false
0001881487
0001881487
2024-05-09
2024-05-09
0001881487
us-gaap:CommonStockMember
2024-05-09
2024-05-09
0001881487
us-gaap:WarrantMember
2024-05-09
2024-05-09
iso4217:USD
xbrli:shares
iso4217:USD
xbrli:shares
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported):
May 9, 2024
ProFrac Holding Corp.
(Exact name of registrant as specified in its
charter)
Delaware |
|
001-41388 |
|
87-2424964 |
(State or other jurisdiction
of incorporation) |
|
(Commission
File Number) |
|
(IRS Employer
Identification No.) |
|
|
|
333 Shops Boulevard, Suite 301
Willow Park, Texas |
|
76087 |
(Address of principal executive offices) |
|
(Zip Code) |
(254) 776-3722
(Registrant’s telephone number, including
area code)
Not Appliable
(Former name or former address, if changed since
last report)
Check the appropriate box below if the Form 8-K filing
is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
¨ |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-(c)) |
Securities registered pursuant to Section 12(b) of
the Act:
Title of each class |
|
Trading
Symbol(s) |
|
Name of exchange
on which registered |
Class A common stock, par value $0.01 per share |
|
ACDC |
|
The Nasdaq Global Select Market |
|
|
|
|
|
Warrants to purchase Class A common stock |
|
ACDCW |
|
The Nasdaq Global Select Market |
Indicate by check mark whether the registrant is an emerging
growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities
Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ¨
If an emerging growth company, indicate by check mark if
the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards
provided pursuant to Section 13(a) of the Exchange Act. ¨
Item 2.02 | Results of Operations and Financial Condition. |
On May 9, 2024, ProFrac Holding Corp., a
Delaware corporation (the “Company”), issued a press release reporting the financial results of the Company for the
quarter ended March 31, 2024. A copy of the press release is attached hereto as Exhibit 99.1 and is incorporated herein in its
entirely by reference.
Limitation
on Incorporation by Reference. The information furnished in this Item 2.02, including the press release attached
hereto as Exhibit 99.1, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of
1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall such information
be deemed incorporated by reference in any filing made by the Company under the Securities Act of 1933, as amended, or the Exchange Act,
except as set forth by specific reference in such a filing.
Cautionary
Note Regarding Forward-Looking Statements. Except for historical information contained in the press release attached
as Exhibit 99.1 hereto, the press release contains forward-looking statements that involve certain risks and uncertainties that could
cause actual results to differ materially from those expressed or implied by these statements. Please refer to the cautionary note in
the press release regarding these forward-looking statements.
Item 9.01 | Financial Statements and Exhibits. |
(d) Exhibits.
SIGNATURES
Pursuant to the requirements of the
Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly
authorized.
|
PROFRAC HOLDING
CORP. |
|
|
|
|
By: |
/s/
Lance Turner |
|
Name: |
Lance
Turner |
|
Title: |
Chief
Financial Officer |
Date: May 9, 2024
Exhibit 99.1
|
Contacts: |
|
ProFrac Holding Corp. |
|
|
|
Lance Turner – Chief Financial Officer |
|
|
|
Michael Messina – Director of Finance |
|
|
|
investors@pfholdingscorp.com |
|
|
|
|
|
Dennard Lascar Investor Relations |
|
|
|
Ken Dennard / Rick Black |
|
|
|
ACDC@dennardlascar.com |
ProFrac Holding
Corp. Reports First Quarter 2024
Financial
and Operational Results
WILLOW PARK, TX
– May 9, 2024 – ProFrac Holding Corp. (NASDAQ: ACDC) (“ProFrac”, or the “Company”) today announced
financial and operational results for its first quarter ended March 31, 2024.
First Quarter
2024 Results
| · | Total
revenue grew approximately 19% sequentially to $581.5 million over the fourth quarter revenue
of 2023 |
| · | Net
income was $3.0 million compared to a net loss of $96.5 million in the fourth quarter of
2023 |
| · | Adjusted
EBITDA(1) grew approximately 46% sequentially over the fourth quarter to
$159.7 million |
| · | Net
cash provided by operating activities grew approximately 85% sequentially over the fourth
quarter to $79.1 million |
| · | Capital
expenditures totaled $59.9 million |
| · | Free
cash flow(2) grew 102% sequentially to $25.8 million |
Matt Wilks, ProFrac’s
Executive Chairman, stated, “We are very pleased with our first quarter results, which demonstrate meaningful progress on the strategic
initiatives we began emphasizing in the back half of 2023. ProFrac’s greater scale, utilization and efficiencies are demonstrated
by lower costs and higher profitability. As we outlined on our previous earnings call and as shown by these results, we deployed a substantial
number of fleets in a disciplined manner during the first quarter.”
Outlook
In the Stimulation
Services segment, the Company anticipates pricing to remain steady. Because of our superior cost structure and operating leverage, we
continue to see opportunities to further improve profitability per fleet.
In the Proppant
Production segment, volumes and profitability are expected to improve as we see third party volumes expand alongside our stimulation
services segment volumes.
Business Segment
Information
The Stimulation
Services segment generated revenues of $517.3 million in the first quarter of 2024, which resulted in $125.0 million of Adjusted
EBITDA.
The Proppant
Production segment generated revenues of $77.7 million in the first quarter of 2024, which resulted in $28.4 million of Adjusted
EBITDA. Approximately 31% of the Proppant Production segment’s revenue was intercompany.
The Manufacturing
segment generated revenues of $43.5 million in the first quarter of 2024, which resulted in $4.4 million of Adjusted EBITDA.
Approximately 78% of the Manufacturing segment’s revenue was intercompany.
Our Other
Business Activities generated revenues of $41.7 million in the first quarter of 2024, which resulted in $3.6 million of Adjusted
EBITDA. The Other Business Activities solely relate to the results of Flotek.
Capital Expenditures
and Capital Allocation
Cash capital expenditures
totaled $59.9 million in the first quarter, an increase sequentially, due to fleet deployments during the quarter and other growth-related
initiatives including fleet upgrades and mine optimization.
For the full year
2024, the Company still expects to incur maintenance-related capital expenditures of between $150 million and $200 million. Growth-related
capital expenditures across all segments are expected to remain approximately $100 million in 2024, as the Company continues to monitor
market conditions, industry dynamics and customer demand to appropriately align spending levels and growth initiative timelines. Currently,
growth capital expenditures for 2024 are expected to be primarily related to mine improvements and frac fleet upgrades.
Balance Sheet
and Liquidity
Total net debt
outstanding as of March 31, 2024 was $1.06 billion, a decrease of approximately $26 million from the fourth quarter.
Total cash and
cash equivalents as of March 31, 2024 was $28.3 million, of which $5.2 million was related to Flotek and not accessible by the Company.
As of March 31,
2024 the Company had $166.9 million of liquidity, including approximately $23.1 million in cash and cash equivalents, excluding Flotek,
and $143.8 million of availability under its asset-based credit facility.
Footnotes
| (1) | Adjusted EBITDA is a financial measure
not presented in accordance with generally accepted accounting principles (“GAAP”)
(a “Non-GAAP Financial Measure”). Please see “Non-GAAP Financial Measures”
at the end of this news release. |
| (2) | Free Cash Flow is a Non-GAAP Financial
Measure. Please see “Non-GAAP Financial Measures” at the end of this news release. |
Conference Call
ProFrac has scheduled
a conference call on Thursday, May 9, 2024 at 11:00 a.m. Eastern time / 10:00 a.m. Central time. Please dial 412-902-0030
and ask for the ProFrac Holding Corp. call at least 10 minutes prior to the start time of the call, or listen to the call live over the
Internet by logging on to the website at the address https://ir.pfholdingscorp.com/news-events/ir-calendar. A telephonic replay
of the conference call will be available through May 16, 2024 and may be accessed by calling 201-612-7415 and using passcode 13745998#.
A webcast archive will also be available at the link above shortly after the call and will be accessible for approximately 90 days.
About ProFrac Holding Corp.
ProFrac Holding
Corp. is a technology-focused, vertically integrated, innovation-driven energy services holding company providing hydraulic fracturing,
proppant production, other completion services and other complementary products and services to leading upstream oil and natural gas
companies engaged in the exploration and production ("E&P") of North American unconventional oil and natural gas resources
throughout the United States. Founded in 2016, ProFrac was built to be the go-to service provider for E&P companies' most demanding
hydraulic fracturing needs. ProFrac is focused on employing new technologies to significantly reduce "greenhouse gas" emissions
and increase efficiency in what has historically been an emissions-intensive component of the unconventional E&P development process.
ProFrac Corp. operates in three business segments: stimulation services, proppant production and manufacturing. For more information,
please visit ProFrac’s website at www.PFHoldingsCorp.com.
Cautionary Statement
Regarding Forward-Looking Statements
Certain statements
in this press release may be considered “forward-looking statements” within the meaning of the “safe harbor”
provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements may be accompanied by words such as “may,”
“should,” “expect,” “intend,” “will,” “estimate,” “anticipate,”
“believe,” “predict,” or similar words. Forward-looking statements relate to future events or the Company’s
future financial or operating performance. These forward-looking statements include, among other things, statements regarding: the Company’s
strategies and plans for growth; the Company’s positioning, resources, capabilities, and expectations for future performance; customer,
market and industry demand and expectations; the Company’s expectations about price fluctuations, and macroeconomic conditions
impacting the industry; competitive conditions in the industry; the Company’s ability to increase the utilization of its mining
assets and lower our mining costs per ton; success of the Company’s ongoing strategic initiatives; the Company’s intention
to increase the number of fully integrated fleets; the Company’s currently expected guidance regarding its 2024 financial and operational
results; the Company’s ability to earn its targeted rates of return; pricing of the Company’s services in light of the prevailing
market conditions; the Company’s currently expected guidance regarding its planned capital expenditures; statements regarding the
Company’s liquidity and debt obligations; the Company’s anticipated timing for operationalizing and amount of contribution
from its fleets and its sand mines; expectations regarding pricing per ton range; the amount of capital that may be available to the
Company in future periods; any financial or other information based upon or otherwise incorporating judgments or estimates relating to
future performance, events or expectations; any estimates and forecasts of financial and other performance metrics; and the Company’s
outlook and financial and other guidance. Such forward-looking statements are based upon assumptions made by the Company as of the date
hereof and are subject to risks, uncertainties, and other factors that could cause actual results to differ materially from those expressed
or implied by such forward-looking statements. Factors that may cause actual results to differ materially from current expectations include,
but are not limited to: the ability to achieve the anticipated benefits of the Company’s acquisitions, mining operations, and vertical
integration strategy, including risks and costs relating to integrating acquired assets and personnel; risks that the Company’s
actions intended to achieve its 2024 financial and operational guidance will be insufficient to achieve that guidance, either alone or
in combination with external market, industry or other factors; the failure to operationalize or utilize to the extent anticipated the
Company’s fleets and sand mines in a timely manner or at all; the Company's ability to deploy
capital in a manner that furthers the Company's growth strategy, as well as the Company's general ability to execute its business plans;
the risk that the Company may need more capital than it currently projects or that capital expenditures could increase beyond current
expectations; industry conditions, including fluctuations in supply, demand and prices for the Company’s products and services
and for natural gas; global and regional economic and financial conditions, including as they may be affected by hostilities in the Middle
East and in Ukraine; the effectiveness of the Company’s risk management strategies; and other risks and uncertainties set forth
in the sections entitled “Risk Factors” and “Cautionary Note Regarding Forward-Looking Statements” in the Company’s
filings with the Securities and Exchange Commission (“SEC”), which are available on the SEC’s website at www.sec.gov.
Forward-looking
statements are also subject to the risks and other issues described below under “Non-GAAP Financial Measures,” which could
cause actual results to differ materially from current expectations included in the Company’s forward-looking statements included
in this press release. Nothing in this press release should be regarded as a representation by any person that the forward-looking statements
set forth herein will be achieved or that any of the contemplated results of such forward looking statements will be achieved, including
without limitation any expectations about the Company’s operational and financial performance or achievements through and including
2024. There may be additional risks about which the Company is presently unaware or that the Company currently believes are immaterial
that could also cause actual results to differ from those contained in the forward-looking statements. The reader should not place undue
reliance on forward-looking statements, which speak only as of the date they are made. The Company anticipates that subsequent events
and developments will cause its assessments to change. However, while the Company may elect to update these forward-looking statements
at some point in the future, it expressly disclaims any duty to update these forward-looking statements, except as otherwise required
by law.
Non-GAAP Financial Measures
Adjusted EBITDA
and Free Cash Flow are non-GAAP financial measures and should not be considered as a substitute for net income (loss) or net cash from
operating activities, respectively, or any other performance measure derived in accordance with GAAP or as an alternative to net cash
provided by operating activities as a measure of our profitability or liquidity. Adjusted EBITDA and Free Cash Flow are supplemental
measures utilized by our management and other users of our financial statements such as investors, commercial banks, research analysts
and others, to assess our financial performance. We believe Adjusted EBITDA is an important supplemental measure because it allows us
to compare our operating performance on a consistent basis across periods by removing the effects of our capital structure (such as varying
levels of interest expense), asset base (such as depreciation and amortization) and items outside the control of our management team
(such as income tax rates). We believe Free Cash Flow is an important supplemental liquidity measure of the cash that is available (if
any), after purchases of property and equipment, for operational expenses, investment in our business, and to make acquisitions, and
Free Cash Flow is useful to investors as a liquidity measure because it measures our ability to generate or use cash in excess of our
capital investments in property and equipment.
We view Adjusted
EBITDA and Free Cash Flow as important indicators of performance. We define Adjusted EBITDA as our net income (loss), before (i) interest
expense, net, (ii) income tax provision, (iii) depreciation, depletion and amortization, (iv) loss on disposal of assets,
(v) stock-based compensation, and (vi) other charges, such as reorganization costs, stock compensation expense and other costs
related to our initial public offering, certain credit losses, (gain) or loss on extinguishment of debt, unrealized loss (or gain) on
investment, acquisition and integration expenses, litigation expenses and accruals for legal contingencies, and acquisition earn-out
adjustments. We define Free Cash Flow as net cash provided by or (used in) operating activities less investment in property, plant and
equipment plus proceeds from sale of assets.
We believe that
our presentation of Adjusted EBITDA and Free Cash Flow will provide useful information to investors in assessing our financial condition
and results of operations.
Net income (loss)
is the GAAP measure most directly comparable to Adjusted EBITDA. Adjusted EBITDA should not be considered as an alternative to net income
(loss). Adjusted EBITDA has important limitations as an analytical tool because it excludes some but not all items that affect the most
directly comparable GAAP financial measure. Because Adjusted EBITDA may be defined differently by other companies in our industry, our
definition of this non-GAAP financial measure may not be comparable to similarly titled measures of other companies, thereby diminishing
their utility.
Net cash provided
by operating activities is the GAAP measure most directly comparable to Free Cash Flow. Free Cash Flow should not be considered as an
alternative to net cash provided by operating activities. Free Cash Flow has important limitations as an analytical tool including that
Free Cash Flow does not reflect the cash requirements necessary to service our indebtedness and Free Cash Flow is not a reliable measure
for actual cash available to the Company at any one time. Because Free Cash Flow may be defined differently by other companies in our
industry, our definition of this Non-GAAP Financial Measure may not be comparable to similarly titled measures of other companies, thereby
diminishing their utility.
The presentation
of Non-GAAP Financial Measures is not intended to be a substitute for, and should not be considered in isolation from, the financial
measures reported in accordance with GAAP. The following tables present a reconciliation of the Non-GAAP Financial Measures of Adjusted
EBITDA and Free Cash Flow to the most directly comparable GAAP financial measure for the periods indicated.
- Tables to Follow-
ProFrac
Holding Corp. (NasdaqGS: ACDC) |
Consolidated Balance Sheets |
| |
March 31 | | |
Dec. 31 | |
(In millions) | |
2024 | | |
2023 | |
ASSETS | |
| | | |
| | |
Current assets: | |
| | | |
| | |
Cash and cash equivalents | |
$ | 28.3 | | |
$ | 25.3 | |
Accounts receivable, net | |
| 381.8 | | |
| 346.1 | |
Accounts receivable — related party, net | |
| 11.9 | | |
| 6.8 | |
Inventories | |
| 219.8 | | |
| 236.6 | |
Prepaid expenses and other current assets | |
| 22.8 | | |
| 23.3 | |
Total current assets | |
| 664.6 | | |
| 638.1 | |
Property, plant, and equipment, net | |
| 1,689.8 | | |
| 1,779.0 | |
Operating lease right-of-use assets, net | |
| 77.7 | | |
| 87.2 | |
Goodwill | |
| 342.3 | | |
| 325.9 | |
Intangible assets, net | |
| 164.7 | | |
| 173.5 | |
Investments | |
| 30.4 | | |
| 28.9 | |
Deferred tax assets | |
| 0.1 | | |
| 0.3 | |
Other assets | |
| 37.4 | | |
| 37.8 | |
Total assets | |
$ | 3,007.0 | | |
$ | 3,070.7 | |
| |
| | | |
| | |
LIABILITIES, MEZZANINE EQUITY, AND STOCKHOLDERS’ EQUITY | |
| | | |
| | |
Current liabilities: | |
| | | |
| | |
Accounts payable | |
$ | 281.8 | | |
$ | 319.0 | |
Accounts payable — related party | |
| 16.6 | | |
| 21.9 | |
Accrued expenses | |
| 89.0 | | |
| 65.6 | |
Current portion of long-term debt | |
| 136.4 | | |
| 126.4 | |
Current portion of operating lease liabilities | |
| 19.6 | | |
| 24.5 | |
Other current liabilities | |
| 64.4 | | |
| 84.1 | |
Other current liabilities — related party | |
| 15.8 | | |
| 7.4 | |
Total current liabilities | |
| 623.6 | | |
| 648.9 | |
Long-term debt | |
| 895.1 | | |
| 923.5 | |
Long-term debt — related party | |
| 17.1 | | |
| 18.6 | |
Operating lease liabilities | |
| 63.2 | | |
| 67.8 | |
Tax receivable agreement liability | |
| 64.8 | | |
| 68.1 | |
Other liabilities | |
| 9.6 | | |
| 15.2 | |
Total liabilities | |
| 1,673.4 | | |
| 1,742.1 | |
| |
| | | |
| | |
Mezzanine equity: | |
| | | |
| | |
Series A preferred stock | |
| 59.9 | | |
| 58.7 | |
| |
| | | |
| | |
Stockholders' equity: | |
| | | |
| | |
Preferred stock | |
| — | | |
| — | |
Class A common stock | |
| 1.5 | | |
| 1.5 | |
Additional paid-in capital | |
| 1,227.2 | | |
| 1,225.4 | |
Accumulated deficit | |
| (15.4 | ) | |
| (16.0 | ) |
Accumulated other comprehensive income | |
| 0.3 | | |
| 0.3 | |
Total stockholders' equity attributable to ProFrac Holding Corp. | |
| 1,213.6 | | |
| 1,211.2 | |
Noncontrolling interests | |
| 60.1 | | |
| 58.7 | |
Total stockholders' equity | |
| 1,273.7 | | |
| 1,269.9 | |
Total liabilities, mezzanine equity, and stockholders' equity | |
$ | 3,007.0 | | |
$ | 3,070.7 | |
ProFrac
Holding Corp. (NasdaqGS: ACDC) |
Consolidated Statements of Operations |
| |
Three Months Ended | |
| |
March 31 | | |
Dec. 31 | | |
March 31 | |
(In millions) | |
2024 | | |
2023 | | |
2023 | |
Total revenues | |
$ | 581.5 | | |
$ | 489.1 | | |
$ | 857.5 | |
| |
| | | |
| | | |
| | |
Operating costs and expenses: | |
| | | |
| | | |
| | |
Cost of revenues, exclusive of depreciation, depletion and amortization | |
| 373.7 | | |
| 323.0 | | |
| 545.9 | |
Selling, general, and administrative | |
| 50.6 | | |
| 59.3 | | |
| 77.9 | |
Depreciation, depletion and amortization | |
| 112.8 | | |
| 107.7 | | |
| 110.3 | |
Acquisition and integration costs | |
| 0.2 | | |
| 1.7 | | |
| 12.3 | |
Other operating expense, net | |
| 4.3 | | |
| 11.7 | | |
| 4.4 | |
Total operating costs and expenses | |
| 541.6 | | |
| 503.4 | | |
| 750.8 | |
| |
| | | |
| | | |
| | |
Operating income (loss) | |
| 39.9 | | |
| (14.3 | ) | |
| 106.7 | |
| |
| | | |
| | | |
| | |
Other income (expense): | |
| | | |
| | | |
| | |
Interest expense, net | |
| (37.6 | ) | |
| (38.8 | ) | |
| (34.9 | ) |
Gain (loss) on extinguishment of debt | |
| (0.8 | ) | |
| (37.6 | ) | |
| 4.1 | |
Other income (expense), net | |
| 1.8 | | |
| (14.2 | ) | |
| (9.4 | ) |
Income (loss) before income taxes | |
| 3.3 | | |
| (104.9 | ) | |
| 66.5 | |
Income tax benefit (expense) | |
| (0.3 | ) | |
| 8.4 | | |
| (6.7 | ) |
Net income (loss) | |
| 3.0 | | |
| (96.5 | ) | |
| 59.8 | |
Less: net (income) loss attributable to noncontrolling interests | |
| (1.2 | ) | |
| (1.4 | ) | |
| 4.2 | |
Less: net income attributable to redeemable noncontrolling interests | |
| — | | |
| — | | |
| (42.0 | ) |
Net income (loss) attributable to ProFrac Holding Corp. | |
$ | 1.8 | | |
$ | (97.9 | ) | |
$ | 22.0 | |
Net income (loss) attributable to Class A common shareholders | |
$ | 0.6 | | |
$ | (99.1 | ) | |
$ | 22.0 | |
ProFrac
Holding Corp. (NasdaqGS: ACDC) |
Consolidated Statements of Cash Flows |
| |
Three Months Ended | |
| |
March 31 | | |
Dec. 31 | | |
March 31 | |
(In millions) | |
2024 | | |
2023 | | |
2023 | |
Cash flows from operating activities: | |
| | | |
| | | |
| | |
Net income (loss) | |
$ | 3.0 | | |
$ | (96.5 | ) | |
$ | 59.8 | |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | |
| | | |
| | | |
| | |
Depreciation, depletion and amortization | |
| 112.8 | | |
| 107.7 | | |
| 110.3 | |
Amortization of acquired contract liabilities | |
| (16.5 | ) | |
| (16.5 | ) | |
| (8.1 | ) |
Stock-based compensation | |
| 2.1 | | |
| 2.5 | | |
| 13.1 | |
Loss (gain) on disposal of assets, net | |
| (1.4 | ) | |
| (1.4 | ) | |
| 1.5 | |
Non-cash loss (gain) on extinguishment of debt | |
| 0.8 | | |
| 21.5 | | |
| (4.1 | ) |
Amortization of debt issuance costs | |
| 3.2 | | |
| 5.5 | | |
| 6.1 | |
Acquisition earnout adjustment | |
| — | | |
| — | | |
| (3.0 | ) |
Unrealized loss (gain) on investments, net | |
| (1.2 | ) | |
| 14.4 | | |
| 9.7 | |
Deferred tax expense (benefit) | |
| 0.2 | | |
| (4.9 | ) | |
| — | |
Other non-cash items, net | |
| — | | |
| (0.1 | ) | |
| 0.1 | |
Changes in operating assets and liabilities: | |
| (23.9 | ) | |
| 10.5 | | |
| 48.1 | |
Net cash provided by operating activities | |
| 79.1 | | |
| 42.7 | | |
| 233.5 | |
| |
| | | |
| | | |
| | |
Cash flows from investing activities: | |
| | | |
| | | |
| | |
Acquisitions, net of cash acquired | |
| — | | |
| 2.0 | | |
| (443.6 | ) |
Investment in property, plant & equipment | |
| (59.9 | ) | |
| (33.1 | ) | |
| (83.2 | ) |
Proceeds from sale of assets | |
| 6.6 | | |
| 3.2 | | |
| 1.0 | |
Other investments | |
| — | | |
| (0.5 | ) | |
| — | |
Net cash used in investing activities | |
| (53.3 | ) | |
| (28.4 | ) | |
| (525.8 | ) |
| |
| | | |
| | | |
| | |
Cash flows from financing activities: | |
| | | |
| | | |
| | |
Proceeds from issuance of long-term debt | |
| — | | |
| 885.3 | | |
| 320.0 | |
Repayments of long-term debt | |
| (37.5 | ) | |
| (842.8 | ) | |
| (18.2 | ) |
Borrowings from revolving credit agreements | |
| 501.1 | | |
| 355.9 | | |
| 406.7 | |
Repayments of revolving credit agreements | |
| (485.2 | ) | |
| (369.8 | ) | |
| (363.0 | ) |
Payment of debt issuance costs | |
| (1.1 | ) | |
| (43.4 | ) | |
| (18.4 | ) |
Tax withholding related to net share settlement of equity awards | |
| (0.1 | ) | |
| — | | |
| — | |
Net cash provided by (used in) financing activities | |
| (22.8 | ) | |
| (14.8 | ) | |
| 327.1 | |
| |
| | | |
| | | |
| | |
Net increase (decrease) in cash, cash equivalents, and restricted cash | |
| 3.0 | | |
| (0.5 | ) | |
| 34.8 | |
Cash, cash equivalents, and restricted cash beginning of period | |
| 25.3 | | |
| 25.8 | | |
| 37.9 | |
Cash, cash equivalents, and restricted cash end of period | |
$ | 28.3 | | |
$ | 25.3 | | |
$ | 72.7 | |
ProFrac
Holding Corp. (NasdaqGS: ACDC) |
Reconciliation of Net Income (Loss) to Adjusted
EBITDA |
| |
Three Months Ended | |
| |
March 31 | | |
Dec. 31 | | |
March 31 | |
(In millions) | |
2024 | | |
2023 | | |
2023 | |
Net income (loss) | |
$ | 3.0 | | |
$ | (96.5 | ) | |
$ | 59.8 | |
| |
| | | |
| | | |
| | |
Interest expense, net | |
| 37.6 | | |
| 38.8 | | |
| 34.9 | |
Depreciation, depletion and amortization | |
| 112.8 | | |
| 107.7 | | |
| 110.3 | |
Income tax expense (benefit) | |
| 0.3 | | |
| (8.4 | ) | |
| 6.7 | |
Loss (gain) on disposal of assets, net | |
| (1.4 | ) | |
| (1.4 | ) | |
| 1.5 | |
Loss (gain) on extinguishment of debt | |
| 0.8 | | |
| 37.6 | | |
| (4.1 | ) |
Acquisition earnout adjustment | |
| — | | |
| — | | |
| (3.0 | ) |
Stock-based compensation | |
| 2.1 | | |
| 2.5 | | |
| 2.9 | |
Stock-based compensation related to deemed contributions | |
| — | | |
| — | | |
| 10.2 | |
Provision for credit losses, net of recoveries | |
| — | | |
| — | | |
| 0.1 | |
Impairment of long-lived assets | |
| — | | |
| 2.5 | | |
| — | |
Severance charges | |
| 0.7 | | |
| — | | |
| — | |
Acquisition and integration costs | |
| 0.2 | | |
| 1.7 | | |
| 12.3 | |
Litigation expenses and accruals for legal contingencies | |
| 4.8 | | |
| 10.6 | | |
| 5.8 | |
Unrealized loss (gain) on investments, net | |
| (1.2 | ) | |
| 14.4 | | |
| 9.7 | |
Adjusted EBITDA | |
$ | 159.7 | | |
$ | 109.5 | | |
$ | 247.1 | |
ProFrac
Holding Corp. (NasdaqGS: ACDC) |
Segment Information |
| |
Three Months Ended | |
| |
March 31 | | |
Dec. 31 | | |
March 31 | |
(In millions) | |
2024 | | |
2023 | | |
2023 | |
Revenues | |
| | | |
| | | |
| | |
Stimulation services | |
$ | 517.3 | | |
$ | 403.3 | | |
$ | 790.2 | |
Proppant production | |
| 77.7 | | |
| 92.9 | | |
| 82.2 | |
Manufacturing | |
| 43.5 | | |
| 34.1 | | |
| 67.1 | |
Other | |
| 41.7 | | |
| 43.5 | | |
| 49.2 | |
Total segments | |
| 680.2 | | |
| 573.8 | | |
| 988.7 | |
Eliminations | |
| (98.7 | ) | |
| (84.7 | ) | |
| (131.2 | ) |
Total revenues | |
$ | 581.5 | | |
$ | 489.1 | | |
$ | 857.5 | |
| |
| | | |
| | | |
| | |
Adjusted EBITDA | |
| | | |
| | | |
| | |
Stimulation services | |
$ | 125.0 | | |
$ | 58.0 | | |
$ | 205.7 | |
Proppant production | |
| 28.4 | | |
| 44.9 | | |
| 41.3 | |
Manufacturing | |
| 4.4 | | |
| 1.8 | | |
| 8.0 | |
Other | |
| 3.6 | | |
| 4.8 | | |
| (7.9 | ) |
Total segments | |
| 161.4 | | |
| 109.5 | | |
| 247.1 | |
Eliminations | |
| (1.7 | ) | |
| — | | |
| — | |
Total adjusted EBITDA | |
$ | 159.7 | | |
$ | 109.5 | | |
$ | 247.1 | |
ProFrac
Holding Corp. (NasdaqGS: ACDC) |
Net Debt |
| |
March 31 | | |
Dec. 31 | |
(In millions) | |
2024 | | |
2023 | |
Current portion of long-term debt | |
$ | 136.4 | | |
$ | 126.4 | |
Long-term debt | |
| 895.1 | | |
| 923.5 | |
Long-term debt — related party | |
| 17.1 | | |
| 18.6 | |
Total debt | |
| 1,048.6 | | |
| 1,068.5 | |
| |
| | | |
| | |
Plus: unamortized debt discounts, premiums, and issuance costs | |
| 36.5 | | |
| 39.4 | |
Total principal amount of debt | |
| 1,085.1 | | |
| 1,107.9 | |
| |
| | | |
| | |
Less: cash and cash equivalents | |
| (28.3 | ) | |
| (25.3 | ) |
Net debt | |
$ | 1,056.8 | | |
$ | 1,082.6 | |
ProFrac
Holding Corp. (NasdaqGS: ACDC) |
Free Cash Flow |
| |
Three Months Ended | |
| |
March 31 | | |
Dec. 31 | |
(In millions) | |
2024 | | |
2023 | |
Net cash provided by operating activities | |
$ | 79.1 | | |
$ | 42.7 | |
| |
| | | |
| | |
Investment in property, plant & equipment | |
| (59.9 | ) | |
| (33.1 | ) |
Proceeds from sale of assets | |
| 6.6 | | |
| 3.2 | |
Free cash flow | |
$ | 25.8 | | |
$ | 12.8 | |
v3.24.1.u1
X |
- DefinitionBoolean flag that is true when the XBRL content amends previously-filed or accepted submission.
+ References
+ Details
Name: |
dei_AmendmentFlag |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionFor the EDGAR submission types of Form 8-K: the date of the report, the date of the earliest event reported; for the EDGAR submission types of Form N-1A: the filing date; for all other submission types: the end of the reporting or transition period. The format of the date is YYYY-MM-DD.
+ References
+ Details
Name: |
dei_DocumentPeriodEndDate |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:dateItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe type of document being provided (such as 10-K, 10-Q, 485BPOS, etc). The document type is limited to the same value as the supporting SEC submission type, or the word 'Other'.
+ References
+ Details
Name: |
dei_DocumentType |
Namespace Prefix: |
dei_ |
Data Type: |
dei:submissionTypeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAddress Line 1 such as Attn, Building Name, Street Name
+ References
+ Details
Name: |
dei_EntityAddressAddressLine1 |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAddress Line 2 such as Street or Suite number
+ References
+ Details
Name: |
dei_EntityAddressAddressLine2 |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- Definition
+ References
+ Details
Name: |
dei_EntityAddressCityOrTown |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCode for the postal or zip code
+ References
+ Details
Name: |
dei_EntityAddressPostalZipCode |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionName of the state or province.
+ References
+ Details
Name: |
dei_EntityAddressStateOrProvince |
Namespace Prefix: |
dei_ |
Data Type: |
dei:stateOrProvinceItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionA unique 10-digit SEC-issued value to identify entities that have filed disclosures with the SEC. It is commonly abbreviated as CIK.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityCentralIndexKey |
Namespace Prefix: |
dei_ |
Data Type: |
dei:centralIndexKeyItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionIndicate if registrant meets the emerging growth company criteria.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityEmergingGrowthCompany |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCommission file number. The field allows up to 17 characters. The prefix may contain 1-3 digits, the sequence number may contain 1-8 digits, the optional suffix may contain 1-4 characters, and the fields are separated with a hyphen.
+ References
+ Details
Name: |
dei_EntityFileNumber |
Namespace Prefix: |
dei_ |
Data Type: |
dei:fileNumberItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTwo-character EDGAR code representing the state or country of incorporation.
+ References
+ Details
Name: |
dei_EntityIncorporationStateCountryCode |
Namespace Prefix: |
dei_ |
Data Type: |
dei:edgarStateCountryItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe exact name of the entity filing the report as specified in its charter, which is required by forms filed with the SEC.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityRegistrantName |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe Tax Identification Number (TIN), also known as an Employer Identification Number (EIN), is a unique 9-digit value assigned by the IRS.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityTaxIdentificationNumber |
Namespace Prefix: |
dei_ |
Data Type: |
dei:employerIdItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionLocal phone number for entity.
+ References
+ Details
Name: |
dei_LocalPhoneNumber |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 13e -Subsection 4c
+ Details
Name: |
dei_PreCommencementIssuerTenderOffer |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 14d -Subsection 2b
+ Details
Name: |
dei_PreCommencementTenderOffer |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTitle of a 12(b) registered security.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b
+ Details
Name: |
dei_Security12bTitle |
Namespace Prefix: |
dei_ |
Data Type: |
dei:securityTitleItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionName of the Exchange on which a security is registered.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection d1-1
+ Details
Name: |
dei_SecurityExchangeName |
Namespace Prefix: |
dei_ |
Data Type: |
dei:edgarExchangeCodeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as soliciting material pursuant to Rule 14a-12 under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Section 14a -Number 240 -Subsection 12
+ Details
Name: |
dei_SolicitingMaterial |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTrading symbol of an instrument as listed on an exchange.
+ References
+ Details
Name: |
dei_TradingSymbol |
Namespace Prefix: |
dei_ |
Data Type: |
dei:tradingSymbolItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as written communications pursuant to Rule 425 under the Securities Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Securities Act -Number 230 -Section 425
+ Details
Name: |
dei_WrittenCommunications |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=us-gaap_CommonStockMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=us-gaap_WarrantMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
ProFrac (NASDAQ:ACDC)
Historical Stock Chart
From Nov 2024 to Dec 2024
ProFrac (NASDAQ:ACDC)
Historical Stock Chart
From Dec 2023 to Dec 2024