THE
WOODLANDS, Texas, Aug. 9, 2023
/PRNewswire/ -- Target Hospitality Corp. ("Target Hospitality",
"Target" or the "Company") (NASDAQ: TH), one of North America's largest providers of
vertically-integrated modular accommodations and value-added
hospitality services, today reported results for the three months
ended June 30, 2023.
Financial and Operational Highlights
- Second quarter 2023 revenue increased 31% to $143.6 million compared to the same period in
2022
- Net income of $46.5 million for
the three months ended June 30, 2023,
compared to $22.9 million for the
same period in 2022
- Basic and diluted income per share of $0.46 and $0.44,
respectively, for the three months ended June 30, 2023
- Record Adjusted EBITDA of $90.9
million for the second quarter 2023, an increase of 62%
compared to the same period in 2022
- Generated net cash provided by operating activities of over
$379 million and Discretionary Cash
Flow ("DCF")(1) of over $368
million for the twelve months ended June 30, 2023
- Significant financial flexibility with approximately
$195 million in total available
liquidity and a net leverage ratio of 0.4x as of June 30, 2023
- Acquired strategic humanitarian assets focused on increasing
Target's portfolio capacity to meet the U.S. government's stated
and urgent need for additional humanitarian housing solutions
- Notice issued from the U.S. government of their desire to
increase influx care facility ("ICF") network capacity to
approximately 10,000 ICF beds across multiple geographic
locations
- Established strategic partnership with world-class government
service provider to jointly pursue several new ICF community
sites
- Submitted several bids, supporting approximately $1.0 billion of capital deployment in response to
the government's solicitation for all-inclusive purpose-built ICF
sites
- Strategically positioned to continue supporting the
government's desired ICF network capacity through Target's
established, and highly customized, Pecos Children's Center ("PCC")
community in Pecos, Texas, jointly
with Target's existing non-profit partner
Executive Commentary
"Our record setting second quarter results reflect the positive
momentum we have sustained over the past year. We have established
significant operational flexibility and scale, which supports
consistent financial results while simultaneously aligning with
customer demand," stated Brad
Archer, President and Chief Executive Officer.
"These fundamentals create the ideal scenario to continue
serving our world-class customers, while pursuing an expanding
pipeline of organic growth opportunities focused on enhancing and
diversifying our contract portfolio. We believe this strategic
focus creates the greatest opportunity to continue driving value
creation for our shareholders," concluded Mr. Archer.
Financial Results
Second Quarter Summary Highlights
Refer to exhibits to this earnings release for definitions
and reconciliations of Non-GAAP financial measures to GAAP
financial measures
|
|
|
|
|
|
|
|
For the Three Months Ended ($ in '000s, except per
share amounts) - (unaudited)
|
|
June 30, 2023
|
|
June 30, 2022
|
|
Revenue
|
|
$
|
143,630
|
|
$
|
109,647
|
|
Net income
|
|
$
|
46,453
|
|
$
|
22,851
|
|
Income per share – basic
|
|
$
|
0.46
|
|
$
|
0.24
|
|
Income per share – diluted
|
|
$
|
0.44
|
|
$
|
0.24
|
|
Adjusted EBITDA
|
|
$
|
90,915
|
|
$
|
56,122
|
|
Average utilized beds
|
|
|
14,876
|
|
|
11,523
|
|
Utilization
|
|
|
91
|
%
|
|
78
|
%
|
Revenue for the three months ended June 30, 2023, was
$143.6 million compared to
$109.6 million for the same period in
2022, a 31% increase. The increase was driven by the Government
segment and the expanded and enhanced PCC community ("Expanded PCC
Community"), previously announced on July 6,
2022.
Net income was $46.5 million for
the three months ended June 30, 2023,
compared to $22.9 million for the
same period in 2022.
Adjusted EBITDA was $90.9 million
for the three months ended June 30,
2023, compared to $56.1
million for the same period in 2022, a 62% increase.
Capital Management
The Company had approximately $15.6
million of capital expenditures for the three months ended
June 30, 2023, primarily related to a
strategic humanitarian asset acquisition focused on increasing
portfolio capacity in support of the U.S. government's critical
humanitarian aid mission and enhancing HFS – South assets to match
continued strong customer demand.
As of June 30, 2023, the Company had approximately
$70 million of cash and cash
equivalents with approximately $195
million of total available liquidity and a net leverage
ratio of 0.4 times.
Government Influx Care Facility and Humanitarian
Update
As the Company previously announced, effective March 7, 2023, a key milestone was achieved
through the establishment of the required contracting vehicle the
U.S. government utilizes to facilitate multi-year contract awards.
This was a critical step towards securing a long-term contract for
Target's existing PCC ICF community.
Further, on May 5, 2023, the
government released the detailed performance of work statement
associated with this contracting vehicle, which will serve as the
basis for community requirements supporting multi-year contract
awards. Importantly, these requirements materially align with the
existing PCC specifications and capabilities.
In connection with the performance of work statement, the
government outlined their intention to award a total of three
contracts for comprehensive ICF sites. The government's
solicitation is aligned with their desire to create a portfolio
of ICF communities capable of supporting approximately 10,000
individuals, requiring two new ICF communities in addition to the
established PCC ICF site.
Target has strategically partnered with established government
service providers and has jointly submitted several solutions for
the creation of new ICF sites to support surge capacity beyond the
U.S. governments existing shelter network. These solutions span
numerous geographic locations and are focused on providing the U.S.
government with maximum flexibility as they determine the desired
location of new ICF communities.
To satisfy these mission critical solutions, Target has
submitted requested proposals supporting approximately $1.0 billion of cumulative capital deployment to
create highly customized and purpose-built solutions backed by
multi-year U.S. government contracts. Target anticipates any
potential awards from these proposals to occur over the next
several months.
As a reminder, Target recently acquired strategic humanitarian
assets in anticipation of the U.S. government's desire to increase
their portfolio of humanitarian housing solutions. These assets
have been proposed as a viable solution to the government's
solicitation for additional ICF sites and satisfy many of the
government's required specifications, including proximity to the
U.S. Southwest border, size, availability, and other critical
service offering requirements.
Additionally, Target's established presence providing these
critical and highly customized solutions to the U.S. government is
an essential element and positions Target to pursue these
additional ICF opportunities.
Target is pleased with the progress of contract discussions
regarding its existing PCC community and anticipates contract
specifications being finalized later in 2023, with the U.S.
government and its existing non-profit partner. Additionally,
Target is encouraged by the pace of discussions regarding the
government's intention to add new ICF communities to its portfolio.
Target is well positioned, with multiple world class partners, to
provide these holistic humanitarian solutions to the U.S.
government in support of its critical domestic humanitarian aid
mission.
Business Update
Target's strategically located HFS - South network of
communities continues to experience positive trends in customer
activity, supported by strong demand fundamentals for its premium
hospitality solutions. These trends continue to support sequential
quarterly increases in customer demand, resulting in an 18%
increase in HFS - South utilization compared to the second quarter
of 2022.
The Company continues to actively evaluate an expanding pipeline
of strategic growth opportunities and seeks to allocate over
$500 million of net growth capital
through 2027. As a result of the size and scale of these
opportunities, there are inherently longer sales cycles prior to
official contract award and announcement. While final outcomes
remain uncertain, Target remains pleased with the continued
progress of ongoing discussions involving a number of these
opportunities.
As the Company continues to pursue an active pipeline of
strategic growth opportunities, some of which could have an
economic impact on 2023, the Company is providing its 2023 outlook,
excluding acquisitions of:
- Total revenue between $550 and
$580 million
- Adjusted EBITDA(1) between $346 and $365
million
- Total capital spending between $25 and $35
million, excluding acquisitions
- Zero net debt by year end 2023
In addition, the 2023 financial outlook includes non-cash
infrastructure revenue amortization of approximately $117 million associated with the Expanded PCC
Community enhancements.
Segment Results – Second Quarter 2023
Government
Refer to exhibits to this earnings release for definitions
and reconciliations of Non-GAAP financial measures to GAAP
financial measures
|
|
|
|
|
|
|
|
For the Three Months Ended ($ in '000s) -
(unaudited)
|
|
June 30, 2023
|
|
June 30, 2022
|
|
Revenue
|
|
$
|
101,179
|
|
$
|
74,915
|
|
Adjusted gross profit
(1)
|
|
$
|
87,535
|
|
$
|
50,699
|
|
Revenue for the three months ended June 30, 2023, was
$101.2 million compared to
$74.9 million for the same period in
2022. The increase in revenue is a result of the Expanded PCC
Community.
Hospitality & Facilities Services - South
Refer to exhibits to this earnings release for definitions
and reconciliations of Non-GAAP financial measures to GAAP
financial measures
|
|
|
|
|
|
|
|
|
For the Three Months Ended ($ in '000s, except ADR) -
(unaudited)
|
|
June 30, 2023
|
|
June 30, 2022
|
|
|
Revenue
|
|
$
|
39,154
|
|
$
|
32,620
|
|
|
Adjusted gross profit
|
|
$
|
13,294
|
|
$
|
13,967
|
|
|
Average daily rate (ADR)
|
|
$
|
75.21
|
|
$
|
73.96
|
|
|
Average utilized beds
|
|
|
5,643
|
|
|
4,765
|
|
|
Utilization
|
|
|
79
|
%
|
|
71
|
%
|
|
Revenue for the three months ended June 30, 2023, was
$39.2 million compared to
$32.6 million for the same period in
2022.
Average utilized beds increased to 5,643, with utilization of
79%, for the three months ended June 30,
2023. Target continues to benefit from increasing customer
demand, which has supported consecutive quarterly increases in
utilization, as the Company's expansive network provides added
value and superior flexibility in labor allocation while offering
world-class service offerings.
All Other
Refer to exhibits to this earnings release for definitions
and reconciliations of Non-GAAP financial measures to GAAP
financial measures
|
|
|
|
|
|
|
|
For the Three Months Ended ($ in '000s) -
(unaudited)
|
|
June 30, 2023
|
|
June 30, 2022
|
|
Revenue
|
|
$
|
3,297
|
|
$
|
2,112
|
|
Adjusted gross profit
|
|
$
|
(471)
|
|
$
|
(260)
|
|
This segment's operations consist of hospitality services
revenue not included in other segments. Revenue for the three
months ended June 30, 2023, was $3.3
million compared to $2.1
million for the same period in 2022.
Conference Call
The Company has scheduled a conference call for August 9, 2023, at 8:00
a.m. Central Time (9:00 am Eastern
Time) to discuss the second quarter 2023 results.
The conference call will be available by live webcast through
the Investors section of Target Hospitality's website at
www.TargetHospitality.com or by dialing in as follows:
Domestic:
|
1-888-317-6003
|
International:
|
1-412-317-6061
|
Passcode:
|
6325092
|
Please register for the webcast or dial into the conference call
approximately 15 minutes prior to the scheduled start time.
About Target Hospitality
Target Hospitality is one of North
America's largest providers of vertically integrated modular
accommodations and value-added hospitality services in the United States. Target builds, owns and
operates a customized and growing network of communities for a
range of end users through a full suite of value-added solutions
including premium food service management, concierge, laundry,
logistics, security and recreational facilities services.
Cautionary Statement Regarding Forward Looking
Statements
Certain statements made in this press release (including the
financial outlook contained herein) are "forward looking
statements" within the meaning of the "safe harbor" provisions of
the United States Private Securities Litigation Reform Act of 1995.
When used in this press release, the words "estimates,"
"projected," "expects," "anticipates," "forecasts," "plans,"
"intends," "believes," "seeks," "may," "will," "should," "future,"
"propose" and variations of these words or similar expressions (or
the negative versions of such words or expressions) are intended to
identify forward-looking statements. These forward-looking
statements are not guarantees of future performance, conditions or
results, and involve a number of known and unknown risks,
uncertainties, assumptions and other important factors, many of
which are outside our control, that could cause actual results or
outcomes to differ materially from those discussed in the
forward-looking statements. Important factors, among others, that
may affect actual results or outcomes include: operational,
economic, including inflation, political and regulatory risks; our
ability to effectively compete in the specialty rental
accommodations and hospitality services industry, including growing
the HFS – South and Government segments; effective management of
our communities; natural disasters and other business distributions
including outbreaks of epidemic or pandemic disease; the duration
of any future public health crisis, related economic repercussions
and the resulting negative impact to global economic demand; the
effect of changes in state building codes on marketing our
buildings; changes in demand within a number of key industry
end-markets and geographic regions; our reliance on third party
manufacturers and suppliers; failure to retain key personnel;
increases in raw material and labor costs; the effect of impairment
charges on our operating results; our future operating results
fluctuating, failing to match performance or to meet expectations;
our exposure to various possible claims and the potential
inadequacy of our insurance; unanticipated changes in our tax
obligations; our obligations under various laws and regulations;
the effect of litigation, judgments, orders, regulatory or customer
bankruptcy proceedings on our business; our ability to successfully
acquire and integrate new operations; global or local economic and
political movements, including any changes in policy under the
Biden administration; federal government budgeting and
appropriations; our ability to effectively manage our credit risk
and collect on our accounts receivable; our ability to fulfill
Target Hospitality's public company obligations; any failure of our
management information systems; our ability to refinance debt on
favorable terms and meet our debt service requirements and
obligations; and risks related to our outstanding obligations in
connection with the Senior Notes. We undertake no obligation to
update or revise any forward-looking statements, whether as a
result of new information, future events or otherwise, except as
required by law.
(1) Non-GAAP Financial Measures
This press release contains historical non-GAAP financial
measures including Adjusted gross profit, Discretionary Cash Flow,
EBITDA, and Adjusted EBITDA, which are measurements not calculated
in accordance with US GAAP, in the discussion of our financial
results because they are key metrics used by management to assess
financial performance. Our business is capital-intensive, and these
additional metrics allow management to further evaluate our
operating performance. Reconciliations of these measures to the
most directly comparable GAAP financial measures are contained
herein. To the extent required, statements disclosing the
definitions, utility and purposes of these measures are also set
forth herein.
This press release also contains a forward-looking non-GAAP
financial measure Adjusted EBITDA. Reconciliations of this
forward-looking measure to its most directly comparable GAAP
financial measures is unavailable to Target Hospitality without
unreasonable effort. We cannot provide a reconciliation of
forward-looking Adjusted EBITDA to GAAP financial measures because
certain items required for such reconciliation are outside of our
control and/or cannot be reasonably predicted, such as the
provision for income taxes. Preparation of such reconciliation
would require a forward-looking balance sheet, statement of income
and statement of cash flow, prepared in accordance with GAAP, and
such forward-looking financial statements are unavailable to us
without unreasonable effort. Although we provide a minimum of
Adjusted EBITDA that we believe will be achieved, we cannot
accurately predict all the components of the Adjusted EBITDA
calculation. Target Hospitality provides an Adjusted EBITDA outlook
because we believe that this measure, when viewed with our results
under GAAP, provide useful information for the reasons noted
below.
Definitions:
Target Hospitality defines Adjusted gross profit, as Gross
profit plus depreciation of specialty rental assets, loss on
impairment, and certain severance costs.
Target Hospitality defines EBITDA as net income (loss) before
interest expense and loss on extinguishment of debt, income tax
expense (benefit), depreciation of specialty rental assets, and
other depreciation and amortization. Adjusted EBITDA reflects the
following further adjustments to EBITDA to exclude certain non-cash
items and the effect of what management considers transactions or
events not related to its core business operations:
- Other (income) expense, net: Other (income) expense, net
includes miscellaneous cash receipts, gains and losses on disposals
of property, plant, and equipment, COVID-19 related expenses, and
other immaterial non-cash items.
- Transaction expenses: Target Hospitality incurred certain
immaterial transactions costs during 2023 and 2022.
- Stock-based compensation: Charges associated with stock-based
compensation expense, which has been, and will continue to be for
the foreseeable future, a significant recurring expense in our
business and an important part of our compensation strategy.
- Change in fair value of warrant liabilities: Non-cash change in
estimated fair value of warrant liabilities.
- Other adjustments: System implementation costs, including
primarily non-cash amortization of capitalized system
implementation costs, business development, accounting standard
implementation costs and certain severance costs.
Target Hospitality defines Discretionary Cash Flow as cash flow
from operations less maintenance capital expenditures for specialty
rental assets.
Utility and Purposes:
EBITDA reflects net income (loss) excluding the impact of
interest expense and loss on extinguishment of debt, provision for
income taxes, depreciation, and amortization. We believe that
EBITDA is a meaningful indicator of operating performance because
we use it to measure our ability to service debt, fund capital
expenditures, and expand our business. We also use EBITDA, as do
analysts, lenders, investors, and others, to evaluate companies
because it excludes certain items that can vary widely across
different industries or among companies within the same industry.
For example, interest expense can be dependent on a company's
capital structure, debt levels, and credit ratings. Accordingly,
the impact of interest expense on earnings can vary significantly
among companies. The tax positions of companies can also vary
because of their differing abilities to take advantage of tax
benefits and because of the tax policies of the jurisdictions in
which they operate. As a result, effective tax rates and provision
for income taxes can vary considerably among companies. EBITDA also
excludes depreciation and amortization expense because companies
utilize productive assets of different ages and use different
methods of both acquiring and depreciating productive assets. These
differences can result in considerable variability in the relative
costs of productive assets and the depreciation and amortization
expense among companies.
Target Hospitality also believes that Adjusted EBITDA is a
meaningful indicator of operating performance. Our Adjusted EBITDA
reflects adjustments to exclude the effects of additional items,
including certain items, that are not reflective of the ongoing
operating results of Target Hospitality. In addition, to derive
Adjusted EBITDA, we exclude gains or losses on the sale and
disposal of depreciable assets and impairment losses because
including them in EBITDA is inconsistent with reporting the ongoing
performance of our remaining assets. Additionally, the gain or loss
on sale and disposal of depreciable assets and impairment losses
represents either accelerated depreciation or excess depreciation
in previous periods, and depreciation is excluded from EBITDA.
Target Hospitality also presents Discretionary cash flows
because we believe it provides useful information regarding our
business as more fully described below. Discretionary cash flows
indicate the amount of cash available after maintenance capital
expenditures for specialty rental assets for, among other things,
investments in our existing business.
Adjusted gross profit, Discretionary Cash Flow, EBITDA and
Adjusted EBITDA are not measurements of Target Hospitality's
financial performance under GAAP and should not be considered as
alternatives to Net income (loss), or other performance measures
derived in accordance with GAAP, or as alternatives to cash flow
from operating activities as measures of Target Hospitality's
liquidity. Adjusted gross profit, Discretionary Cash Flow, EBITDA
and Adjusted EBITDA should not be considered as discretionary cash
available to Target Hospitality to reinvest in the growth of our
business or as measures of cash that is available to it to meet our
obligations. In addition, these non-GAAP measures may not be
comparable to similarly titled measures of other companies. Target
Hospitality's management believe that Adjusted gross profit,
Discretionary Cash Flows, EBITDA and Adjusted EBITDA provides
useful information to investors about Target Hospitality and its
financial condition and results of operations for the following
reasons: (i) they are among the measures used by Target
Hospitality's management team to evaluate its operating
performance; (ii) they are among the measures used by Target
Hospitality's management team to make day-to-day operating
decisions, (iii) they are frequently used by securities analysts,
investors and other interested parties as a common performance
measure to compare results across companies in Target Hospitality's
industry.
Investor Contact:
Mark
Schuck
(832) 702 – 8009
ir@targethospitality.com
Exhibit 1
|
Target Hospitality
Corp.
Consolidated
Statements of Comprehensive Income
($ in thousands,
except per share amounts)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
June 30,
|
|
June 30,
|
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
Services
income
|
|
$
|
92,523
|
|
$
|
74,370
|
|
$
|
187,359
|
|
$
|
133,045
|
Specialty rental
income
|
|
|
51,107
|
|
|
35,277
|
|
|
104,090
|
|
|
56,937
|
Total
revenue
|
|
|
143,630
|
|
|
109,647
|
|
|
291,449
|
|
|
189,982
|
Costs:
|
|
|
|
|
|
|
|
|
|
|
|
|
Services
|
|
|
35,734
|
|
|
40,014
|
|
|
75,434
|
|
|
74,705
|
Specialty
rental
|
|
|
7,538
|
|
|
5,227
|
|
|
16,097
|
|
|
10,156
|
Depreciation of
specialty rental assets
|
|
|
17,992
|
|
|
11,861
|
|
|
35,589
|
|
|
24,661
|
Gross profit
|
|
|
82,366
|
|
|
52,545
|
|
|
164,329
|
|
|
80,460
|
Selling, general and
administrative
|
|
|
13,457
|
|
|
11,103
|
|
|
28,656
|
|
|
22,862
|
Other depreciation and
amortization
|
|
|
3,841
|
|
|
3,585
|
|
|
7,644
|
|
|
7,580
|
Other expense (income),
net
|
|
|
311
|
|
|
24
|
|
|
1,315
|
|
|
(195)
|
Operating
income
|
|
|
64,757
|
|
|
37,833
|
|
|
126,714
|
|
|
50,213
|
Loss on extinguishment
of debt
|
|
|
—
|
|
|
—
|
|
|
2,128
|
|
|
—
|
Interest expense,
net
|
|
|
5,276
|
|
|
9,667
|
|
|
12,773
|
|
|
19,238
|
Change in fair value of
warrant liabilities
|
|
|
(675)
|
|
|
(853)
|
|
|
(4,385)
|
|
|
374
|
Income before income
tax
|
|
|
60,156
|
|
|
29,019
|
|
|
116,198
|
|
|
30,601
|
Income tax
expense
|
|
|
13,703
|
|
|
6,168
|
|
|
25,920
|
|
|
7,256
|
Net income
|
|
|
46,453
|
|
|
22,851
|
|
|
90,278
|
|
|
23,345
|
Change in fair value of
warrant liabilities
|
|
|
(675)
|
|
|
(853)
|
|
|
(4,385)
|
|
|
374
|
Net income attributable
to common stockholders - diluted
|
|
|
45,778
|
|
|
21,998
|
|
|
85,893
|
|
|
23,719
|
Other comprehensive
loss
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency
translation
|
|
|
(5)
|
|
|
(47)
|
|
|
(26)
|
|
|
(65)
|
Comprehensive
income
|
|
$
|
46,448
|
|
$
|
22,804
|
|
$
|
90,252
|
|
$
|
23,280
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number
shares outstanding - basic
|
|
|
101,465,088
|
|
|
97,076,935
|
|
|
101,056,450
|
|
|
97,007,247
|
Weighted average number
shares outstanding - diluted
|
|
|
105,045,608
|
|
|
97,076,935
|
|
|
105,699,684
|
|
|
97,007,247
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share - basic
|
|
$
|
0.46
|
|
$
|
0.24
|
|
$
|
0.89
|
|
$
|
0.24
|
Net income per share - diluted
|
|
$
|
0.44
|
|
$
|
0.24
|
|
$
|
0.81
|
|
$
|
0.24
|
Exhibit 2
|
Target Hospitality
Corp.
Condensed
Consolidated Balance Sheet Data
($ in
thousands)
(unaudited)
|
|
|
|
June 30,
|
|
December 31,
|
|
|
2023
|
|
2022
|
Assets
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
69,578
|
|
$
|
181,673
|
Accounts receivable,
less allowance for doubtful accounts
|
|
|
53,325
|
|
|
42,153
|
Other current
assets
|
|
|
6,940
|
|
|
12,553
|
Total current
assets
|
|
$
|
129,843
|
|
$
|
236,379
|
|
|
|
|
|
|
|
Specialty rental
assets, net
|
|
|
366,226
|
|
|
357,129
|
Goodwill and other
intangibles, net
|
|
|
114,064
|
|
|
116,220
|
Other non-current
assets
|
|
|
55,835
|
|
|
61,999
|
Total assets
|
|
$
|
665,968
|
|
$
|
771,727
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
17,247
|
|
$
|
17,563
|
Deferred revenue and
customer deposits
|
|
|
50,578
|
|
|
120,040
|
Current warrant
liabilities
|
|
|
5,351
|
|
|
—
|
Current portion of
long-term debt, net
|
|
|
207,405
|
|
|
—
|
Other current
liabilities
|
|
|
42,874
|
|
|
53,293
|
Total current
liabilities
|
|
|
323,455
|
|
|
190,896
|
|
|
|
|
|
|
|
Long-term debt,
net
|
|
|
—
|
|
|
328,848
|
Warrant
liabilities
|
|
|
—
|
|
|
9,737
|
Other non-current
liabilities
|
|
|
52,190
|
|
|
41,399
|
Total liabilities
|
|
|
375,645
|
|
|
570,880
|
|
|
|
|
|
|
|
Stockholders' equity
|
|
|
|
|
|
|
Common stock and other
stockholders' equity
|
|
|
112,630
|
|
|
113,165
|
Accumulated
earnings
|
|
|
177,693
|
|
|
87,683
|
Total stockholders' equity
|
|
|
290,322
|
|
|
200,847
|
Total liabilities and stockholders'
equity
|
|
$
|
665,968
|
|
$
|
771,727
|
Exhibit 3
|
Target Hospitality
Corp.
Condensed
Consolidated Cash Flow Data
($ in
thousands)
(unaudited)
|
|
|
|
For the Six Months Ended
|
|
|
June 30,
|
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
Cash and cash equivalents - beginning of
period
|
|
$
|
181,673
|
|
$
|
23,406
|
|
|
|
|
|
|
|
Cash flows from operating
activities
|
|
|
|
|
|
|
Net income
|
|
|
90,278
|
|
|
23,345
|
Adjustments:
|
|
|
|
|
|
|
Depreciation
|
|
|
36,530
|
|
|
25,386
|
Amortization of
intangible assets
|
|
|
6,703
|
|
|
6,855
|
Other non-cash
items
|
|
38,474
|
|
|
14,740
|
Changes in operating
assets and liabilities
|
|
|
(101,710)
|
|
|
(73,693)
|
Net cash provided by (used in) operating
activities
|
|
$
|
70,275
|
|
$
|
(3,367)
|
|
|
|
|
|
|
|
Cash flows from investing
activities
|
|
|
|
|
|
|
Purchases of specialty
rental assets
|
|
|
(42,916)
|
|
|
(15,424)
|
Other investing
activities
|
|
|
(5,875)
|
|
|
(15,340)
|
Net cash used in investing
activities
|
|
$
|
(48,791)
|
|
$
|
(30,764)
|
|
|
|
|
|
|
|
Cash flows from financing
activities
|
|
|
|
|
|
|
Other financing
activities
|
|
|
(133,585)
|
|
|
20,426
|
Net cash provided by (used in) financing
activities
|
|
$
|
(133,585)
|
|
$
|
20,426
|
|
|
|
|
|
|
|
Effect of exchange rate
changes on cash and cash equivalents
|
|
|
6
|
|
|
(3)
|
|
|
|
|
|
|
|
Change in cash and cash
equivalents
|
|
|
(112,095)
|
|
|
(13,708)
|
|
|
|
|
|
|
|
Cash and cash equivalents - end of
period
|
|
$
|
69,578
|
|
$
|
9,698
|
Exhibit 4
|
Target Hospitality
Corp.
Reconciliation of
Gross profit to Adjusted gross profit
($ in
thousands)
(unaudited)
|
|
|
For the Three Months Ended
|
|
For the Six Months Ended
|
|
June 30,
|
|
June 30,
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit
|
$
|
82,366
|
|
$
|
52,545
|
|
$
|
164,329
|
|
$
|
80,460
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation of
specialty rental assets
|
|
17,992
|
|
|
11,861
|
|
|
35,589
|
|
|
24,661
|
Adjusted gross profit
|
$
|
100,358
|
|
$
|
64,406
|
|
$
|
199,918
|
|
$
|
105,121
|
Exhibit 5
|
Target Hospitality
Corp.
Reconciliation of
Net income to EBITDA and Adjusted EBITDA
($ in
thousands)
(unaudited)
|
|
|
For the Three Months Ended
|
|
For the Six Months Ended
|
|
June 30,
|
|
June 30,
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
$
|
46,453
|
|
$
|
22,851
|
|
$
|
90,278
|
|
$
|
23,345
|
Income tax
expense
|
|
13,703
|
|
|
6,168
|
|
|
25,920
|
|
|
7,256
|
Interest expense,
net
|
|
5,276
|
|
|
9,667
|
|
|
12,773
|
|
|
19,238
|
Loss on extinguishment
of debt
|
|
—
|
|
|
—
|
|
|
2,128
|
|
|
—
|
Other depreciation and
amortization
|
|
3,841
|
|
|
3,585
|
|
|
7,644
|
|
|
7,580
|
Depreciation of
specialty rental assets
|
|
17,992
|
|
|
11,861
|
|
|
35,589
|
|
|
24,661
|
EBITDA
|
$
|
87,265
|
|
$
|
54,132
|
|
$
|
174,332
|
|
$
|
82,080
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
Other expense (income),
net
|
|
311
|
|
|
24
|
|
|
1,315
|
|
|
(195)
|
Transaction
expenses
|
|
37
|
|
|
57
|
|
|
88
|
|
|
57
|
Stock-based
compensation
|
|
3,466
|
|
|
1,813
|
|
|
9,113
|
|
|
5,150
|
Change in fair value of
warrant liabilities
|
|
(675)
|
|
|
(853)
|
|
|
(4,385)
|
|
|
374
|
Other
adjustments
|
|
511
|
|
|
949
|
|
|
1,050
|
|
|
2,039
|
Adjusted EBITDA
|
$
|
90,915
|
|
$
|
56,122
|
|
$
|
181,513
|
|
$
|
89,505
|
Exhibit 6
|
Target Hospitality
Corp.
Reconciliation of
Net cash provided by operating activities to Discretionary cash
flows
($ in
thousands)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
For the Twelve Months
|
|
Ended
|
|
June 30,
|
|
2023
|
|
|
|
|
|
|
Net cash provided by operating
activities
|
$
|
379,251
|
Less: Maintenance
capital expenditures for specialty rental assets
|
|
(10,573)
|
Discretionary cash flows
|
$
|
368,678
|
|
|
|
|
|
|
Purchase of specialty
rental assets
|
|
(147,781)
|
Purchase of property,
plant and equipment
|
|
(6,091)
|
Acquired intangible
assets
|
|
(4,547)
|
Proceeds from sale of
specialty rental assets and other property, plant and
equipment
|
|
165
|
Net cash used in investing
activities
|
$
|
(158,254)
|
|
|
|
|
|
|
Principal payments on
finance and finance lease obligations
|
|
(1,412)
|
Principal payments on
borrowings from ABL Facility
|
|
(54,000)
|
Proceeds from
borrowings on ABL Facility
|
|
33,200
|
Repayment of Senior
Notes
|
|
(130,500)
|
Payment of issuance
costs from warrant exchange
|
|
(2,278)
|
Proceeds from issuance
of Common Stock from exercise of warrants
|
|
289
|
Proceeds from issuance
of Common Stock from exercise of stock options
|
|
1,477
|
Payment of deferred
financing costs
|
|
(1,423)
|
Taxes paid related to
net share settlement of equity awards
|
|
(6,462)
|
Net cash used in financing
activities
|
$
|
(161,109)
|
|
|
|
|
|
|
|
|
|
|
|
|
View original
content:https://www.prnewswire.com/news-releases/target-hospitality-reports-record-setting-second-quarter-2023-results-and-expands-strategic-partnerships-to-pursue-growing-humanitarian-demand-301896285.html
SOURCE Target Hospitality