(TSX: TWM)
CALGARY,
AB, Aug. 15, 2024 /CNW/ - Tidewater Midstream
and Infrastructure Ltd. ("Tidewater" or the "Corporation") (TSX:
TWM) has filed its interim consolidated financial statements and
Management Discussion and Analysis ("MD&A") for the three month
period ended June 30, 2024.
SECOND QUARTER 2024 HIGHLIGHTS
- Net Income attributable to shareholders increased by
$1.7 million to a net loss of
$4.7 million in the second quarter
2024, from a net loss of $6.4 million
in the same period of 2023. The improvement was largely due to
higher operating income, offset in part by unfavorable changes in
the fair value of derivative contracts, and the absence of a
deferred income tax recovery.
- Consolidated adjusted EBITDA(1)[1]was $45.3 million for the second quarter of 2024,
compared to $29.3 million in the
second quarter of 2023, proforma for Pipestone and Dimsdale, which were divested in
December 2023.
- On June 4, 2024, Tidewater
Midstream completed the issuance of $100
million convertible unsecured subordinated debentures (the
"Convertible Debentures") at a price of $1,000 per debenture. The Convertible Debentures
mature on June 30, 2029, and accrue
interest at 8% per annum, payable semi-annually, on the last day of
June and December, commencing December 31,
2024. Proceeds from the issuance were used to satisfy and
discharge Tidewater Midstream's $75
million convertible debentures due September 30, 2024, with the remaining proceeds
used for general corporate purposes.
- In early May 2024, Tidewater
Midstream successfully completed the previously announced
three-week turnaround at the Brazeau River Complex and
Fractionation Facility (the "BRC") safely, on time and
approximately $5.0 million below
initial cost expectations.
- The Renewable Diesel & Renewable Hydrogen Complex (the
"HDRD Complex") averaged daily throughput of approximately 2,925
bbl/d, representing a 98% utilization rate. Consistent with
previous guidance, the HDRD Complex is expected to exceed an
average full year utilization rate of 85%, representing an average
daily throughput of 2,550 bbl/d.
- The Special Committees and Boards of Directors of both
Tidewater Midstream and Tidewater Renewables Ltd. (the "Parties")
have approved entering into a related party purchase agreement,
whereby Tidewater Midstream will acquire from Tidewater Renewables
Ltd. ("Tidewater Renewables") various operated assets at the Prince
George Refinery (the "PGR") and the BRC, that were previously sold
to Tidewater Renewables during its initial public offering.
Tidewater Midstream will also acquire the canola co-processing and
fluid catalytic cracking ("FCC") co-processing units. Consideration
for this related party transaction will consist of an upfront cash
payment by Tidewater Midstream of $129.7
million and a commitment to purchase a minimum of
$80.7 million BC LCFS credits, as
they are produced by Tidewater Renewables, over the next nine
months, assuming the HDRD complex continues to operate at over 90%
utilization (the "Proposed Transaction"). Tidewater Midstream
expects to finance the transaction through operating cash flow, a
$25.0 million increase in its
revolving credit facility and a $150.0
million term loan. Tidewater Renewables will use the
proceeds to repay amounts outstanding on its Senior Credit
Facility. This transaction is expected to close during the third
quarter of 2024, subject to completion of documentation, financing
and regulatory approval.
- Given the uncertainty surrounding the BC LCFS credit market,
the Corporation is revising its previously issued 2024 consolidated
adjusted EBITDA(1)[2]guidance to $130 million to $150
million (previously $150
million to $170 million),
assuming completion of the Proposed Transaction during the third
quarter of 2024 and crack spreads averaging in the $80 to $90/bbl
range. Full-year 2024 consolidated maintenance capital is expected
to be in the range of $35 million to
$40 million, consistent with previous
guidance.
____________________________
|
1Non-GAAP
financial measure. See the "Non-GAAP Measures" section of this
Press Release
|
CEO Message:
"During the second quarter, we achieved several milestones. I am
very proud of all the hard work that went into the successful
turnaround at the BRC. Along with being completed on time and below
initial cost expectations, the turnaround was completed safely with
no lost time injuries. Safety is a top priority at Tidewater and
completing the turnaround with no lost time injuries is a great
accomplishment by the midstream team. On the downstream side of the
business, the PGR and the HDRD complex continued to run near
capacity.
As we exited the second quarter, it became apparent that
depressed low carbon fuel credit prices in the US were going to
have an impact on Canadian low carbon fuel credit prices. The high
price BC credit market is proving to be an attractive outlet for US
producers of renewable fuel, who are able to take advantage of US
subsidies and earn Canadian compliance credits. The importation of
substantial volumes of subsidized US renewable diesel into BC has
significantly reduced the demand by BC LCFS obligated parties for
compliance credits. The result has been that Tidewater Renewables
was unable to contract BC LCFS credit sales for the third quarter
of 2024.
The revenue generated from future BC LCFS credit sales makes up
a significant portion of Tidewater Renewables' overall corporate
revenue and cash flow, and the inability to generate any BC LCFS
credit-based revenue would have had pronounced negative
implications for Tidewater Renewables underlying business. To
remedy this, Tidewater Renewables' Board of Directors formed an
independent special committee, which received independent financial
and legal advice, to evaluate various liquidity alternatives and
based on an extensive review felt the proposed solution provided
the best option.
Tidewater Renewables has also approached the Government of
British Columbia to discuss needed
changes within the low carbon fuel programs to better support a
domestic renewable fuel industry. As the market corrects, and
potential regulatory changes are implemented, we believe the
proposed transaction will provide significant benefits to both
entities. Tidewater Midstream will benefit from a simplified
corporate structure and re-acquire a significant amount of
deconsolidated EBITDA(1) that was previously dropped
down to Tidewater Renewables as part of its initial public
offering. Going forward, Tidewater Renewables will be able focus
all of its efforts on its renewable fuels business, which consists
of the HDRD complex and the proposed sustainable aviation fuel
("SAF") project, where the front-end engineering and design
continues to progress." - stated Jeremy
Baines, CEO.
_______________________________
|
1Non-GAAP
financial measure. See the "Non-GAAP Measures" section of this news
release.
|
CONSOLIDATED AND DECONSOLIDATED FINANCIAL HIGHLIGHTS
|
Three months ended
June 30
|
|
Tidewater
Deconsolidated
(2)
|
Tidewater
Consolidated
|
(in millions of
Canadian dollars except per share information)
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net loss attributable
to shareholders
|
$
|
(9.9)
|
$
|
(11.0)
|
$
|
(4.7)
|
$
|
(6.4)
|
Net loss attributable
to shareholders per
share – basic
|
$
|
(0.02)
|
$
|
(0.03)
|
$
|
(0.01)
|
$
|
(0.02)
|
Adjusted EBITDA
(1)
|
$
|
15.8
|
$
|
35.9
|
$
|
45.3
|
$
|
44.0
|
Distributable cash flow
attributable to shareholders (1)
|
$
|
(9.9)
|
$
|
(26.4)
|
$
|
4.0
|
$
|
(31.8)
|
Distributable cash flow
per share – basic (1)
|
$
|
(0.02)
|
$
|
(0.06)
|
$
|
0.01
|
$
|
(0.07)
|
Net debt
(3)
|
$
|
189.4
|
$
|
595.4
|
$
|
505.9
|
$
|
885.5
|
Total capital
expenditures
|
$
|
13.2
|
$
|
40.1
|
$
|
21.7
|
$
|
96.0
|
(1) Non-GAAP
financial measures. See the "Non-GAAP Measures" section of this
News Release.
(2)
Deconsolidated results exclude the results of Tidewater Renewables.
See the "Non-GAAP Measures" section of this News Release for
information on deconsolidated measures.
(3) Capital
management measure. See the "Non-GAAP Measures" section of this
News Release.
|
|
Six months ended
June 30
|
|
Tidewater
Deconsolidated
(2)
|
Tidewater
Consolidated
|
(in millions of
Canadian dollars except per share information)
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net loss attributable
to shareholders
|
$
|
(29.9)
|
$
|
(23.1)
|
$
|
(16.0)
|
$
|
(31.2)
|
Net loss attributable
to shareholders per
share - basic
|
$
|
(0.07)
|
$
|
(0.05)
|
$
|
(0.04)
|
$
|
(0.07)
|
Adjusted EBITDA
(1)
|
$
|
30.3
|
$
|
72.2
|
$
|
85.1
|
$
|
92.9
|
Distributable cash flow
attributable to shareholders (1)
|
$
|
(12.9)
|
$
|
(28.5)
|
$
|
9.8
|
$
|
(30.3)
|
Distributable cash flow
per share – basic (1)
|
$
|
(0.03)
|
$
|
(0.07)
|
$
|
0.02
|
$
|
(0.07)
|
Net debt
(3)
|
$
|
189.4
|
$
|
595.4
|
$
|
505.9
|
$
|
888.5
|
Total capital
expenditures
|
$
|
15.5
|
$
|
62.0
|
$
|
29.8
|
$
|
202.1
|
(1) Non-GAAP
financial measures. See the "Non-GAAP Measures" section of this
News Release.
(2)
Deconsolidated results exclude the results of Tidewater Renewables.
See the "Non-GAAP Measures" section of this News Release for
information on deconsolidated measures.
(3) Capital
management measure. See the "Non-GAAP Measures" section of this
News Release.
|
STRATEGIC UPDATE
Tidewater's strategy is supported by three key operational
initiatives: maintaining safe and reliable operations, generating
return on assets through maximizing facility throughput and
optimizing our existing asset base, and achieving synergies through
corporate integration. The following progress was made on these
initiatives in 2024 year to date:
Maintain safe and
reliable operations
|
• No lost time
incidents during the second quarter of 2024.
• Safe and
successful execution of BRC turnaround.
• The PGR and
HDRD complex operating at or slightly above design
capacity
|
Return on assets and
optimizing existing asset base
|
• Continued the
engineering and progressed site evaluation for the SAF
project.
• Progressing the
marketing plan for the PGR and the HDRD post Cenovus
offtake.
|
Corporate
integration and synergies
|
• Continuing to
initiate additional profitability enhancement
initiatives.
• The Special
Committees and Boards of Directors of both Tidewater Midstream and
Tidewater Renewables have approved entering into a related party
agreement whereby Tidewater Midstream will acquire from Tidewater
Renewables various operated assets at the PGR and the BRC, that
were previously sold to Tidewater Renewables during its initial
public offering. Tidewater Midstream will also acquire the canola
co-processing and FCC co-processing units. This proposed
transaction is expected to close during the third quarter of 2024,
subject to completion of documentation, financing and regulatory
approval.
|
PROPOSED TRANSACTION BETWEEN TIDEWATER MIDSTREAM AND
TIDEWATER RENEWABLES
During the first and second quarters of 2024, Tidewater
Renewables forward sold BC LCFS emission credits at an average
price of approximately $450 per
credit to various counterparties. Towards the end of the second
quarter of 2024, when Tidewater Renewables approached numerous
counterparties to contract BC LCFS credit sales for the third
quarter of 2024, it was unable to secure any bids. BC LCFS credit
sales prices for July 2024
transactions, reported by the Government of British Columbia in August 2024, confirmed that only two BC LCFS
emission credit sales transacted at an average price of
$207 per credit. This sharp decline
in BC LCFS emission credit prices is believed to be a function of
large volumes of subsidized US renewable diesel physically moving
out of the oversupplied US renewable fuel market and into the
higher value British Columbia
market. Aggravating the situation, in management's view, are
overlapping US and Canadian low carbon fuel policies which allow US
renewable diesel producers to take advantage of US subsidies and
compliance markets and then import their volumes to Canada and generate BC LCFS emission credits
at the point of sale.
In the long-term, Tidewater Renewables expects that the
combination of supply and demand fundamentals forcing the shut-in
of high-cost US renewable fuel production, tightening California
LCFS compliance obligations, and tightening BC LCFS compliance
obligations will ease the pressure on BC LCFS credit prices. In
addition, cold weather diesel specifications are expected to limit
physical imports of renewable diesel in the fourth quarter of 2024
and first quarter of 2025.
However, the unexpected market situation has created a liquidity
issue for Tidewater Renewables. Tidewater Renewables relies heavily
on revenue generated from environmental attributes such as the BC
LCFS emission credits and CFR emission credits. Tidewater
Renewables has approached the Government of British Columbia to discuss potential changes
the government could make to the BC LCFS credit market in an
attempt to improve liquidity and pricing stability for BC LCFS
capital and operating emission credits.
As Tidewater Renewables had no forward sales contracted for BC
LCFS credits expected to be granted and/or generated from renewable
diesel sales for the third quarter of 2024, management of Tidewater
Renewables evaluated alternative liquidity sources, including a
transaction whereby Tidewater Midstream would acquire certain
assets from Tidewater Renewables in exchange for cash proceeds and
near-term BC LCFS credit purchases (the "Proposed Transaction"),
while the sector awaits a longer term solution. In connection with
the Proposed Transaction, Tidewater Renewables' Board of Directors
established an independent special committee (the "Renewables
Special Committee") to evaluate the Proposed Transaction and to
negotiate the terms thereof with the independent special committee
established by the Board of Directors of Tidewater Midstream (the
"Midstream Special Committee") and to assess alternative liquidity
sources. The Renewables Special Committee has retained a financial
advisor and legal counsel in connection with the Proposed
Transaction.
Following discussions and negotiations between the Renewables
Special Committee and Midstream Special Committee, which also
received independent legal advice, Tidewater Renewables and
Tidewater Midstream have announced their commitment to enter into a
related party agreement, approved by both special committees and
both Boards of Directors, whereby Tidewater Midstream will acquire
various assets at the PGR and BRC that were previously sold to
Tidewater Renewables pursuant to its initial public offering and
commit to future BC LCFS credit purchases from Tidewater
Renewables. Tidewater Midstream will also acquire the canola
co-processing and FCC co-processing units. These assets generate
annual adjusted EBITDA(1)[3]of $40.0 million to $50.0
million. The estimated consideration for the Proposed
Transaction consists of an upfront cash payment of $129.7 million and a commitment by Tidewater
Midstream to purchase a minimum of $80.7
million for BC LCFS emission credits, as they are produced
by Tidewater Renewables over the next nine months, assuming HDRD
continues to operate above 90% utilization. Tidewater Midstream
expects to finance the Proposed Transaction through operating cash
flow, a $25 million increase in its
revolving credit facility and $150
million term loan. The estimated proceeds will be used to
repay amounts outstanding on Tidewater Renewables Senior Credit
facility, which will provide an immediate improvement to Tidewater
Renewables' liquidity issues and leverage profile and a reduction
to go forward cash interest costs.
The completion of the Proposed Transaction is contingent upon
Tidewater Renewables securing all requisite consents and approvals
from the TSX, both Tidewater Renewables and Tidewater Midstream
obtaining financing approval, and the completion of final
documentation. Tidewater Renewables is exempt from the valuation
and majority of the minority approval requirements stipulated in
Section 5.4 and 5.6 of Multilateral Instrument 61-101, Protection
of Minority Security Holders in Special Transactions ("MI 61-101"),
due to the "financial hardship" exemption provided in Section
5.5(g) and 5.7(1)(e) of MI 61-101.
The Corporation expects to execute definitive agreements and
close the Proposed Transaction during the third quarter of
2024.
_______________________________
|
1Non-GAAP
financial measure. See the "Non-GAAP Measures" section of this news
release.
|
|
Three months
ended
June 30,
|
Six months
ended
June
30,
|
(in millions of
Canadian dollars)
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Growth capital
(1)
|
$
|
7.6
|
$
|
54.2
|
$
|
13.5
|
$
|
146.3
|
Maintenance capital
(1)
|
|
14.1
|
|
41.8
|
|
16.3
|
|
55.8
|
Total capital
expenditures
|
$
|
21.7
|
$
|
96.0
|
$
|
29.8
|
$
|
202.1
|
Capital emissions
credits awarded (2)
|
$
|
(12.9)
|
$
|
(76.6)
|
$
|
(33.6)
|
$
|
(78.6)
|
(1)
|
Supplementary financial
measures. See the "Non-GAAP Measures" section of this News
Release.
|
(2)
|
During the three and
six months ended June 30, 2024, $18.9 million and $21.2 million of
capital emission credits were monetized.
|
DOWNSTREAM
PGR
During the second quarter of 2024, the PGR had strong
operational performance with throughput of 12,022 bbl/day,
relatively consistent with the first quarter of 2024, and 176%
higher than the second quarter of 2023 during which a six-week
scheduled turnaround was being performed at the refinery. The
PGR is currently on a four-year turnaround cycle, with the next
scheduled turnaround in the second quarter of 2027.
HDRD Complex
During the second quarter of 2024, the HDRD Complex averaged
daily throughput of approximately 2,925 bbl/d, representing a 98%
utilization rate. The Corporation expects the HDRD Complex to
exceed a full-year utilization rate of 85%, representing an average
daily throughput of 2,550 bbl/d.
PGR Historical Performance:
|
Q3
2022
|
Q4
2022
|
Q1
2023
|
Q2
2023
|
Q3
2023
|
Q4
2023
|
Q1
2024
|
Q2
2024
|
Daily throughput
(bbl)
|
11,860
|
11,715
|
11,700
|
4,363
|
12,756
|
12,242
|
12,399
|
12,022
|
Refinery Yield
(1)
|
|
|
|
|
|
|
|
|
Diesel
|
45 %
|
47 %
|
45 %
|
46 %
|
44 %
|
48 %
|
46 %
|
46 %
|
Gasoline
|
41 %
|
42 %
|
42 %
|
41 %
|
42 %
|
40 %
|
41 %
|
39 %
|
Other
(2)
|
14 %
|
11 %
|
13 %
|
13 %
|
14 %
|
12 %
|
13 %
|
15 %
|
(1)
|
Refinery yield includes
crude, canola and intermediates.
|
(2)
|
Other refers to heavy
fuel oil (HFO), liquified petroleum gas and feedstock consumed to
fuel the refinery.
|
MIDSTREAM
During the second quarter of 2024, total throughput volumes at
the midstream facilities were approximately 253 MMcf/day, compared
to 290 MMcf/day in the same period of 2023, excluding the results
of the Pipestone natural gas
plant, which was divested in the fourth quarter of 2023. The lower
throughput was primarily driven by the previously mentioned BRC
turnaround, as well as reduced producer volumes resulting from
depressed natural gas prices.
Midstream Gas Plant Volumes:
|
Q3
2022
|
Q4
2022
|
Q1
2023
|
Q2
2023
|
Q3
2023
|
Q4
2023
|
Q1
2024
|
Q2
2024
|
Gross throughput
(MMcf/d)
|
413
|
436
|
461
|
387
|
407
|
398
|
302
|
253
|
BRC(1)
|
161
|
159
|
158
|
98
|
155
|
134
|
134
|
90
|
Ram River
|
102
|
104
|
112
|
110
|
88
|
96
|
96
|
93
|
Other(2)
|
81
|
84
|
87
|
82
|
69
|
78
|
72
|
70
|
|
(1) BRC Inlet
volumes include volumes at the BRC straddle plant.
(2) Inlet volumes
include throughput at Tidewater's extraction facilities
|
Brazeau River Complex and Fractionation Facility
During the second quarter of 2024, a scheduled three-week
turnaround took place at the BRC. Gas processing and liquids
fractionation activities were limited during this maintenance
period and resulted in lower volumes coming through the facility.
The BRC gas processing facility had throughput of 90 MMcf/day in
the second quarter of 2024, 44 MMcf/day lower than the first
quarter of 2024, and 8MMcf/day lower than the second quarter of
2023. The BRC fractionation facility utilization averaged 68% in
the second quarter of 2024, compared to 83% utilization in the
first quarter of 2024, and 63% in the second quarter of 2023.
The lower current quarter volume and fractionation facility
utilization compared to the first quarter of 2024 was due to the
aforementioned scheduled turnaround. Variances compared to the
second quarter of 2023 were narrower as gas processing and
fractionation facility utilization in the second quarter of 2023
were impacted by wildfires and the mandatory evacuation of the
complex for 12 days and the loss of key utilities for an additional
11 days.
Ram River Gas Plant
The Ram River Gas Plant had throughput of 93 MMcf/d in the
second quarter of 2024, slightly lower than the 96 MMcf/day during
the first quarter of 2024, and 17 MMcf/d lower compared to 110
MMcf/d in the second quarter of 2023. Throughput during the second
quarter of 2024 decreased mainly due to lower producer volume
resulting from a decrease in natural gas prices and natural area
decline. During the second quarter of 2023, outages at third party
facilities in the region brought additional volumes to the Ram
River Gas Plant on a temporary basis.
Subsequent to the quarter, due to ongoing depressed natural gas
prices, producer volume continued to decline and resulted in the
temporary shut-in of gas processing operations at the Ram River Gas
Plant. Natural gas prices are forecasted to recover in late 2024,
and gas processing operations are expected to resume as producer
activity restarts. Sulfur handling activities continue to be
operational.
Tidewater is actively working with local third parties to
increase throughput volumes, enhance overall regional processing
efficiencies and maximize contracted revenues with the plant's
sulphur handling infrastructure.
OUTLOOK AND CAPITAL PROGRAM
Given the current uncertainty surrounding the BC LCFS credit
market, the Corporation is revising its previously issued 2024
consolidated adjusted EBITDA(1) guidance to $130 million to $150
million (previously $150
million to $170 million),
assuming completion of the Proposed Transaction and crack spreads
averaging in the $80 to $90/bbl range. Full-year 2024 consolidated
maintenance capital is expected to be in the range of $35 million to $40
million, consistent with previous guidance.
SECOND QUARTER 2024 EARNINGS CALL
In conjunction with the earnings release, Tidewater's executives
will hold a call to review its second quarter 2024 results via
conference call on Thursday, August 15,
2024 at 11:00 am MDT (1:00 pm
EDT).
To access the conference call by telephone, dial 289-819-1350
(local / international participant dial in) or 1-800-836-8184
(North American toll-free participant dial in). A question and
answer session for analysts will follow the management's
presentation.
A live audio webcast of the conference call will be available by
following this link:
https://app.webinar.net/zKyPrzRrpV7 and will also be
archived there for 90 days.
For those accessing the call via Cision's investor website, we
suggest logging in at least 15 minutes prior to the start of the
live event. For those dialing in, participants should ask to join
the Tidewater Midstream and Infrastructure Ltd. earnings call.
ABOUT TIDEWATER MIDSTREAM
Tidewater is traded on the TSX under the symbol "TWM".
Tidewater's business objective is to build a diversified midstream
and infrastructure company in the North American natural gas,
natural gas liquids, crude oil, refined product and renewable
energy value chain. Its strategy is to profitably grow and create
shareholder value through the acquisition and development of
conventional and renewable energy infrastructure.
To achieve its business objective, Tidewater is focused on
providing customers with a full service, vertically integrated
value chain through the acquisition and development of energy
infrastructure, including downstream facilities, natural gas
processing facilities, natural gas liquids infrastructure,
pipelines, railcars, export terminals, storage, and various
renewable initiatives. To complement its infrastructure asset base,
the Corporation also markets crude, refined products, natural gas,
natural gas liquids and renewable products and services to
customers across North America.
Tidewater is a majority shareholder in Tidewater Renewables, a
multi-faceted energy transition company focusing on the production
of low carbon fuels. Tidewater Renewables' common shares are
publicly traded on the TSX under the symbol "LCFS".
Jeremy
Baines
Aaron Ames
Chief Executive
Officer
Interim Chief
Financial Officer
Tidewater Midstream & Infrastructure
Ltd.
Tidewater Midstream & Infrastructure Ltd
NON-GAAP MEASURES
Throughout this news release and in other materials disclosed by
the Corporation, Tidewater uses a number of non-GAAP financial
measures, non-GAAP financial ratios, capital management measures,
and supplemental financial measures when assessing its results and
measuring overall performance. The intent of these non-GAAP
measures and ratios is to provide additional useful information to
investors and analysts. Certain of these measures and ratios do not
have a standardized meaning prescribed by GAAP and are therefore
unlikely to be comparable to similar measures and ratios presented
by other entities. As such, these non-GAAP measures and ratios
should not be considered in isolation or used as a substitute for
measures and ratios of performance prepared in accordance with
GAAP. Except as otherwise indicated, these financial measures will
be calculated and disclosed on a consistent basis from period to
period. Specific adjusting items may only be relevant in certain
periods. The following are the Corporations' non-GAAP financial
measures, non-GAAP ratios, capital management measures, and
supplementary measures.
Non-GAAP Financial Measures
Consolidated and deconsolidated adjusted EBITDA
Consolidated adjusted EBITDA is calculated as net (loss) income
before finance costs, taxes, depreciation, share-based
compensation, unrealized gains and losses on derivative contracts,
transaction costs, gains and losses on the sale of assets, and
other items considered non-recurring in nature plus the
Corporation's proportionate share of EBITDA in its equity
investments. Deconsolidated adjusted EBITDA is calculated as
consolidated adjusted EBITDA less the portion of consolidated
adjusted EBITDA attributable to Tidewater Renewables.
In accordance with IFRS, Tidewater's jointly controlled
investments are accounted for using equity accounting. Under equity
accounting, net earnings from investments in equity accounted
investees are recognized in a single line item in the consolidated
statement of net (loss) income and comprehensive (loss) income. The
adjustments made to net (loss) income, as described above, are also
made to share of profit from investments in equity accounted
investees.
Consolidated adjusted EBITDA is used by management to set
objectives, make operating and capital investment decisions,
monitor debt covenants and assess performance. In addition to its
use by management, Tidewater also believes consolidated adjusted
EBITDA is a measure widely used by securities analysts, investors,
lending institutions, and others to evaluate the financial
performance of the Corporation and other companies in the midstream
industry. From time to time, the Corporation issues guidance on
this key measure. As a result, consolidated adjusted EBITDA is
presented as a relevant measure in this news release and the
MD&A to assist analysts and readers in assessing the
performance of the Corporation as seen from management's
perspective. In addition to reviewing consolidated adjusted EBITDA,
management reviews deconsolidated adjusted EBITDA to highlight the
Corporation's performance, excluding the portion of consolidated
adjusted EBITDA attributable to Tidewater Renewables. Investors
should be cautioned that consolidated adjusted EBITDA and
deconsolidated adjusted EBITDA should not be construed as
alternatives to net (loss) income, net cash provided by operating
activities or other measures of financial results determined in
accordance with GAAP as an indicator of the Corporation's
performance and may not be comparable to companies with similar
calculations.
The following table reconciles net (loss) income, the nearest
GAAP measure, to adjusted EBITDA:
|
Three months
ended
June 30,
|
Six months
ended
June
30,
|
(in millions of
Canadian dollars)
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net loss
|
$
|
(0.3)
|
$
|
(4.7)
|
$
|
(10.0)
|
$
|
(35.7)
|
Deferred
income tax recovery
|
|
-
|
|
(1.0)
|
|
-
|
|
(10.0)
|
Depreciation
|
|
21.3
|
|
22.7
|
|
44.5
|
|
44.6
|
Finance
costs and other
|
|
18.3
|
|
23.2
|
|
39.9
|
|
47.3
|
Share-based compensation
|
|
-
|
|
3.9
|
|
2.8
|
|
7.9
|
(Gain)
loss on sale of assets
|
|
-
|
|
(1.1)
|
|
-
|
|
0.9
|
Unrealized
loss (gain) on derivative contracts
|
|
1.5
|
|
(5.1)
|
|
2.9
|
|
29.4
|
Realized
gain on marketable securities
|
|
-
|
|
-
|
|
(5.0)
|
|
-
|
Transaction costs
|
|
-
|
|
1.3
|
|
1.3
|
|
1.7
|
Non-recurring
transactions
|
|
4.8
|
|
4.7
|
|
9.3
|
|
6.0
|
Adjustment
to share of profit from equity accounted investments
|
|
(0.3)
|
|
0.1
|
|
(0.6)
|
|
0.8
|
Consolidated
adjusted EBITDA
|
$
|
45.3
|
$
|
44.0
|
$
|
85.1
|
$
|
92.9
|
Less: Consolidated
adjusted EBITDA attributable to
Tidewater Renewables
|
|
(29.5)
|
|
(8.1)
|
|
(54.8)
|
|
(20.7)
|
Deconsolidated
adjusted EBITDA
|
$
|
15.8
|
$
|
35.9
|
$
|
30.3
|
$
|
72.2
|
Distributable cash flow and deconsolidated distributable cash
flow attributable to shareholders
Distributable cash flow attributable to shareholders is a
non-GAAP measure. Distributable cash flow is calculated as net cash
provided by (used in) operating activities before changes in
non-cash working capital, plus cash distributions from investments,
transaction costs, non-recurring transactions, and less other
expenditures that use cash from operations. Also deducted is the
distributable cash flow of Tidewater Renewables that is attributed
to non-controlling interest shareholders. Management believes
distributable cash flow is a useful metric for investors when
assessing the amount of cash flow generated from normal
operations.
Changes in non-cash working capital are excluded from the
determination of distributable cash flow because they are primarily
the result of seasonal fluctuations or other temporary changes and
are generally funded with short term debt or cash flows from
operating activities. Transaction costs are added back as they can
vary significantly based on the Corporation's acquisition and
disposition activity. Non-recurring transactions that do not
reflect Tidewater's ongoing operations are also excluded. Lease
payments, interest and financing charges, and maintenance capital
expenditures, including turnarounds, are deducted as they are
ongoing recurring expenditures which are funded from operating cash
flows.
Deconsolidated distributable cash flow is calculated by
subtracting the portion of Tidewater Renewables' distributable cash
flow that is attributed to shareholders of Tidewater from
distributable cash flow attributable to shareholders.
The following table reconciles net cash (used in) provided by
operating activities, the nearest GAAP measure, to distributable
cash flow and deconsolidated distributable cash flow:
|
Three months
ended
June
30,
|
Six months
ended
June
30,
|
(in millions of
Canadian dollars)
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net cash provided by
(used in) operating activities
|
$
|
27.8
|
$
|
44.2
|
$
|
(1.5)
|
$
|
81.3
|
Add
(deduct):
|
|
|
|
|
|
|
|
|
Changes in non-cash
operating working capital
|
|
12.3
|
|
(13.3)
|
|
72.3
|
|
(8.0)
|
Transaction
costs
|
|
-
|
|
1.3
|
|
1.3
|
|
1.7
|
Non-recurring
transactions
|
|
4.8
|
|
4.7
|
|
9.3
|
|
6.0
|
Interest and financing
charges
|
|
(11.6)
|
|
(17.5)
|
|
(25.7)
|
|
(32.4)
|
Payment of lease
liabilities and other, net of sublease
payments
|
|
(8.8)
|
|
(11.8)
|
|
(19.2)
|
|
(23.9)
|
Maintenance
capital
|
|
(14.1)
|
|
(41.8)
|
|
(16.3)
|
|
(55.8)
|
Tidewater Renewables'
distributable cash flow to non-controlling interest
shareholders
|
|
(6.4)
|
|
2.4
|
|
(10.4)
|
|
0.8
|
Distributable cash
flow attributable to shareholders
|
$
|
4.0
|
$
|
(31.8)
|
$
|
9.8
|
$
|
(30.3)
|
Tidewater Renewables'
distributable cash flow
attributed
to shareholders of Tidewater
|
$
|
(13.9)
|
$
|
5.4
|
$
|
(22.7)
|
$
|
1.8
|
Deconsolidated
distributable cash flow attributable
to
shareholders
|
$
|
(9.9)
|
$
|
(26.4)
|
$
|
(12.9)
|
$
|
(28.5)
|
Growth capital expenditures are generally funded from retained
operating cash flow and additional debt or equity, as required.
Non-GAAP Financial Ratios
Tidewater uses non-GAAP financial ratios to present aspects of
its financial performance or financial position, primarily
distributable cash flow per share.
Distributable cash flow and deconsolidated distributable cash
flow per share
Distributable cash flow and deconsolidated distributable cash
flow are non-GAAP financial measures. Distributable cash flow
per share is calculated as distributable cash flow attributable to
shareholders divided by the basic or diluted weighted average
number of common shares outstanding for the period. Deconsolidated
distributable cash flow per share is calculated as deconsolidated
distributable cash flow attributable to shareholders divided by the
basic or diluted weighted average number of common shares
outstanding for the period. Management believes that these measures
provide investors an indicator of funds generated from the business
that could be allocated to each shareholder's equity position.
|
Three months
ended
June
30,
|
Six months
ended
June
30,
|
(in millions of
Canadian dollars except share and per share
information)
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Distributable cash flow
attributable to shareholders
|
$
|
4.0
|
$
|
(31.8)
|
$
|
9.8
|
$
|
(30.3)
|
Deconsolidated
distributable cash flow attributable to
shareholders
|
$
|
(9.9)
|
$
|
(26.4)
|
$
|
(12.9)
|
$
|
(28.5)
|
Weighted average common
shares outstanding –
basic
(millions)
|
|
429.1
|
|
424.9
|
|
428.7
|
|
424.7
|
Weighted average common
shares outstanding –
diluted
(millions)
|
|
429.1
|
|
424.9
|
|
428.7
|
|
424.7
|
Distributable cash flow
per share – basic
|
$
|
0.01
|
$
|
(0.07)
|
$
|
0.02
|
$
|
(0.07)
|
Deconsolidated
distributable cash flow per share –
basic
|
$
|
(0.02)
|
$
|
(0.06)
|
$
|
(0.03)
|
$
|
(0.07)
|
Distributable cash flow
per share – diluted
|
$
|
0.01
|
$
|
(0.07)
|
$
|
0.02
|
$
|
(0.07)
|
Deconsolidated
distributable cash flow per share –
diluted
|
$
|
(0.02)
|
$
|
(0.06)
|
$
|
(0.03)
|
$
|
(0.07)
|
Capital Management Measures
Tidewater's methods for managing capital and liquidity are
discussed in the LIQUIDITY AND CAPITAL RESOURCES section of
the MD&A and within note 24 of the Financial Statements for the
year ended December 31, 2023.
Consolidated and deconsolidated net debt
Consolidated net debt is defined as bank debt, term debt, and
convertible debentures, less cash. Consolidated net debt is used by
the Corporation to monitor its capital structure and financing
requirements. It is also used as a measure of the Corporation's
overall financial strength.
In addition to reviewing consolidated net debt, management
reviews deconsolidated net debt to highlight Tidewater Midstream's
financial flexibility, balance sheet strength and leverage.
Deconsolidated net debt is calculated as consolidated net debt less
the portion attributable to Tidewater Renewables.
Consolidated and deconsolidated net debt exclude working
capital, lease liabilities and derivative contracts as the
Corporation monitors its capital structure based on deconsolidated
net debt to deconsolidated adjusted EBITDA, consistent with its
credit facility covenants as described in the LIQUIDITY AND
CAPITAL RESOURCES section of the MD&A.
The following table reconciles consolidated and deconsolidated
net debt:
(in millions
of Canadian dollars)
|
|
June 30,
2024
|
|
June 30,
2023
|
Tidewater Midstream
Senior Credit Facility
|
$
|
89.4
|
$
|
521.6
|
Tidewater Renewables
Senior Credit Facility
|
|
143.4
|
|
140.0
|
Tidewater Renewables
Term Debt Facility
|
|
175.0
|
|
175.0
|
2024 Convertible
debentures - principal
|
|
100.0
|
|
-
|
2019 Convertible
debentures - principal
|
|
-
|
|
75.0
|
Cash
|
|
(1.9)
|
|
(23.1)
|
Consolidated net
debt
|
$
|
505.9
|
$
|
888.5
|
Less: Tidewater
Renewables Senior Credit Facility
|
|
(143.4)
|
|
(140.0)
|
Less: Tidewater
Renewables Term Debt Facility
|
|
(175.0)
|
|
(175.0)
|
Add: Tidewater
Renewables cash
|
|
1.9
|
|
21.9
|
Deconsolidated net
debt
|
$
|
189.4
|
$
|
595.4
|
Supplementary Financial Measures
"Growth capital" expenditures are generally defined as
expenditures which are recoverable or incrementally increase cash
flow or earnings potential of assets, expand the capacity of
current operations or significantly extend the life of existing
assets. This measure is used by the investment community to assess
the extent of discretionary capital spending.
"Maintenance capital" expenditures are generally defined as
expenditures which support and/or maintain the current capacity,
cash flow or earnings potential of existing assets without the
associated benefits characteristic of growth capital expenditures.
These expenditures include major inspections and overhaul costs
that are required on a periodic basis. This measure is used by the
investment community to assess the extent of non-discretionary
capital spending. Maintenance capital is included in the
calculation of distributable cash flow.
Deconsolidated "net (loss) income attributable to shareholders"
is comprised of net income or loss attributable to shareholders, as
determined in accordance with IFRS, less the net income or loss of
Tidewater Renewables attributed to the shareholders of
Tidewater.
Deconsolidated "net (loss) income attributable to shareholders –
per share" is calculated by dividing deconsolidated "net income or
loss attributable to shareholders" by the basic weighted average
number of Tidewater Midstream common shares outstanding for the
period.
Deconsolidated "Total capital expenditures" is comprised of
consolidated capital expenditures, as disclosed in Tidewater's
statement of cash flows, less the capital expenditures of Tidewater
Renewables.
OPERATIONAL DEFINITIONS
"bbl/d" means barrels per day; "MMcf/d" means million cubic feet
per day.
"BC LCFS emission credits" means the credits awarded to BC Part
3 Fuel Suppliers by either (i) supplying a fuel with a carbon
intensity ("CI") below the prescribed CI limit, or (ii) taking
actions that would have a reasonable possibility of reducing
greenhouse gas emissions through the use of Part 3 fuels sooner
than would occur without the agreed-upon action, which credits may
be transferred upon validation.
"BC Part 3 Fuel Suppliers" means a "part 3 fuel supplier" under,
collectively British Columbia's
Greenhouse Gas Reduction (Renewable & Low Carbon Fuel
Requirements Act) and Renewable & Low Carbon Fuel Requirements
Regulation.
"CFR emission credits" means credits generated under the
Canadian Clean Fuel Regulation.
"Crack spread" refers to the general price differential between
crude oil and the petroleum products refined from
it.
"Refinery yield" (expressed as a percentage) represents the
percentage of finished product produced from inputs of crude oil
and renewable feedstock as well as intermediates. Refinery yields
are an important measure of refinery performance indicating the
outputs that running a particular feedstock and intermediates
through a refinery configuration will produce.
"Throughput" with respect to a natural gas plant, means inlet
volumes processed (including any off-load or reprocessed volumes);
with respect to a pipeline, the estimated natural gas or liquid
volume transported therein; and with respect to NGL processing
facilities, means the volume of inlet NGLs processed.
"US" meaning the United States of
America, its territories and possessions, any state of
the United States and the
District of Columbia
Advisory Regarding Forward-Looking Statements
Certain statements contained in this news release constitute
forward-looking statements and forward-looking information
(collectively referred to herein as, "forward-looking statements")
within the meaning of applicable Canadian securities laws. Such
forward-looking statements relate to future events, conditions or
future financial performance of Tidewater based on future economic
conditions and courses of action. All statements other than
statements of historical fact may be forward-looking statements.
Such forward-looking statements are often, but not always,
identified by the use of any words such as "seek", "anticipate",
"budget", "plan", "continue", "forecast", "estimate", "expect",
"may", "will", "project", "predict", "potential", "targeting",
"intend", "could", "might", "should", "believe", "will likely
result", "are expected to", "will continue", "is anticipated",
"believes", "estimated", "intends", "plans", "projection",
"outlook" and similar expressions. These statements involve known
and unknown risks, assumptions, uncertainties and other factors
that may cause actual results or events to differ materially from
those anticipated in such forward-looking statements. The
Corporation believes the expectations reflected in those
forward-looking statements are reasonable, but no assurance can be
given that these expectations will prove to be correct and such
forward-looking statements included in this news release should not
be unduly relied upon.
In particular, this news release contains forward-looking
statements pertaining to but not limited to the following:
- the terms of the Proposed Transaction, including the
consideration thereunder;
- financing expectations for the Proposed Transaction;
- the benefits of the Proposed Transaction, including the use of
proceeds therefrom by Tidewater Renewables;
- expectations regarding the closing of the Proposed Transaction
and the timing thereof;
- expectations regarding the focus of Tidewater Renewables
continued business;
- marketing efforts regarding the Corporation's products;
- Tidewater's view of the BC LCFS emission credit market,
including the effect of tightening compliance obligations and cold
weather diesel specifications on the market;
- discussions with the Government of British Columbia regarding the BC LCFS
emission credit market;
- the PGR turnaround cycle and the next scheduled outage;
- expectations regarding natural gas prices and producer activity
in the areas that the Corporation operates;
- expectations regarding the resumption of gas processing
activities at the Ram River Gas Plant;
- Tidewater's consolidated adjusted EBITDA guidance for
2024;
- the pursuit of various savings, optimization and profitability
enhancement initiatives;
- estimated throughput and utilization;
- Tidewater's business strategy;
- the ongoing development of the SAF project;
- Tidewater's consolidated maintenance capital guidance for
2024;
- operations and performance at the HDRD complex; and
- Tidewater's ongoing efforts at the Ram River natural gas
processing facility to work with local third parties to increase
throughput volumes, enhance overall regional processing
efficiencies and maximize contracted revenues with the plant's
sulphur handling infrastructure.
Although the forward-looking statements contained in this news
release are based upon assumptions which management of the
Corporation believes to be reasonable, the Corporation cannot
assure investors that actual results will be consistent with these
forward-looking statements. With respect to forward-looking
statements contained in this news release, the Corporation has
assumptions regarding, but not limited to:
- Tidewater's ability to execute on its business plan;
- the timely receipt of all governmental and regulatory approvals
sought by the Corporation;
- that PGR crack spreads remain strong and refined product demand
continues to increase;
- general economic and industry trends;
- future commodity prices, including natural gas, crude oil, NGL
and renewable energy prices;
- the market for BC LCFS emission credits, including that such
market will improve and the timing thereof;
- the successful negotiation of definitive agreements regarding
the Proposed Transaction;
- the closing of the Proposed Transaction, the timing thereof and
the ability of the Parties to satisfy all conditions related
thereto;
- the expectation that the liquidity issues of Tidewater
Renewables will be address by the Proposed Transaction;
- impacts of commodity prices and demand on the Corporation's
working capital requirements;
- continuing government support for existing policy
initiatives;
- processing and marketing margins;
- impacts of seasonality and climate disruptions;
- future capital expenditures to be made by the Corporation;
- foreign currency, exchange and interest rates, and expectations
relating to inflation;
- that there are no unforeseen events preventing the performance
of contracts;
- the availability of equipment and personnel required for
Tidewater to execute its business plan;
- the amount of future liabilities relating to lawsuits and
environmental incidents and the availability of coverage under the
Corporation's insurance policies;
- volume demands from the PGR are consistent with forecasts;
- successful negotiation and execution of agreements with
counterparties;
- oil and gas industry exploration and development activity and
the geographic region of such activity;
- the Corporation's ability to obtain and retain qualified staff
and equipment in a timely and cost-effective manner;
- the amount of operating costs to be incurred;
- that there are no unforeseen costs relating to the facilities,
not recoverable from customers;
- distributable cash flow and net cash provided by operating
activities are consistent with expectations;
- the ability to obtain additional financing on satisfactory
terms;
- the availability of capital to fund future capital requirements
relating to existing assets and projects;
- the ability of Tidewater to successfully market its
products;
- the successful integration of acquisitions and projects into
the Corporation's existing business; and
- the Corporation's future debt levels and the ability of the
Corporation to repay its debt when due.
The Corporation's actual results could differ materially from
those anticipated in the forward-looking statements, as a result of
numerous known and unknown risks and uncertainties and other
factors including but not limited to:
- changes in demand for refined and renewable products;
- general economic, political, market and business conditions,
including fluctuations in interest rates, foreign exchange rates,
stock market volatility, supply/demand trends, armed hostilities,
acts of war, terrorism, cyberattacks, diplomatic developments and
inflationary pressures;
- activities of producers and customers and overall industry
activity levels;
- failure to negotiate and conclude any required commercial
agreements;
- non-performance of agreements in accordance with their
terms;
- failure to execute formal agreements with counterparties in
circumstances where letters of intent or similar agreements have
been executed and announced by Tidewater;
- failure to close transactions as contemplated and in accordance
with negotiated terms;
- the conflict in Ukraine and
the corresponding impact on supply chains and the global
economy;
- risks of health epidemics, pandemics, public health
emergencies, quarantines, and similar outbreaks, including
COVID-19, which may have sustained material adverse effects on the
Corporation's business financial position results of operations
and/or cash flows;
- changes in environmental and other laws and regulations or the
interpretations of such laws or regulations;
- cost of compliance with applicable regulatory regimes,
including, but not limited to, environmental laws and regulations,
including greenhouse gas emissions;
- Indigenous and landowner consultation requirements;
- climate change initiatives or policies or increased
environmental regulation;
- that receipt of third party, regulatory, environmental and
governmental approvals and consents relating to Tidewater's capital
projects can be obtained on the necessary terms and in a timely
manner;
- that the resolution of any particular legal proceedings could
have an adverse effect on the Corporation's operating results or
financial performance;
- competition for, among other things, business capital,
acquisition opportunities, requests for proposals, materials,
equipment, labour and skilled personnel;
- the ability to secure land and water, including obtaining and
maintaining land access rights;
- operational matters, including potential hazards inherent in
the Corporation's operations and the effectiveness of health,
safety, environmental and integrity programs;
- actions by governmental authorities, including changes in
regulation, tariffs and taxation;
- changes in operating and capital costs, including fluctuations
in input costs;
- legal risks and environmental risks and hazards, including
risks inherent in the transportation of NGLs and refining of light
crude oils which may create liabilities to the Corporation in
excess of the Corporation's insurance coverage, if any;
- actions by joint venture partners or other partners which hold
interests in certain of the Corporation's assets;
- reliance on key relationships and agreements;
- losses of key customers;
- construction and engineering variables associated with capital
projects, including the availability of contractors, engineering
and construction services, accuracy of estimates and schedules, and
the performance of contractors;
- the availability of capital on acceptable terms;
- changes in the credit-worthiness of counterparties;
- changes in the credit rating of the Corporation, and the
impacts of this on the Corporation's access to private and public
credit markets in the future and increase the costs of borrowing;
- adverse claims made in respect of the Corporation's properties
or assets;
- risks and liabilities associated with the transportation of
dangerous goods and derailments;
- effects of weather conditions (such severe weather or
catastrophic events including, but not limited to, fires, floods,
lightning, earthquakes, extreme cold weather, storms or
explosions);
- reputational risks;
- reliance on key personnel;
- technology and security risks, including cybersecurity;
- potential losses which would stem from any disruptions in
production, including work stoppages or other labour difficulties,
or disruptions in the transportation network on which the
Corporation is reliant;
- technical and processing problems, including the availability
of equipment and access to properties;
- changes in gas composition; and
- failure to realize the anticipated benefits of
acquisitions.
The foregoing lists are not exhaustive. Additional information
on these and other factors which could affect the Corporation's
operations or financial results are included in the Corporation's
most recent AIF and in other documents on file with the Canadian
securities regulatory authorities.
Management of the Corporation has included the above summary of
assumptions and risks related to forward-looking statements
provided in this news release in order to provide holders of common
shares in the capital of the Corporation with a more complete
perspective on the Corporation's current and future operations and
such information may not be appropriate for other purposes.
The financial outlook information contained in this news release
about consolidated adjusted EBITDA and maintenance capital
activities is based on assumptions about future events, including
economic conditions and proposed courses of action, based on
management's assessment of the relevant information currently
available. Additionally, the financial outlook information
contained in this news release is subject to the risk factors
described above in respect of forward-looking information generally
as well as any other specific assumptions and risk factors in
relation to such financial outlook noted in this news release.
Accordingly, readers are cautioned that the financial outlook
information contained in this news release should not be used for
purposes other than for which it is disclosed herein. The financial
outlook information contained in this news release was approved by
management as of the date such outlook financial outlook
information was announced and was provided for the purpose of
providing further information about Tidewater's current
expectations and plans for the future.
The Corporation's actual results' performance or achievement
could differ materially from those expressed in, or implied by,
these forward-looking statements and, accordingly, no assurance can
be given that any of the events anticipated by the forward-looking
statements will transpire or occur, or if any off them do so, what
benefits the Corporation will derive therefrom. Readers are
therefore cautioned that the foregoing list of important factors is
not exhaustive, and they should not unduly rely on the
forward-looking statements included in this news release. Tidewater
does not undertake any obligation to update publicly or to revise
any of the included forward-looking statements, whether as a result
of new information, future events or otherwise, other than as
required by applicable securities law. All forward-looking
statements contained in this news release are expressly qualified
by this cautionary statement.
Further information about factors affecting forward-looking
statements and management's assumptions and analysis thereof is
available in filings made by the Corporation with Canadian
provincial securities commissions available on the System for
Electronic Document Analysis and Retrieval ("SEDAR+") at
www.sedarplus.ca.
SOURCE Tidewater Midstream and Infrastructure Ltd.