(TSX: TWM)
CALGARY,
AB, Nov. 14, 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 and
nine month period ended September 30,
2024.
THIRD QUARTER 2024 HIGHLIGHTS
- Net income attributable to shareholders increased by
$15.6 million to a net loss of
$7.3 million in the third quarter
2024, from a net loss of $22.9
million in the same period of 2023. The improvement was
largely due to higher operating income offset by higher costs on
renewable feedstock contracts.
- Consolidated adjusted EBITDA(1)[1]was $29.2 million for the third quarter of 2024,
compared to $37.5 million in the
third quarter of 2023, proforma for Pipestone and Dimsdale, which were divested in
December 2023.
- During the third quarter of 2024, Tidewater Midstream completed
a related party transaction (the "Transaction") with Tidewater
Renewables Ltd. ("Tidewater Renewables"), in which Tidewater
Midstream acquired various assets from Tidewater Renewables,
including the canola co-processing and fluid catalytic cracking
co-processing infrastructure, working interests in various other
Prince George Refinery units, a natural gas storage facility
located at the Brazeau River Complex (collectively, the "Acquired
Assets"), for cash consideration of $122.0
million, plus the assumption of certain liabilities related
to the Acquired Assets. Additionally, as part of the consideration,
Tidewater Midstream assigned the right to receive certain British
Columbia Low Carbon Fuel Standard ("BC LCFS") emission credits with
a minimum value of $7.7 million to
Tidewater Renewables.
- Tidewater Midstream and Tidewater Renewables also entered into
an agreement for the purchase and sale of credits dated
September 12, 2024, under which
Tidewater Midstream agreed to purchase BC LCFS emission credits
from Tidewater Renewables for an aggregate purchase price of
$7.2 million, and also agreed to
purchase additional BC LCFS emission credits (subject to certain
monthly average limits) from Tidewater Renewables until
March 31, 2025, for cash proceeds of
approximately $77.5 million (assuming
the Renewable Diesel and Renewable Hydrogen Complex ("HDRD
Complex") continues to operate at over 90% utilization).
- Concurrent with the close of the above Transaction, the
Corporation successfully amended and restated its senior credit
facility, increasing the aggregate revolving capacity by
$25 million, from $150 million to $175
million, and extending the maturity date from February 10, 2026 to September 12, 2026. The Corporation has also
added a three-year delayed draw term loan tranche of $150 million to finance the Acquired Assets and
the portion of the BC LCFS credits mentioned above.
- On September 12, 2024, Tidewater
Renewables closed the sale of assets from its used cooking oil
feedstock business, generating total proceeds of $10.6 million. The proceeds from this transaction
were used to reduce outstanding debt on its first lien senior
credit facility.
(1)
|
Non-GAAP financial
measure. See the "Non-GAAP Measures" section of this news
release.
|
CEO Message:
"Subsequent to quarter end, in November, our contracted offtake
agreement with Cenovus ended and we have made significant progress
establishing new customer relationships. However, our refining
margins continue to be under pressure due to increased supply of
refined products, including renewable diesel, across North America and slowing demand due to a
relatively stagnant Canadian economy. Tidewater Renewables has
engaged external trade law counsel for the purposes of advising on
and preparing a trade remedy complaint against renewable diesel
imports from the U.S. that management believes are unfairly priced
and having a significant negative impact on the competitiveness on
domestic operations. Based on available information and advice,
management believes that a trade case against renewable diesel
imports from the U.S. has a reasonably high likelihood of success.
Preparation of the Tidewater Renewables' trade complaint is
progressing at pace. Filing of a complaint may occur before the
close of 2024 and, if a government investigation initiates and
concludes that unfairly traded imports are harming Canadian
production, duty relief would then be available in 2025.
As we previously disclosed during the third quarter, we
completed the related party Transaction between Tidewater Midstream
and Tidewater Renewables. The Transaction benefits both Tidewater
Midstream and Tidewater Renewables. Tidewater Midstream benefits
from acquiring a significant amount of deconsolidated adjusted
EBITDA and cash flow that was previously dropped down to Tidewater
Renewables during its initial public offering. Tidewater Renewables
used the proceeds from the Transaction to repay its first lien debt
and also established a contracted purchaser for the BC LCFS
emission credits it produces. The Transaction allows
Tidewater Renewables to focus its energies on its renewable fuels
business.
Looking forward to the fourth quarter, while we remain
optimistic about the opportunities for natural gas processing, as
LNG Canada and other LNG export terminals start to ramp up next
year, in the short term AECO natural gas pricing is at a five year
low and producers continue to shut in production, creating near
term challenges.
As a result, of the above, we expect to be at the low end of our
previously issued consolidated adjusted EBITDA(1)
guidance for 2024 of $130 million to
$150 million. We are also revising
our full-year 2024 consolidated maintenance capital forecast which
is now expected to be in the range of $25
million to $30 million, down
from previous guidance, of $35
million to $40 million. As a
result, the combined revisions have a net positive impact on
anticipated free cash flow."
(1)
|
Non-GAAP financial
measure. See the "Non-GAAP Measures" section of this news
release.
|
CONSOLIDATED AND DECONSOLIDATED FINANCIAL HIGHLIGHTS
|
Three months ended
September 30
|
|
Tidewater
Deconsolidated
(2)
|
Tidewater
Consolidated
|
(in millions of
Canadian dollars except per share information)
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net loss attributable
to shareholders
|
$
|
(13.2)
|
$
|
(18.8)
|
$
|
(7.3)
|
$
|
(22.9)
|
Net loss attributable
to shareholders per share - basic
|
$
|
(0.03)
|
$
|
(0.04)
|
$
|
(0.02)
|
$
|
(0.05)
|
Adjusted EBITDA
(1)
|
$
|
15.5
|
$
|
34.1
|
$
|
29.2
|
$
|
48.6
|
Distributable cash flow
attributable to shareholders (1)
|
$
|
(3.2)
|
$
|
(0.2)
|
$
|
(1.2)
|
$
|
2.0
|
Distributable cash flow
per share – basic (1)
|
$
|
(0.01)
|
$
|
-
|
$
|
-
|
$
|
-
|
Net debt
(3)
|
$
|
383.2
|
$
|
618.9
|
$
|
566.5
|
$
|
953.0
|
Total capital
expenditures
|
$
|
2.4
|
$
|
5.7
|
$
|
3.9
|
$
|
39.3
|
(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.
|
|
Nine months ended
September 30
|
|
Tidewater
Deconsolidated
(2)
|
Tidewater
Consolidated
|
(in millions of
Canadian dollars except per share information)
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net loss attributable
to shareholders
|
$
|
(43.1)
|
$
|
(41.9)
|
$
|
(23.3)
|
$
|
(54.1)
|
Net loss attributable
to shareholders per share - basic
|
$
|
(0.10)
|
$
|
(0.10)
|
$
|
(0.05)
|
$
|
(0.13)
|
Adjusted EBITDA
(1)
|
$
|
45.8
|
$
|
106.3
|
$
|
114.3
|
$
|
141.5
|
Distributable cash flow
attributable to shareholders (1)
|
$
|
(16.1)
|
$
|
(28.7)
|
$
|
8.6
|
$
|
(28.3)
|
Distributable cash flow
per share – basic (1)
|
$
|
(0.03)
|
$
|
(0.07)
|
$
|
0.02
|
$
|
(0.07)
|
Net debt
(3)
|
$
|
383.2
|
$
|
618.9
|
$
|
566.5
|
$
|
953.0
|
Total capital
expenditures
|
$
|
17.9
|
$
|
67.7
|
$
|
33.7
|
$
|
241.4
|
(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.
|
CAPITAL EXPENDITURES
|
Three months
ended
September 30,
|
Nine months
ended
September
30,
|
(in millions of
Canadian dollars)
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Growth capital
(1)
|
$
|
0.4
|
$
|
33.6
|
$
|
13.9
|
$
|
179.9
|
Maintenance capital
(1)
|
|
3.5
|
|
5.7
|
|
19.8
|
|
61.5
|
Total capital
expenditures
|
$
|
3.9
|
$
|
39.3
|
$
|
33.7
|
$
|
241.4
|
Capital emission
credits awarded (2)
|
$
|
(9.3)
|
$
|
(3.8)
|
$
|
(42.9)
|
$
|
(82.4)
|
(1)
|
Supplementary financial
measures. See the "Non-GAAP Measures" section of this news
release.
|
(2)
|
During the three and
nine months ended September 30, 2024, $2.4 million and $23.6
million of capital emission credits were monetized.
|
DOWNSTREAM
PGR
During the third quarter of 2024, total throughput at the Prince
George Refinery (the "PGR") was 11,664 bbl/day, 3% lower than
the second quarter of 2024, and 9% lower than the third quarter of
2023 primarily due to a third-party outage in the third quarter
that slightly decreased the volume of crude feedstock coming into
the facility. The PGR is currently on a four-year turnaround
cycle, with the next scheduled turnaround in the second quarter of
2027.
As previously disclosed, Tidewater's five-year offtake agreement
(the "Cenovus Offtake Agreement") with Cenovus Energy Inc. expired
on November 1, 2024. The Cenovus
Offtake Agreement provided for the sale of the majority of the
nameplate capacity on diesel and gasoline volumes produced at the
PGR. The Corporation is now directly marketing diesel and gasoline
volumes from the PGR and the HDRD Complex to various customers. As
of the date of this news release, Tidewater has entered into
agreements with purchasers in respect of the sale of the vast
majority of the nameplate capacity on diesel and gasoline volumes
produced at the PGR and the HDRD Complex for the remainder of 2024
and is in the process of marketing the nameplate capacity on diesel
and gasoline volumes produced at the PGR and the HDRD Complex for
2025. Current market discounts are wider than those at the time the
Cenovus offtake agreement was entered into, largely stemming from
the oversupply of imported diesel in Western Canada as well as North American
supply and demand fundamentals. These wider discounts are expected
to yield lower margins, until the government addresses the unfair
trade environment. Tidewater is working to optimize its netbacks on
its diesel and gasoline. While Tidewater is focused on Western
Canadian markets, in the event the Corporation is unable to place
all of its product in Western
Canada, it could be required to export the balance to
potentially lower margin markets.
HDRD Complex
During the three and nine months ended September 30, 2024, the HDRD Complex averaged
daily throughput of approximately 2,849 bbl/d and 2,630 bbl/d,
respectively. Tidewater Renewables expects full year utilization to
exceed the previously announced target of 2,550 bbl/d, representing
85% of design capacity.
PGR Historical Performance:
|
Q1
2023
|
Q2
2023
|
Q3
2023
|
Q4
2023
|
Q1
2024
|
Q2
2024
|
Q3
2024
|
Daily throughput
(bbl)
|
11,700
|
4,363
|
12,756
|
12,242
|
12,399
|
12,022
|
11,664
|
Refinery Yield
(1)
|
|
|
|
|
|
|
|
Diesel
|
45 %
|
46 %
|
44 %
|
48 %
|
46 %
|
46 %
|
42 %
|
Gasoline
|
42 %
|
41 %
|
42 %
|
40 %
|
41 %
|
39 %
|
43 %
|
Other
(2)
|
13 %
|
13 %
|
14 %
|
12 %
|
13 %
|
15 %
|
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 third quarter of 2024, total throughput volumes at
the midstream facilities were approximately 217 MMcf/day, compared
to 312 MMcf/day in the same period of 2023, excluding the
throughput volumes from the Pipestone Natural Gas Plant, which was
divested in the fourth quarter of 2023. The lower throughput was
largely a result of lower producer volumes caused by producer
shut-ins due to weak natural gas prices.
Midstream Gas Plant Volumes
|
Q1
2023
|
Q2
2023
|
Q3
2023
|
Q4
2023
|
Q1
2024
|
Q2
2024
|
Q3
2024
|
Gross throughput
(MMcf/d)
|
357
|
290
|
312
|
308
|
302
|
253
|
217
|
BRC(1)
|
158
|
98
|
155
|
134
|
134
|
90
|
124
|
Ram River
|
112
|
110
|
88
|
96
|
96
|
93
|
31
|
Other(2)
|
87
|
82
|
69
|
78
|
72
|
70
|
62
|
|
(1) BRC Inlet
volumes include volumes at the BRC straddle plant.
(2) Other volumes
include throughput at Tidewater's extraction facilities
|
Brazeau River Complex and Fractionation Facility
The BRC gas processing facility had throughput of 124 MMcf/day
in the third quarter of 2024, 34 MMcf/day higher than the second
quarter of 2024, during which a scheduled three-week turnaround was
completed, and 31 MMcf/day lower than the third quarter of 2023,
largely due to lower producer volumes flowing into the facility as
a result of the decrease in natural gas prices, partially offset by
higher straddle volumes.
The BRC fractionation facility utilization averaged 82% in the
third quarter of 2024, compared to 68% utilization in the second
quarter of 2024 due to the scheduled second quarter turnaround, and
87% in the third quarter of 2023 largely due to lower producer
volumes. Utilization of the fractionation facility may vary as NGL
recoveries are dependent on the gas composition coming into
facility.
Ram River Gas Plant
Tidewater Midstream has a 95% operated working interest in the
Ram River Gas Plant, a rail-connected sour natural gas processing
facility with sulfur handling facilities located in the Strachan
region in west central Alberta.
The Ram River Gas Plant had throughput of 31 MMcf/d in the third
quarter of 2024, 62 MMcf/d lower than the 93 MMcf/day during the
second quarter of 2024, and 57 MMcf/d lower compared to 88 MMcf/d
in the third quarter of 2023. Gas processing activities at the Ram
River Gas Plant have been temporarily shut-in due to a decline in
producer volume resulting from depressed natural gas prices.
Natural gas prices are expected to recover during 2025, and gas
processing operations are expected to resume as producer activity
restarts. Sulfur handling activities continue to be
operational.
OUTLOOK AND CAPITAL PROGRAM
Given the current uncertainty surrounding the BC LCFS emission
credit market and lower refining margins, the Corporation now
expects to perform near the low end of its previously issued 2024
consolidated adjusted EBITDA(1)[2]guidance of
$130 million to $150 million. The Corporation is also revising
its full-year 2024 consolidated maintenance capital forecast which
is now expected to be in the range of $25
million to $30 million, down
from previous guidance, of $35
million to $40 million. As a
result, the combined revisions have a net positive impact on
anticipated free cash flow.
THIRD QUARTER 2024 EARNINGS CALL
In conjunction with the earnings release, Tidewater Midstream's
executives will hold a call to review its third quarter 2024
results via conference call on Thursday, November 14,
2024 at 11:00 am MDT (1:00 pm
EDT).
To access the conference call by telephone, dial 1-437-900-0527
(local / international participant dial in) or 1-888-510-2154
(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/83ew0rR0XQL 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.
(1)
|
Non-GAAP financial
measure. See the "Non-GAAP Measures" section of this news
release.
|
ABOUT TIDEWATER MIDSTREAM
Tidewater is traded on the TSX under the symbol "TWM". Tidewater
Midstream'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 Midstream 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 Midstream 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".
NON-GAAP MEASURES
Throughout this news release and in other materials disclosed by
the Corporation, Tidewater Midstream 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 Midstream'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 Midstream 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
September 30,
|
Nine months
ended
September
30,
|
(in millions of
Canadian dollars)
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net loss
|
$
|
(5.3)
|
$
|
(24.9)
|
$
|
(15.3)
|
$
|
(60.6)
|
Deferred
income tax recovery
|
|
-
|
|
(7.8)
|
|
-
|
|
(17.8)
|
Depreciation
|
|
21.2
|
|
25.9
|
|
65.7
|
|
70.5
|
Finance
costs and other
|
|
20.1
|
|
26.0
|
|
60.0
|
|
73.3
|
Share-based compensation
|
|
1.8
|
|
3.8
|
|
4.6
|
|
11.7
|
Impairment
expense
|
|
4.6
|
|
-
|
|
4.6
|
|
-
|
(Gain)
loss on sale of assets
|
|
(0.9)
|
|
0.4
|
|
(0.9)
|
|
1.3
|
Unrealized
gain (loss) on derivative contracts
|
|
(18.9)
|
|
14.8
|
|
(16.0)
|
|
44.2
|
Realized
gain on marketable securities
|
|
-
|
|
-
|
|
(5.0)
|
|
-
|
Transaction costs
|
|
3.0
|
|
2.8
|
|
4.3
|
|
4.5
|
Non-recurring transactions
|
|
2.3
|
|
3.6
|
|
11.6
|
|
9.6
|
Adjustment
to share of profit from equity accounted
investments
|
|
1.3
|
|
4.0
|
|
0.7
|
|
4.8
|
Consolidated
adjusted EBITDA
|
$
|
29.2
|
$
|
48.6
|
$
|
114.3
|
$
|
141.5
|
Less: Consolidated
adjusted EBITDA attributable to
Tidewater Renewables
|
|
(13.7)
|
|
(14.5)
|
|
(68.5)
|
|
(35.2)
|
Deconsolidated
adjusted EBITDA
|
$
|
15.5
|
$
|
34.1
|
$
|
45.8
|
$
|
106.3
|
Distributable cash flow and deconsolidated distributable cash
flow attributable to shareholders
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 Midstream'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 Midstream from
distributable cash flow attributable to shareholders.
The following table reconciles net cash provided by (used in)
operating activities, the nearest GAAP measure, to distributable
cash flow and deconsolidated distributable cash flow:
|
Three months
ended
September
30,
|
Nine months
ended
September
30,
|
(in millions of
Canadian dollars)
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net cash (used in)
provided by operating activities
|
$
|
(48.9)
|
$
|
61.4
|
$
|
(50.4)
|
$
|
142.7
|
Add
(deduct):
|
|
|
|
|
|
|
|
|
Changes in non-cash
operating working capital
|
|
70.2
|
|
(30.0)
|
|
142.5
|
|
(38.0)
|
Transaction
costs
|
|
3.0
|
|
2.8
|
|
4.3
|
|
4.5
|
Non-recurring
transactions
|
|
2.3
|
|
3.6
|
|
11.6
|
|
9.6
|
Interest and financing
charges
|
|
(13.2)
|
|
(17.7)
|
|
(38.9)
|
|
(50.1)
|
Payment of lease
liabilities and other, net of sublease
payments
|
|
(8.6)
|
|
(11.4)
|
|
(27.8)
|
|
(35.3)
|
Maintenance
capital
|
|
(3.5)
|
|
(5.7)
|
|
(19.8)
|
|
(61.5)
|
Tidewater Renewables'
distributable cash flow to non-controlling interest
shareholders
|
|
(2.5)
|
|
(1.0)
|
|
(12.9)
|
|
(0.2)
|
Distributable cash
flow attributable to shareholders
|
$
|
(1.2)
|
$
|
2.0
|
$
|
8.6
|
$
|
(28.3)
|
Tidewater Renewables'
distributable cash flow
attributed
to shareholders of Tidewater
|
$
|
(2.0)
|
$
|
(2.2)
|
$
|
(24.7)
|
$
|
(0.4)
|
Deconsolidated
distributable cash flow attributable
to
shareholders
|
$
|
(3.2)
|
$
|
(0.2)
|
$
|
(16.1)
|
$
|
(28.7)
|
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 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
September
30,
|
Nine months
ended
September
30,
|
(in millions of
Canadian dollars except share and per share
information)
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Distributable cash flow
attributable to shareholders
|
$
|
(1.2)
|
$
|
2.0
|
$
|
8.6
|
$
|
(28.3)
|
Deconsolidated
distributable cash flow attributable to
shareholders
|
$
|
(3.2)
|
$
|
(0.2)
|
$
|
(16.1)
|
$
|
(28.7)
|
Weighted average common
shares outstanding –
basic
(millions)
|
|
430.1
|
|
425.2
|
|
429.1
|
|
424.8
|
Weighted average common
shares outstanding –
diluted
(millions)
|
|
430.1
|
|
425.2
|
|
429.1
|
|
424.8
|
Distributable cash flow
per share – basic and diluted
|
$
|
-
|
$
|
-
|
$
|
0.02
|
$
|
(0.07)
|
Deconsolidated
distributable cash flow per share –
basic and
diluted
|
$
|
(0.01)
|
$
|
-
|
$
|
(0.04)
|
$
|
(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, second lien 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.
The following table reconciles consolidated and deconsolidated
net debt:
(in millions
of Canadian dollars)
|
|
September
30, 2024
|
|
September 30,
2023
|
Tidewater Midstream
Senior Credit Facility
|
$
|
283.3
|
$
|
547.2
|
Tidewater Renewables
Senior Credit Facility
|
|
8.3
|
|
159.4
|
Tidewater Renewables
Second Lien Credit Facility
|
|
175.0
|
|
175.0
|
2024 Convertible
debentures - principal
|
|
100.0
|
|
-
|
2019 Convertible
debentures - principal
|
|
-
|
|
75.0
|
Cash
|
|
(0.1)
|
|
(3.6)
|
Consolidated net
debt
|
$
|
566.5
|
$
|
953.0
|
Less: Tidewater
Renewables Senior Credit Facility
|
|
(8.3)
|
|
(159.4)
|
Less: Tidewater
Renewables Second Lien Credit Facility
|
|
(175.0)
|
|
(175.0)
|
Add: Tidewater
Renewables cash
|
|
-
|
|
0.3
|
Deconsolidated net
debt
|
$
|
383.2
|
$
|
618.9
|
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.
"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 purchase of BC LCFS emission credits by Tidewater Midstream
from Tidewater Renewables pursuant to the Transaction;
- operations and performance at the HDRD complex
- expectations regarding refining margins;
- discussions with the Government of British Columbia and Federal Government
regarding the BC LCFS emission credit market;
- the pursuit of anti-dumping complaint with the Canadian
International Trade Tribunal regarding renewable diesel
imports;
- expectations regarding the focus of Tidewater Renewables
continued business;
- expectations regarding future opportunities for natural gas
processing;
- the challenges faced by the Corporation due to short term AECO
natural gas pricing pressure, and producers shutting in
production;
- Tidewater's consolidated adjusted EBITDA guidance for
2024;
- the PGR turnaround cycle and the next scheduled outage;
- marketing efforts regarding the Corporation's products;
- expected throughput and utilization, including causes of
variances thereof;
- natural gas pricing expectations;
- expectations regarding producer activity;
- the resumption of operations at the Ram River Gas Plant;
- Tidewater's consolidated maintenance capital guidance for
2024;
- Tidewater's view of the BC LCFS emission credit market;
and
- Tidewater's business strategy
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;
- 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;
- 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 Middle East 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.