,253 |
|
Interest expense |
|
— |
|
|
477 |
|
|
477 |
|
Income tax benefit |
|
— |
|
|
(11,639) |
|
|
(11,639) |
|
Loss (gain) on disposal of assets |
|
40,792 |
|
|
(292) |
|
|
40,500 |
|
Stock-based compensation |
|
— |
|
|
8,405 |
|
|
8,405 |
|
Other income |
|
— |
|
|
(1,178) |
|
|
(1,178) |
|
Other general and administrative expense, (net) (1)
|
|
— |
|
|
(5,670) |
|
|
(5,670) |
|
Severance expense |
|
— |
|
|
612 |
|
|
612 |
|
Adjusted EBITDA |
|
$ |
132,673 |
|
|
$ |
(34,866) |
|
|
$ |
97,807 |
|
(1)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, shareholder litigation, legal settlement to a vendor and other legal matters, net of insurance recoveries. During the three and nine months ended September 30, 2022, we received reimbursement of approximately $3.4 million and $6.9 million, respectively, from our insurance carriers in connection with the SEC investigation and shareholder litigation. During the three and nine months ended September 30, 2021, we received reimbursement of approximately $1.4 million and $8.1 million, respectively.
(2)Includes $10.7 million of net tax refund (net of advisory fees) received in March 2022 from the Texas Comptroller of Public Accounts in connection with limited sales, excise and use tax beginning July 1, 2015 through December 31, 2018.
(3)Includes $2.7 million non cash income from fixed asset inventory received as part of a settlement of warranty claims with an equipment manufacturer and a $3.3 million unrealized loss on short-term investment.
|