CALGARY,
AB, March 6, 2025 /CNW/ - CES Energy
Solutions Corp. ("CES" or the "Company") (TSX: CEU) (OTC:
CESDF) is pleased to announce strong financial results for the
three and twelve months ended December 31,
2024, along with a 42% increase to the quarterly dividend
from $0.030 per share to $0.0425 per share, which will be paid on
April 15, 2025, to the shareholders
of record at the close of business on March
31, 2025.

- Fourth quarter revenue of $605.4
million, increased 9% year over year
- Record quarterly Adjusted EBITDAC of $103.2 million at a 17.0% margin, increased 22%
year over year
- Record annual revenue of $2.4
billion, increased 9% year over year
- Record annual adjusted EBITDAC of $403.2
million at a 17.1% margin, increased 28% year over year
- Annual Cash Flow from Operations of $304.7 million and Free Cash Flow of $186.9 million
- Conservative leverage of 1.12x Total Debt/Adjusted EBITDAC, a
reduction from 1.49x year over year
- Returned $128.4 million to
shareholders in the year through $26.9
million in dividends and $101.5
million for the repurchase of 15.2 million shares at an
average price of $6.69, and
representing approximately 6.4% of common shares outstanding at
January 1, 2024
- Announced a 42% increase to the quarterly dividend to
$0.0425 per share, representing an
implied annual payout ratio of 16%
CES' fourth quarter and full year record setting results
continue to demonstrate the significant merits of its unique
business model. CES has continued to provide mission critical
chemical solutions enabling our customers to succeed in an era of
high service intensity levels, and increasingly complex drilling
fluids and production chemical technology requirements.
CES' performance is characterized by strong levels of financial
resilience, cash flow generation, and profitability inherent in its
capex light, asset light, vertically integrated consumable
chemicals business model supported by industry leading people,
infrastructure, and technology. CES continues to provide valuable
solutions to increasingly complicated drilling programs which
require higher levels of service intensity, effectively overcoming
a lower US industry rig count. Attractive growth was also achieved
by delivering superior production chemical services and technology
to active, results oriented, high quality customers as they
continue to maximize returns on their producing wells through
effective chemical treatments.
Adjusted EBITDAC margin of 17.0% in the quarter resulted from
continued levels of high service intensity, an attractive product
mix, and adoption of innovative, technologically advanced products
supported by a prudent cost structure, effective supply chain
management, and vertically integrated business model.
CES remains confident in its ability to continue generating
strong surplus free cash flow, supported by its financial
performance, outlook, and capital structure, and furthermore, on
March 6, 2025, the Company's Board of
Directors approved an increase in the quarterly dividend from
$0.030 per share to $0.0425 per share, which will be paid on
April 15, 2025, to the shareholders
of record at the close of business on March
31, 2025.
Fourth Quarter and Annual
Results
In the fourth quarter, CES generated revenue of $605.4 million, representing a sequential
decrease of $1.1 million from the
record quarterly revenue set in Q3 2024, and an increase of
$51.9 million or 9% compared to
$553.5 million in Q4 2023. For the
twelve months ended December 31,
2024, CES generated revenue of $2.4
billion, an increase of $190.2
million or 9% relative to the year ended December 31,
2023. Increasing service intensity levels, higher industry rig
counts in Canada, and strong
market share positions, resulted in an overall uptick in revenue
compared to prior year, despite softening industry rig counts in
the US.
Revenue generated in the US during Q4 2024 was $390.2 million, representing a sequential
decrease of $12.4 million or 3%
compared to Q3 2024, and an increase of $29.1 million or 8% compared to Q4 2023. For the
twelve months ended December 31,
2024, revenue generated in the US was up 7% to $1.6 billion relative to the twelve months ended
December 31, 2023. US revenues for both the three and twelve
month periods benefited from higher production levels and increased
service intensity, which more than offset the impact of decreased
industry drilling activity. CES continued to maintain its strong
industry positioning, achieving US Drilling Fluids Market Share of
21% and 22% for the three and twelve months ended December 31, 2024, respectively, compared to 22%
and 21% for the three and twelve months ended December 31, 2023, respectively.
Revenue generated in Canada
during Q4 2024 set a new quarterly record at $215.2 million, representing a sequential
increase of $11.3 million or 6%
compared to Q3 2024, and an increase of $22.8 million or 12% compared to Q4 2023. For the
twelve months ended December 31,
2024, revenue generated in Canada was up 12% to $782.2 million relative to the twelve months
ended December 31, 2023. Canadian revenues for both the three
and twelve month periods benefited from higher industry activity
and production chemical volumes year over year. Canadian Drilling
Fluids Market Share of 36% and 34% for the three and twelve months
ended December 31, 2024,
respectively, compared to 33% and 34% for the three and twelve
months ended December 31, 2023,
respectively.
Adjusted EBITDAC set a quarterly record at $103.2 million, representing a sequential
increase of 1% compared to Q3 2024, and an increase of 22% compared
to Q4 2023. Adjusted EBITDAC as a percentage of revenue of 17.0% in
Q4 2024 came in ahead of 16.9% and 15.3% recorded in Q3 2024 and Q4
2023, respectively. For the twelve months ended December 31, 2024, Adjusted EBITDAC was up 28% to
a record $403.2 million from
$315.8 million in 2023, and Adjusted
EBITDAC as a percentage of revenue increased to 17.1% from 14.6% a
year ago. Adjusted EBITDAC improvements for both the three and
twelve month periods were driven by strong revenue levels combined
with improved margins, resulting from increased service intensity,
an attractive product mix, effective supply chain management, and
continued adoption of innovative, technologically advanced
products, supported by a prudent cost structure and vertically
integrated business model.
Net income for the three months ended December 31, 2024,
decreased 15% to $41.9 million and
net income for the twelve months ended December 31,
2024,increased 24% to $191.1 million
relative to the comparative 2023 periods. Both the three and twelve
month periods benefited from strong activity levels combined with
improved margins and prudent management of expenses, partly offset
by increased foreign exchange losses associated with the
appreciation of the US dollar, which was more pronounced in Q4
2024, and higher stock based compensation expenses relating to the
appreciation of the Company's share price on associated
cash-settled awards throughout the year.
During the quarter, CES returned $44.6
million to shareholders (Q4 2023 - $25.1 million), through $37.7 million in shares repurchased under its
NCIB and its quarterly dividend of $6.9
million (2023 - $19.1 million
and $6.0 million, respectively). For
the twelve months ended December 31,
2024, CES returned $128.4
million to shareholders (2023 - $93.5
million), through $101.5
million in share repurchases under its NCIB and $26.9 million in dividends paid (2023 -
$70.9 million and $22.5 million, respectively).
For Q4 2024, net cash provided by operating activities totaled
$62.2 million compared to
$39.3 million during the three months
ended December 31, 2023. For
the twelve months ended December 31,
2024, net cash provided by operating activities of
$304.7 million compared to
$301.8 million for the twelve months
ended December 31, 2023. The increases in net cash provided by
operating activities for both the three and twelve month periods
were driven by strong financial performance with higher
contribution margins on associated activity levels relative to the
comparative reference periods.
CES generated $68.8 million in
Funds Flow from Operations in Q4 2024, compared to $88.5 million generated in Q3 2024 and
$68.2 million generated in Q4 2023.
For the twelve months ended December 31,
2024, CES generated $293.0
million of Funds Flow from Operations compared to
$251.7 million in 2023. Funds Flow
from Operations excludes the impact of working capital, and is
reflective of the continued strong surplus free cash flow generated
in 2024.
CES generated $34.6 million in
Free Cash Flow in Q4 2024, compared to $40.1
million generated in Q3 2024, and $15.2 million generated in Q4 2023. The increase
in Q4 2024 was driven by strong financial performance with higher
contributions margins on associated activity levels, relative to
the comparable period in 2023. For the twelve months ended
December 31, 2024, CES generated
$186.9 million of Free Cash Flow
compared to $211.6 million in
2023.The decrease for the twelve months ended December 31, 2024, was driven by larger required
capital expenditures to support record revenue levels, relative to
2023. Free Cash Flow includes the impact of quarterly working
capital variations, net of capital expenditures and lease
repayments.
As at December 31, 2024, CES had a Working Capital Surplus
of $681.1 million, which increased
from $633.3 million at
September 30, 2024, and $632.8
million as at December 31, 2023. The movement during
the three and twelve months ended December
31, 2024, was primarily driven by a rapid appreciation of
the US dollar which resulted in increases to working capital on the
revaluation of balances held in the Company's US subsidiaries.
Excluding the impact of foreign exchange rates, the movement in the
quarter was driven by increases to inventory and accounts
receivable to support the year over year increases in activity
levels. The Company continues to focus on working capital
optimization benefiting from the high quality of its customers and
diligent internal credit monitoring processes.
As at December 31, 2024, CES had Total Debt of $452.6 million compared to $469.6 million at December
31, 2023. Included in Total Debt at December 31, 2024,
is the Senior Facility of $148.8
million (December 31, 2023 -
$140.6 million), $200.0 million of Senior Notes, which replaced
the previously outstanding Canadian Term Loan for $250.0 million, and lease obligations of
$91.9 million (December 31, 2023 - $73.1
million). The decrease in Total Debt during the year was
driven by the repayment of the Canadian Term Loan using the
proceeds from the Senior Notes issuance, resulting in a permanent
reduction in the Company's fixed term debt, and the continued
strong financial performance and ongoing efforts to optimize
working capital cycles. These benefits were partly offset by
increased levels of lease obligations and deferred acquisition
consideration associated with the acquisition of Hydrolite.
Working Capital Surplus exceeded Total Debt at December 31,
2024, by $228.5 million
(December 31, 2023 - $163.1
million). As of the date of this press release, the
Company had total long-term debt of approximately $360.0 million, comprised of a net draw on its
Senior Facility of approximately $160.0
million and its outstanding $200.0
million Senior Notes due May 24,
2029.
Outlook
The demand trends of developing countries and global demand
requirements to support eventual energy transition initiatives,
combined with depletion of existing resources, reduced investment
in the upstream oil and gas sector over recent years, and
diminished available inventory quality has necessitated increased
service intensity for available resources thereby resulting in
continued constructive end markets for CES services which enhance
drilling and production performance. This constructive environment
supports a favorable outlook for CES' primary North American target
market.
Despite economic uncertainty and ongoing global conflicts,
energy industry fundamentals continue to support critical drilling
and production activity for oil and natural gas. Moreover, current
depressed global inventories and fewer high-quality drilling
locations provide cautious optimism for suitable pricing, despite
potential economic headwinds and geopolitical instability impacting
customer spending plans. Currently, oil prices are sustained by
increasing global demand and limited supply growth and while
natural gas has demonstrated price weakness since early 2023, we
anticipate a sustained period of elevated gas drilling activity in
the US and Canada as projects
under construction come online. While the current political
landscape and potential impact of recently imposed tariffs in both
the US and Canada continues to
generate uncertainty, including within the energy sector, CES'
business model provides relative protection due to its significant
proportion of revenue derived in the US versus Canada, its vertically integrated business
models in both countries, and flexible supply chain
capabilities.
CES continues to be optimistic in its outlook for the next year
as it expects to benefit from stable upstream activity, increased
service intensity levels, adoption of advanced critical chemical
solutions, and continued strength in commodity pricing across
North America by capitalizing on
its established infrastructure, industry leading positioning,
vertically integrated business model, and strategic procurement
practices.
Commensurate with current record revenue levels, CES expects
2025 capital expenditures, net of proceeds on disposals of assets,
to be approximately $80.0 million,
evenly weighted between maintenance and expansion capital to
support sustained activity levels and business development
opportunities. CES plans to continue its disciplined and prudent
approach to capital expenditures and will adjust its plans as
required to support prudent growth initiatives throughout
divisions.
CES has proactively managed both the duration and the
flexibility of its debt. In May 2024,
CES successfully issued $200.0
million of Senior Notes due May 24,
2029. The net proceeds from the issuance of the Senior
Notes, together with draws on the Company's Senior Facility were
used to repay the $250.0 million
secured Canadian Term Loan Facility on more attractive terms, and
provided maturity extension to 2029. This further strengthens the
Company's capital structure and reduces the cost of capital
alongside its previously amended and extended Senior Facility due
April 2026. The combination of the
Senior Notes and the Senior Facility effectively addresses CES'
near-term and foreseeable longer-term requirements. CES routinely
considers its capital structure, including increasing or decreasing
the capacity of its Senior Facility, issuance or redemption of
Senior Notes, and other potential financing options.
CES' underlying business model is capex light and asset light,
enabling the generation of significant surplus free cash flow. As
our customers endeavor to maintain or grow production in the
current environment, CES will leverage its established
infrastructure, business model, and nimble customer-oriented
culture to deliver superior products and services to the industry.
CES sees the consumable chemical market increasing its share of the
oilfield spend as operators continue to: drill longer reach
laterals and drill them faster; expand and optimize the utilization
of pad drilling; increase the intensity and size of their fracs;
and require increasingly technical and specialized chemical
treatments to effectively maintain existing cash flow generating
wells and treat growing production volumes and water cuts from new
wells.
Conference Call Details
With respect to the fourth quarter results, CES will host a
conference call / webcast at 9:00 am
MT (11:00 am ET) on
Friday, March 7, 2025. The Link to
Webcast and Dial-In information can be found at
www.cesenergysolutions.com. A recording of the live audio
webcast of the conference call will also be available on our
website at www.cesenergysolutions.com. The webcast will be archived
for approximately 90 days.
Financial Highlights
|
Three Months Ended
December 31,
|
Year Ended December
31,
|
($000s, except per
share amounts)
|
2024
|
2023
|
% Change
|
2024
|
2023
|
% Change
|
Revenue
|
|
|
|
|
|
|
United
States(1)
|
390,203
|
361,091
|
8 %
|
1,571,433
|
1,466,990
|
7 %
|
Canada(1)
|
215,181
|
192,366
|
12 %
|
782,244
|
696,522
|
12 %
|
Total
Revenue
|
605,384
|
553,457
|
9 %
|
2,353,677
|
2,163,512
|
9 %
|
Net income
|
41,855
|
49,187
|
(15) %
|
191,106
|
154,642
|
24 %
|
per share -
basic
|
0.18
|
0.21
|
(14) %
|
0.82
|
0.62
|
32 %
|
per share -
diluted
|
0.18
|
0.20
|
(10) %
|
0.81
|
0.61
|
33 %
|
Adjusted
EBITDAC(2)
|
103,174
|
84,607
|
22 %
|
403,190
|
315,821
|
28 %
|
Adjusted
EBITDAC(2) % of Revenue
|
17.0 %
|
15.3 %
|
1.7 %
|
17.1 %
|
14.6 %
|
2.5 %
|
Funds Flow from
Operations(2)
|
68,774
|
68,180
|
1 %
|
293,009
|
251,651
|
16 %
|
Change in non-cash
working capital
|
(6,543)
|
(28,888)
|
(77) %
|
11,655
|
50,128
|
(77) %
|
Cash provided by (used
in) operating activities
|
62,231
|
39,292
|
58 %
|
304,664
|
301,779
|
1 %
|
Free Cash
Flow(2)
|
34,648
|
15,230
|
128 %
|
186,932
|
211,584
|
(12) %
|
Capital
expenditures
|
|
|
|
|
|
|
Expansion
Capital(1)
|
15,155
|
16,541
|
(8) %
|
68,078
|
55,835
|
22 %
|
Maintenance
Capital(1)
|
5,818
|
2,345
|
148 %
|
22,918
|
17,575
|
30 %
|
Total capital
expenditures
|
20,973
|
18,886
|
11 %
|
90,996
|
73,410
|
24 %
|
Dividends
declared
|
6,760
|
5,901
|
15 %
|
27,738
|
23,337
|
19 %
|
per
share
|
0.030
|
0.025
|
20 %
|
0.120
|
0.095
|
26 %
|
Common Shares
Outstanding
|
|
|
|
|
|
|
End of period -
basic
|
225,329,085
|
236,042,566
|
|
225,329,085
|
236,042,566
|
|
End of period - fully
diluted(2)
|
228,948,223
|
241,385,242
|
|
228,948,223
|
241,385,242
|
|
Weighted average -
basic
|
226,704,896
|
239,160,013
|
|
232,341,309
|
249,108,042
|
|
Weighted average -
diluted
|
230,379,790
|
244,555,366
|
|
236,577,679
|
254,909,191
|
|
|
As at
|
Financial
Position
|
December 31,
2024
|
September 30,
2024
|
% Change
|
December 31,
2023
|
% Change
|
Total assets
|
1,539,331
|
1,473,994
|
4 %
|
1,377,265
|
12 %
|
Total long-term
debt
|
344,888
|
332,999
|
4 %
|
390,616
|
(12) %
|
Long-term financial
liabilities(3)
|
412,608
|
399,630
|
3 %
|
419,416
|
(2) %
|
Total
Debt(2)
|
452,588
|
439,334
|
3 %
|
469,619
|
(4) %
|
Working Capital
Surplus(2)
|
681,085
|
633,262
|
8 %
|
632,764
|
8 %
|
Net
Debt(2)
|
(228,497)
|
(193,928)
|
18 %
|
(163,145)
|
40 %
|
Shareholders'
equity
|
814,230
|
746,309
|
9 %
|
657,995
|
24 %
|
1Supplementary Financial
Measure. Supplementary Financial Measures are provided herein
because Management believes they assist the reader in understanding
CES' results. Refer to "Non-GAAP Measures and Other Financial
Measures" contained herein.
|
2Non-GAAP measure that does
not have any standardized meaning under IFRS® Accounting Standards as issued by
the International Accounting Standards Board ("IASB") and therefore
may not be comparable to similar measures presented by other
entities. The most directly comparable GAAP measure for Adjusted
EBITDAC is Net income, for Funds Flow from Operations is Cash
provided by (used in) operating activities, for Shares Outstanding,
End of period - fully diluted is Common Shares outstanding, and for
Total Debt, Net Debt, and Working Capital Surplus is Long-term
financial liabilities. Refer to the section entitled "Non-GAAP
Measures and Other Financial Measures" contained
herein.
|
3Includes long-term portion
of the Senior Facility, the Senior Notes, the Canadian Term Loan
Facility, lease obligations, deferred acquisition consideration,
and cash settled incentive obligations.
|
Business of CES
CES is a leading provider of technically advanced consumable
chemical solutions throughout the life-cycle of the oilfield. This
includes total solutions at the drill-bit, at the point of
completion and stimulation, at the wellhead and pump-jack, and
finally through to the pipeline and midstream market. Key solutions
include corrosion inhibitors, demulsifiers, H2S scavengers,
paraffin control products, surfactants, scale inhibitors, biocides
and other specialty products. Further, specialty chemicals are used
throughout the pipeline and midstream industry to aid in
hydrocarbon movement and manage transportation and processing
challenges including corrosion, wax build-up and H2S.
CES operates in all major basins throughout the United States ("US"), including the
Permian, Eagleford, Bakken, Marcellus and Scoop/Stack, as well as
in the Western Canadian Sedimentary Basin ("WCSB") with an emphasis
on servicing the ongoing major resource plays: Montney, Duvernay, Deep Basin and SAGD. In the US, CES
operates under the trade names AES Drilling Fluids ("AES"), AES
Completion Services, Jacam Catalyst LLC ("Jacam Catalyst"), Proflow
Solutions ("Proflow"), and Superior Weighting Products ("Superior
Weighting"). In Canada, CES
operates under the trade names Canadian Energy Services, CES
Completion Services, PureChem Services ("PureChem"), StimWrx Energy
("StimWrx"), Sialco Materials ("Sialco"), and Clear Environmental
Solutions ("Clear").
Non-GAAP Measures and Other Financial Measures
CES uses certain supplementary information and measures not
recognized under IFRS where management believes they assist the
reader in understanding CES' results. These measures are calculated
by CES on a consistent basis unless otherwise specifically
explained. These measures do not have a standardized meaning under
IFRS and may therefore not be comparable to similar measures used
by other issuers.
Non-GAAP financial measures and non-GAAP ratios have the
definition set out in National Instrument 52-112 "Non-GAAP and
Other Financial Measures Disclosure". The non-GAAP measures,
non-GAAP ratios and supplementary financial measures used herein,
with IFRS measures, are the most appropriate measures for reviewing
and understanding the Company's financial results. The non-GAAP
measures and non-GAAP ratios are further defined as follows:
EBITDAC - is a non-GAAP measure that has been
reconciled to net income for the financial periods, being the most
directly comparable measure calculated in accordance with IFRS.
EBITDAC is defined as net income before interest, taxes,
depreciation and amortization, finance costs, other income (loss),
stock-based compensation, and impairment of goodwill, which are not
reflective of underlying operations. EBITDAC is a metric used to
assess the financial performance of an entity's operations.
Management believes that this metric provides an indication of the
results generated by the Company's business activities prior to how
these activities are financed, how the Company is taxed in various
jurisdictions, and how the results are impacted by foreign exchange
and non-cash charges. This non-GAAP financial measure is also used
by Management as a key performance metric supporting decision
making and assessing divisional results.
Adjusted EBITDAC - is a non-GAAP measure that is
defined as EBITDAC noted above, adjusted for specific items that
are considered to be non-recurring in nature. Management believes
that this metric is relevant when assessing normalized operating
performance.
Adjusted EBITDAC % of Revenue - is a non-GAAP ratio
calculated as Adjusted EBITDAC divided by revenue. Management
believes that this metric is a useful measure of the Company's
normalized operating performance relative to its top line revenue
generation and a key industry performance measure.
Readers are cautioned that EBITDAC and Adjusted EBITDAC should
not be considered to be more meaningful than net income determined
in accordance with IFRS.
EBITDAC, Adjusted EBITDAC, and Adjusted EBITDAC % of Revenue are
calculated as follows:
|
Three Months Ended
December 31,
|
Year Ended December
31,
|
|
2024
|
2023
|
2024
|
2023
|
Net income
|
41,855
|
49,187
|
191,106
|
154,642
|
Adjust for:
|
|
|
|
|
Depreciation and
amortization
|
22,624
|
17,653
|
85,681
|
72,845
|
Current income tax
expense
|
6,900
|
5,768
|
35,733
|
15,637
|
Deferred income tax
(recovery) expense
|
(3,410)
|
(2,602)
|
9,115
|
19,294
|
Stock-based
compensation
|
12,485
|
4,285
|
51,239
|
19,807
|
Finance
costs
|
22,647
|
10,822
|
31,833
|
35,060
|
Other loss
(income)
|
73
|
(506)
|
(1,517)
|
(1,464)
|
EBITDAC
|
103,174
|
84,607
|
403,190
|
315,821
|
Adjusted
EBITDAC
|
103,174
|
84,607
|
403,190
|
315,821
|
Adjusted EBITDAC %
of Revenue
|
17.0 %
|
15.3 %
|
17.1 %
|
14.6 %
|
Adjusted EBITDAC per
share - basic
|
0.46
|
0.35
|
1.74
|
1.27
|
Adjusted EBITDAC per
share - diluted
|
0.45
|
0.35
|
1.70
|
1.24
|
Distributable Earnings - is a non-GAAP measure that is
defined as cash provided by operating activities, adjusted for
change in non-cash operating working capital less Maintenance
Capital and repayment of lease obligations. Distributable Earnings
is a measure used by Management and investors to analyze the amount
of funds available to distribute to shareholders as dividends or
through the NCIB program before consideration of funds required for
growth purposes.
Dividend Payout Ratio - is a non-GAAP ratio that is
defined as dividends declared as a percentage of Distributable
Earnings. Management believes it is a useful measure of the
proportion of available funds committed to being returned to
shareholders in the form of a dividend relative to the Company's
total Distributable Earnings.
Readers are cautioned that Distributable Earnings should not be
considered to be more meaningful than cash provided by operating
activities determined in accordance with IFRS. Distributable
Earnings and Dividend Payout Ratio are calculated as follows:
|
Three Months Ended
December 31,
|
Year Ended December
31,
|
|
2024
|
2023
|
2024
|
2023
|
Cash provided by (used
in) operating activities
|
62,231
|
39,292
|
304,664
|
301,779
|
Adjust for:
|
|
|
|
|
Change in non-cash
operating working capital
|
6,543
|
28,888
|
(11,655)
|
(50,128)
|
Maintenance
Capital(1)
|
(5,818)
|
(2,345)
|
(22,918)
|
(17,575)
|
Repayment of lease
obligations
|
(9,316)
|
(8,128)
|
(34,271)
|
(27,944)
|
Distributable
Earnings
|
53,640
|
57,707
|
235,820
|
206,132
|
Dividends
declared
|
6,760
|
5,901
|
27,738
|
23,337
|
Dividend Payout
Ratio
|
13 %
|
10 %
|
12 %
|
11 %
|
1Supplementary Financial
Measure. Supplementary Financial Measures are provided herein
because Management believes they assist the reader in understanding
CES' results.
|
Funds Flow From Operations - is a non-GAAP measure
that has been reconciled to Cash provided by (used in) operating
activities for the financial periods, being the most directly
comparable measure calculated in accordance with IFRS. Funds Flow
from Operations is defined as cash flow from operations before
changes in non-cash operating working capital and represents the
Company's after-tax operating cash flows. Readers are cautioned
that this measure is not intended to be considered more meaningful
than cash provided by operating activities, or other measures of
financial performance calculated in accordance with IFRS.
Funds Flow from Operations is used by Management to assess
operating performance and leverage, and is calculated as
follows:
|
Three Months Ended
December 31,
|
Year Ended December
31,
|
|
2024
|
2023
|
2024
|
2023
|
Cash provided by (used
in) operating activities
|
62,231
|
39,292
|
304,664
|
301,779
|
Adjust for:
|
|
|
|
|
Change in non-cash
operating working capital
|
6,543
|
28,888
|
(11,655)
|
(50,128)
|
Funds Flow from
Operations
|
68,774
|
68,180
|
293,009
|
251,651
|
Free Cash Flow - is a non-GAAP measure that
has been reconciled to Cash provided by (used in) operating
activities for the financial periods, being the most directly
comparable measure calculated in accordance with IFRS. Free Cash
Flow is defined as cash flow from operations adjusted for capital
expenditures and repayment of lease obligations, net of proceeds on
disposal of assets, and represents the Company's core operating
results in excess of required capital expenditures. Readers are
cautioned that this measure is not intended to be considered more
meaningful than cash provided by operating activities, or other
measures of financial performance calculated in accordance with
IFRS. Free Cash Flow is used by Management to assess operating
performance and leverage, and is calculated as follows:
|
Three Months Ended
December 31,
|
Year Ended December
31,
|
|
2024
|
2023
|
2024
|
2023
|
Cash provided by (used
in) operating activities
|
62,231
|
39,292
|
304,664
|
301,779
|
Adjust for:
|
|
|
|
|
Expansion
Capital(1)
|
(15,155)
|
(16,541)
|
(68,078)
|
(55,835)
|
Maintenance
Capital(1)
|
(5,818)
|
(2,345)
|
(22,918)
|
(17,575)
|
Repayment of lease
obligations
|
(9,316)
|
(8,128)
|
(34,270)
|
(27,944)
|
Proceeds on disposal
of assets
|
2,706
|
2,952
|
7,534
|
11,159
|
Free Cash
Flow
|
34,648
|
15,230
|
186,932
|
211,584
|
1Supplementary Financial
Measure. Supplementary Financial Measures are provided herein
because Management believes they assist the reader in understanding
CES' results.
|
Net Cash Used for Investment in Property and Equipment
- is a non-GAAP measure that has been reconciled to
Cash used for investment in property and equipment, being the most
directly comparable measure calculated in accordance with IFRS.
Management believes that this metric is a key measure to assess the
total capital required to support ongoing business operations.
Readers are cautioned that this measure is not intended to be
considered more meaningful than cash used for investment in
property and equipment or other measures of financial performance
calculated in accordance with IFRS. Net Cash Used for Investment in
Property and Equipment is calculated as follows:
|
Three Months Ended
December 31,
|
Year Ended December
31,
|
|
2024
|
2023
|
2024
|
2023
|
Cash used for
investment in property and equipment
|
20,804
|
18,285
|
88,642
|
72,175
|
Adjust for:
|
|
|
|
|
Proceeds on disposal
of assets
|
(2,706)
|
(2,952)
|
(7,534)
|
(11,159)
|
Net Cash used for
investment in property and equipment
|
18,098
|
15,333
|
81,108
|
61,016
|
Working Capital Surplus - is a non-GAAP measure that
is calculated as current assets less current liabilities, excluding
the current portion of finance lease obligations, current portion
of long-term debt, and deferred acquisition consideration.
Management believes that this metric is a key measure to assess
operating performance and leverage of the Company and uses it to
monitor its capital structure.
Net Debt and Total Debt - are non-GAAP
measures that Management believes are key metrics to assess
liquidity of the Company and uses them to monitor its capital
structure. Net Debt represents Total Debt, which includes the
Senior Facility, The Canadian Term Loan Facility, the Senior Notes,
both current and non-current portions of lease obligations, both
current and non-current portions of deferred acquisition
consideration, non-current portion of cash settled incentive
obligations, offset by the Company's cash position, less Working
Capital Surplus.
Readers are cautioned that Total Debt, Working Capital Surplus,
and Net Debt should not be construed as alternative measures to
Long-term financial liabilities determined in accordance with
IFRS.
Total Debt, Working Capital Surplus, and Net Debt are calculated
as follows:
|
As at
|
|
December 31,
2024
|
December 31,
2023
|
Long-term financial
liabilities(1)
|
412,608
|
419,416
|
Current portion of
lease obligations
|
34,589
|
27,980
|
Current portion of
long-term debt
|
—
|
20,800
|
Current portion of
deferred acquisition consideration
|
5,391
|
1,423
|
Total Debt
|
452,588
|
469,619
|
Deduct Working Capital
Surplus:
|
|
|
Current
assets
|
952,150
|
880,772
|
Current
liabilities(2)
|
(271,065)
|
(248,008)
|
Working Capital
Surplus
|
681,085
|
632,764
|
Net Debt
|
(228,497)
|
(163,145)
|
1Includes long-term portion
of the Senior Facility, the Canadian Term Loan Facility, the Senior
Notes, lease obligations, deferred acquisition consideration, and
long-term portion of cash settled incentive
obligations.
|
2Excludes current portion of
lease liabilities, long-term debt and deferred acquisition
consideration.
|
Total Debt/Adjusted EBITDAC – is a non-GAAP ratio that
Management believes to be a useful measure of the Company's
liquidity and leverage levels, and is calculated as Total Debt
divided by Adjusted EBITDAC for the most recently ended four
quarters. Total Debt and Adjusted EBITDAC are non-GAAP measures
that do not have any standardized meaning under IFRS and therefore
may not be comparable to similar measures presented by other
entities. Total Debt and Adjusted EBITDAC are calculated as
outlined above.
Shares outstanding, End of period - fully diluted
- is a non-GAAP measure that has been reconciled to Common
Shares outstanding for the financial periods, being the most
directly comparable measure calculated in accordance with IFRS.
This measure is not intended to be considered more meaningful than
Common shares outstanding. Management believes that this metric is
a key measure to assess the total potential shares outstanding for
the financial periods and is calculated as follows:
|
As at
|
|
December 31,
2024
|
December 31,
2023
|
Common shares
outstanding
|
225,329,085
|
236,042,566
|
Restricted share units
outstanding, end of year
|
3,619,138
|
5,342,676
|
Shares outstanding, end
of year - fully diluted
|
228,948,223
|
241,385,242
|
Supplementary Financial Measures
A Supplementary Financial Measure: (a) is, or is intended to be,
disclosed on a periodic basis to depict the historical or expected
future financial performance, financial position or cash flow of
the Company; (b) is not presented in the financial statements of
the Company; (c) is not a non-GAAP financial measure; and (d) is
not a non-GAAP ratio. Supplementary financial measures found within
this press release are as follows:
Revenue - United
States - comprises a component of total revenue, as
determined in accordance with IFRS, and is calculated as revenue
recorded from the Company's US divisions.
Revenue - Canada -
comprises a component of total revenue, as determined in accordance
with IFRS, and is calculated as revenue recorded from the Company's
Canadian divisions.
Expansion Capital - comprises a component of total
investment in property and equipment as determined in accordance
with IFRS, and represents the amount of capital expenditure that
has been or will be incurred to grow or expand the business or
would otherwise improve the productive capacity of the operations
of the business.
Maintenance Capital - comprises a component of total
investment in property and equipment as determined in accordance
with IFRS, and represents the amount of capital expenditure that
has been or will be incurred to sustain the current level of
operations.
Cautionary Statement
Except for the historical and present factual information
contained herein, the matters set forth in this press release, may
constitute forward-looking information or forward-looking
statements (collectively referred to as "forward-looking
information") which involves known and unknown risks, uncertainties
and other factors which may cause the actual results, performance
or achievements of CES, or industry results, to be materially
different from any future results, performance or achievements
expressed or implied by such forward-looking information. When used
in this press release, such information uses such words as "may",
"would", "could", "will", "intend", "expect", "believe", "plan",
"anticipate", "estimate", and other similar terminology. This
information reflects CES' current expectations regarding future
events and operating performance and speaks only as of the date of
the press release. Forward-looking information involves significant
risks and uncertainties, should not be read as a guarantee of
future performance or results, and will not necessarily be an
accurate indication of whether or not such results will be
achieved. A number of factors could cause actual results to differ
materially from the results discussed in the forward-looking
information, including, but not limited to, the factors discussed
below. The management of CES believes the material factors,
expectations and assumptions reflected in the forward-looking
information are reasonable but no assurance can be given that these
factors, expectations and assumptions will prove to be correct. The
forward-looking information contained in this document speaks only
as of the date of the document, and CES assumes no obligation to
publicly update or revise such information to reflect new events or
circumstances, except as may be required pursuant to applicable
securities laws or regulations. The material assumptions in making
forward-looking statements include, but are not limited to,
assumptions relating to demand levels and pricing for the oilfield
consumable chemical offerings of the Company; fluctuations in the
price and demand for oil and natural gas; anticipated activity
levels of the Company's significant customers; commodity pricing;
general economic and financial market conditions; the successful
integration of recent acquisitions; the Company's ability to
finance its operations; levels of drilling and other activity in
the WCSB, the Permian and other US basins, the effects of seasonal
and weather conditions on operations and facilities; changes in
laws or regulations; currency exchange fluctuations; the ability of
the Company to attract and retain skilled labour and qualified
management; and other unforeseen conditions which could impact the
Company's business of supplying oilfield consumable chemistry to
the Canadian and US markets and the Company's ability to respond to
such conditions.
In particular, this press release contains forward-looking
information pertaining to the following: the certainty and
predictability of future cash flows, profitability and earnings;
expectations that Adjusted EBITDAC will exceed the sum of
expenditures on interest, taxes and capital expenditures;
expectations of capital expenditures in 2025; expectations that
Adjusted EBITDAC will provide sufficient free cash flow to pay down
the Company's Senior Facility and repurchase common shares pursuant
to the Company's NCIB; expectations regarding CES' revenue and
surplus free cash flow generation and the potential use of such
free cash flow including to increase its dividend or repurchase the
common shares of the Company; expectations regarding end market
activity levels; the strength of the Company's balance sheet, the
achievement of the Company's strategic objectives, and the
generation of shareholder value; expectations regarding industry
conditions; CES' ability to execute on financial goals relating to
its balance sheet, liquidity, working capital and cost
structure; the sufficiency of liquidity and capital
resources to meet long-term payment obligations; CES' ability to
increase or maintain its market share; optimism with respect to
future prospects for CES; impact of CES' vertically integrated
business model on future financial performance; supply and demand
for CES' products and services, including expectations for growth
in CES' production and specialty chemical sales, expected growth in
the consumable chemicals market; industry activity levels;
expectations regarding the impact of economic policy and tariffs on
the energy sector and specifically the Company, including the
degree of impact to the Company; expectations regarding service
intensity in the upstream oil and gas sector; expectations
regarding the adoption of advanced critical chemical solutions;
continued strength in commodity prices; oil and gas inventory
levels; reduced availability of high quality drilling locations;
expectations regarding OPEC production quotas; anticipated drilling
activity for natural gas projects; development of new technologies;
expectations regarding CES' growth opportunities in Canada the US and overseas; expectations
regarding the performance or expansion of CES' operations and
working capital optimization; expectations relating to general
economic conditions, interest rates and geopolitical risk;
expectations regarding end markets for production chemicals and
drilling fluids in Canada and the
US; expectations regarding demand for CES' services and technology;
access to debt and capital markets and cost of capital;
impacts of the Company's issuance of Senior Notes on the Company's
capital structure and reduced cost of capital; expectations
regarding capital allocation including the use of surplus free cash
flow, debt reduction through the repayment of the Company's Senior
Facility; investments in current operations, issuing dividends, or
market acquisitions; expectations regarding the timing and amount
of common shares repurchased pursuant to the Company's NCIB; CES'
ability to continue to comply with covenants in debt facilities;
and competitive conditions.
CES' actual results could differ materially from those
anticipated in the forward-looking information as a result of the
following factors: general economic conditions in the US,
Canada, and internationally;
geopolitical risk; fluctuations in demand for consumable fluids and
chemical oilfield services, downturn in oilfield activity; oilfield
activity in the Permian, the WCSB, and other basins in which the
Company operates; a decline in frac related chemical sales; a
decline in operator usage of chemicals on wells; decreased service
intensity levels; an increase in the number of customer well
shut-ins; a shift in types of wells drilled; volatility in market
prices for oil, natural gas, and natural gas liquids and the effect
of this volatility on the demand for oilfield services generally;
declines in prices for natural gas, natural gas liquids, and oil,
and pricing differentials between world pricing, pricing in
North America, and pricing in
Canada; decisions by OPEC
regarding production quotas; the impact of the removal of sanctions
on Russia and the potential for
additional oil and gas supply to global markets; competition, and
pricing pressures from customers in the current commodity
environment; conflict, war and political and societal unrest that
may impact CES' operations, supply chains as well as impact the
market for oil and natural gas generally; currency risk as a result
of fluctuations in value of the US or Canadian dollar; liabilities
and risks, including environmental liabilities and risks inherent
in oil and natural gas operations; sourcing, pricing and
availability of raw materials, consumables, component parts,
equipment, suppliers, facilities, shipping containers, and skilled
management, technical and field personnel; the collectability of
accounts receivable; ability to integrate technological advances
and match advances of competitors; ability to protect the Company's
proprietary technologies; availability of capital; uncertainties in
weather and temperature affecting the duration of the oilfield
service periods and the activities that can be completed; the
ability to successfully integrate and achieve synergies from the
Company's acquisitions; changes in legislation and the regulatory
environment, including uncertainties with respect to oil and gas
royalty regimes, programs to reduce greenhouse gas and other
emissions and regulations restricting the use of hydraulic
fracturing; pipeline capacity and other transportation
infrastructure constraints; changes to government mandated
production curtailments; reassessment and audit risk and other tax
filing matters; changes and proposed changes to US policies
including tax policies, policies relating to the oil and gas
industry, or trade policies; impact of tariffs on the global
economy, the energy industry, and the Company; international and
domestic trade disputes, including restrictions on the
transportation of oil and natural gas and regulations governing the
sale and export of oil, natural gas and refined petroleum products;
the impact of climate change policies in the regions which CES
operates; the impact and speed of adoption of low carbon
technologies; potential changes to the crude by rail industry;
changes to the fiscal regimes applicable to entities operating in
the US and WCSB; access to capital and the liquidity of debt
markets; fluctuations in foreign exchange and interest rates,
including the impact of changing interest rates on the broader
economy; CES' ability to maintain adequate insurance at rates it
considers reasonable and commercially justifiable; and the other
factors considered under "Risk Factors" in CES' Annual Information
Form for the year ended December 31,
2024, dated March 6, 2025, and
"Risks and Uncertainties" in CES' MD&A for the three and twelve
months ended December 31, 2024, dated March 6,
2025.
THE TORONTO STOCK EXCHANGE HAS NOT REVIEWED AND DOES NOT
ACCEPT RESPONSIBILITY FOR THE ADEQUACY OR ACCURACY OF THIS
RELEASE.
SOURCE CES Energy Solutions Corp.