Upgrade to SI Premium - Free Trial

Form 8-K Cactus, Inc. For: Mar 08

March 9, 2018 6:04 AM

 

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 


 

FORM 8-K

 


 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(D) OF THE
SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (Date of earliest event reported): March 8, 2018

 


 

Cactus, Inc.
(Exact name of registrant as specified in its charter)

 


 

Delaware

 

001-38390

 

35-2586106

(State or other jurisdiction
of incorporation)

 

(Commission
File Number)

 

(I.R.S. Employer
Identification No.)

 

Cobalt Center
920 Memorial Way, Suite 300
Houston, Texas 77024

(Address of principal executive offices)
 (Zip Code)

 

(713) 626-8800

(Registrant’s telephone number, including area code)

 


 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

o            Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o            Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o            Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o            Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company  x

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  x

 

 

 



 

Item 2.02                   Results of Operations and Financial Condition.

 

The following information is furnished pursuant to Item 2.02.

 

On March 8, 2018, Cactus, Inc. issued a press release announcing its results for the full year and fourth quarter ended December 31, 2017. A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated herein by reference.

 

The information in this Current Report on Form 8-K, including Exhibit 99.1, is being furnished, and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such filing.

 

Item 9.01                   Financial Statements and Exhibits.

 

(d)   Exhibits.

 

Exhibit
No.

 

Description

99.1

 

Press Release of Cactus, Inc., dated March 8, 2018.

 

2



 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

Date: March 8, 2018

 

 

Cactus, Inc.

 

 

 

 

 

By:

/s/ Brian Small

 

Name:

Brian Small

 

Title:

Chief Financial Officer

 

3


Exhibit 99.1

 

 

 

Cactus Announces Full Year and Fourth Quarter 2017 Results

– Full Year Revenues More than Doubled; Fourth Quarter Increased 9.1% Sequentially –

 

HOUSTON – March 8, 2018 – Cactus, Inc. (NYSE: WHD) (“Cactus” or the “Company”) today announced financial and operating results for the full year and fourth quarter of 2017.  On February 12, 2018, Cactus closed its initial public offering (“IPO”) of Class A common stock. The financial results for 2017 and 2016 represent periods during which Cactus’ operating subsidiary was privately-owned.

 

Key 2017 Operational Highlights

 

·                 Grew estimated U.S. onshore market share(1) in wellhead product line from 21.2% for fourth quarter 2016 to 26.0% for fourth quarter 2017;

·                 Developed and commercialized further innovations in frac rental offerings to reduce repair time and enhance reliability;

·                 Initiated expansion of its rental fleet to capitalize on higher intensity fracs and larger pad sizes; and

·                 Expanded Suzhou, China facility to improve product and rental margins.

 

Full Year 2017 Financial Highlights

 

·                 Increased revenues 120.1% to $341.2 million from $155.0 million in 2016;

·                 Grew income from operations to $88.9 million from $10.6 million in 2016;

·                 Grew net income to $66.5 million from a net loss of $8.2 million in 2016; and

·                 Increased Adjusted EBITDA(2) and related margin(3) to $112.1 million and 32.9%, respectively, from $32.2 million and 20.8%, respectively, in 2016.

 

Fourth Quarter 2017 Financial Highlights and Recent Events

 

·                 Reported financial results that were in-line with preliminary estimates from the Company’s prospectus filed with the SEC;

·                 Increased revenues 9.1% to $104.8 million from $96.0 million in the preceding quarter;

·                 Generated income from operations and net income of $28.7 million and $22.8 million, respectively;

·                 Increased Adjusted EBITDA(2) to $35.0 million from $34.1 million in the preceding quarter; and

·                 Completed an upsized IPO(4) in February that allowed the Company to repay its term loan in full.

 



 

Financial Summary

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

December 31,
2017

 

September 30,
2017

 

December 31,
2016

 

 

December 31,
2017

 

December 31,
2016

 

 

 

(in thousands)

 

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

104,784

 

$

96,027

 

$

49,547

 

 

$

341,191

 

$

155,048

 

Income from operations

 

$

28,737

 

$

28,059

 

$

6,162

 

 

$

88,863

 

$

10,615

 

Operating income margin

 

27.4%

 

29.2%

 

12.4%

 

 

26.0%

 

6.8%

 

Net income (loss)

 

$

22,814

 

$

22,301

 

$

1,346

 

 

$

66,547

 

$

(8,176)

 

Adjusted EBITDA (2)

 

$

35,032

 

$

34,133

 

$

11,461

 

 

$

112,134

 

$

32,217

 

Adjusted EBITDA margin (3)

 

33.4%

 

35.5%

 

23.1%

 

 

32.9%

 

20.8%

 

 

(1)          See definition and calculation of market share in the Supplemental Information tables.

(2)          Adjusted EBITDA is a non-GAAP financial measure.  See definition of Adjusted EBITDA and the reconciliation of GAAP to Non-GAAP financial measures in the Supplemental Information tables.

(3)          The percentage of Adjusted EBITDA to Revenues.

(4)          See Recent Events section for additional information.

 

Scott Bender, President and CEO of Cactus, commented, “Supported by our talented team, Cactus entered 2017 well positioned to take advantage of the expected improvements in the U.S. onshore unconventional oil and gas market. As evidenced by our outstanding year-over-year financial results, the benefits of our product and service offerings continued to attract a growing customer base. This resulted in further market share increases, including during the second half of 2017.

 

“Benefiting from the increasing onshore rig count and the number and complexity of wells that are forecast in 2018, we expect another strong year for the Company in 2018 and remain focused on generating superior results and industry leading returns,” added Mr. Bender. “Working closely with our customers, we look forward to providing additional safety and efficiency enhancements to our products and services. In addition, through our recent very successful IPO, we are now well positioned to further grow the business through execution of strategic initiatives that are well aligned with our core competencies while maintaining our focus on return on capital,” concluded Mr. Bender.

 

Revenue Categories

 

Product

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

December 31,
2017

 

September 30,
2017

 

December 31,
2016

 

 

December 31,
2017

 

December 31,
2016

 

 

 

(in thousands)

 

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product revenue

 

$

57,128

 

$

53,680

 

$

25,929

 

 

$

189,091

 

$

77,739

 

Gross profit

 

$

19,662

 

$

19,807

 

$

5,962

 

 

$

65,061

 

$

14,973

 

Gross margin

 

34.4%

 

36.9%

 

23.0%

 

 

34.4%

 

19.3%

 

 



 

Fourth quarter 2017 product revenue was up $3.4 million, or 6.4%, sequentially and $31.2 million, or 120.3%, year-over-year. The sequential increase was driven primarily by greater sales volume of production valves and wellhead equipment during the fourth quarter. As expected, gross profit decreased $0.1 million sequentially with margins declining 250 basis points due to a combination of seasonal impacts, higher volume of lower margin commoditized production valves, and greater reliance on the Company’s relatively higher cost U.S. facility related to specific customer orders in excess of expectations. Cactus’ estimated market share was 26.0% for the fourth quarter 2017 compared to 25.6% for the third quarter 2017, while the U.S. onshore quarterly rig count averaged 900 rigs in the fourth quarter 2017 down from 924 rigs in the third quarter 2017.

 

Rental

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

December 31,
2017

 

September 30,
2017

 

December 31,
2016

 

 

December 31,
2017

 

December 31,
2016

 

 

 

(in thousands)

 

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenue

 

$

24,490

 

$

21,199

 

$

13,171

 

 

$

77,469

 

$

44,372

 

Gross profit

 

$

12,144

 

$

10,513

 

$

5,119

 

 

$

36,950

 

$

10,382

 

Gross margin

 

49.6%

 

49.6%

 

38.9%

 

 

47.7%

 

23.4%

 

 

Fourth quarter 2017 rental revenue was up $3.3 million, or 15.5%, sequentially and $11.3 million, or 85.9%, year-over-year. The sequential increase was due to higher demand for frac valves, reflecting greater completions activity across the major U.S. basins in which the Company participates, as well as an increase in Cactus’ rental asset fleet from the capital investments made throughout 2017. Gross profit increased $1.6 million sequentially with margins flat due to higher repair costs in the fourth quarter related to the redeployment of previously underutilized rental assets into basins where activity continues to increase.

 

Field Service and Other

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

December 31,
2017

 

September 30,
2017

 

December 31,
2016

 

 

December 31,
2017

 

December 31,
2016

 

 

 

(in thousands)

 

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Field service and other revenue

 

$

23,166

 

$

21,148

 

$

10,447

 

 

$

74,631

 

$

32,937

 

Gross profit

 

$

3,575

 

$

4,835

 

$

680

 

 

$

14,029

 

$

4,467

 

Gross margin

 

15.4%

 

22.9%

 

6.5%

 

 

18.8%

 

13.6%

 

 

Fourth quarter 2017 field service and other revenue was up $2.0 million, or 9.5%, sequentially and $12.7 million, or 121.7%, year-over-year. The sequential increase was due to increased billable hours related to installations. Gross profit declined $1.3 million sequentially with margins decreasing 750 basis points due to seasonal impacts during the fourth quarter. In addition, the Company experienced higher nonbillable and training time related to the strategic ramp up in field service headcount in preparation for an expected increase in U.S. onshore market activity during 2018.

 



 

Selling, General and Administrative Expenses (“SG&A”)

 

SG&A for the fourth quarter 2017 was $6.6 million (6.3% of revenue), compared to $7.1 million (7.4% of revenue) for the third quarter 2017 and $5.6 million (11.3% of revenue) for the fourth quarter 2016. The sequential decline is primarily due to $0.3 million lower legal and professional fees, $0.3 million lower costs incurred during the fourth quarter 2017 associated with preparing to be a public company, and a $0.1 million recovery of bad debt, offset by a $0.2 million increase in costs associated with higher headcount. The fourth quarter year-over-year increase relates to higher headcount associated with significant growth in the business during 2017 and expectations for 2018.

 

Liquidity and Capital Expenditures

 

As of December 31, 2017, the Company had $248.5 million outstanding under its term loan and cash on hand of $7.6 million.  The Company’s revolving credit facility was undrawn and total availability as of December 31, 2017 was $50.0 million.  In conjunction with the Company’s IPO, the outstanding term loan was repaid in full.

 

Net capital expenditures for the fourth quarter 2017 were $9.3 million and $30.7 million for the full year 2017. The majority of the spend related to the addition of rental equipment, particularly frac valves and drilling tools.

 

Recent Events

 

On February 12, 2018, Cactus closed its IPO of Class A common shares. Including the exercise in full of the underwriters’ option to purchase an additional 15% of common shares, the Company issued a total of 26,450,000 shares of Class A common stock in the IPO at $19.00 per share, resulting in net proceeds of $467.4 million after deducting underwriting discounts and commissions and offering expenses. Cactus contributed all of the net proceeds of the IPO to its limited liability company operating subsidiary in exchange for units.

 

The Company caused its operating subsidiary to use the net proceeds to (i) fully repay the outstanding term loan facility, plus accrued interest, of the operating subsidiary of $251.0 million and (ii) distribute $216.4 million pari passu to the legacy owners of the operating subsidiary as part of the corporate reorganization undertaken in connection with the IPO.  In conjunction with the IPO, there are 48,439,772 Class B common shares issued and outstanding, representing the remaining units held by the legacy owners of the operating subsidiary.

 

Further information on the IPO can be found in the prospectus filed with the Securities and Exchange Commission (“SEC”).

 

In January 2018, Cactus made a $26.0 million tax distribution payment to legacy owners related to the tax liabilities incurred prior to the IPO. The payment was funded through the borrowing of $26.0 million under the Company’s revolving credit facility.

 



 

As of March 7, 2018, Cactus had $8.0 million drawn under the revolving credit facility and $14.0 million cash on hand.

 

Conference Call Details

 

Cactus will host a conference call to discuss financial and operational results on Friday, March 9, 2018 at 9:00 AM Central Time (10:00 AM Eastern Time).

 

The call will be webcast on Cactus’ website at www.CactusWHD.com. Institutional investors and analysts may participate by dialing (800) 263-0877. International parties may dial (323) 794-2094. The access code is 8902876. Please access the webcast or dial in for the call at least 10 minutes ahead of start time to ensure a proper connection.

 

An archived webcast of the conference call will be available on the Company’s website shortly after the end of the call.

 

About Cactus

 

Cactus designs, manufactures, sells and rents a range of highly engineered wellheads and pressure control equipment. Its products are sold and rented principally for onshore unconventional oil and gas wells and are utilized during the drilling, completion (including fracturing) and production phases of its customers’ wells. In addition, it provides field services for all its products and rental items to assist with the installation, maintenance and handling of the wellhead and pressure control equipment. Cactus operates 14 service centers in the United States, which are strategically located in the key oil and gas producing regions, including the Permian, SCOOP/STACK, Marcellus, Utica, Eagle Ford and Bakken, among other areas, and one service center in Eastern Australia.

 

Cautionary Statement Concerning Forward-Looking Statements

 

Certain statements contained in this press release constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are subject to risks, uncertainties and other factors, many of which are outside of Cactus’ control, that could cause actual results to differ materially from the results discussed in the forward-looking statements.

 

Forward-looking statements can be identified by the use of forward-looking terminology including “may,” “believe,” “expect,” “intend,” “anticipate,” “estimate,” “continue,” or other similar words, and include the Company’s expectation of future performance contained herein. These statements discuss future expectations, contain projections of results of operations or of financial condition, or state other “forward-looking” information.  You are cautioned not to place undue reliance on any forward-looking statements, which can be affected by assumptions used or by known risks or uncertainties. Consequently, no forward-looking statements can be guaranteed.  When considering these forward-looking statements, you should keep in mind the risk factors noted below and other cautionary statements in this news release. The risk factors and other factors noted throughout in this news release could cause actual results to differ materially from those contained in any forward-looking statement. Known material factors that could cause the Company’s actual results to differ materially from the results contemplated by such forward-

 



 

looking statements are described in the Company’s filings with the Securities and Exchange Commission, and include:

 

·                 changes in general economic conditions and changes in economic conditions of the crude oil and natural gas industry specifically;

 

·                 competitive conditions in the industry;

 

·                 changes in the long-term supply of and demand for crude oil and natural gas;

 

·                 the ability to realize the anticipated benefits of the Company’s business growth plans;

 

·                 actions taken by the Company’s customers, competitors, vendors and suppliers;

 

·                 the financial condition of the Company’s customers;

 

·                 changes in the availability and cost of capital;

 

·                 operating hazards, natural disasters, weather-related delays, casualty losses and other matters beyond the Company’s control;

 

·                 the effects of existing and future laws and governmental regulations;

 

·                 the effects of future litigation; and

 

·                 other factors discussed in the Company’s filings with the Securities and Exchange Commission.

 

Any forward-looking statement speaks only as of the date on which it is made, and, except as required by law, Cactus does not undertake any obligation to update or revise any forward-looking statement, whether as a result of new information, future events or otherwise. New factors emerge from time to time, and it is not possible for Cactus to predict all such factors. When considering these forward-looking statements, you should keep in mind the risk factors and other cautionary statements in the prospectus filed with the SEC in connection with Cactus’ IPO. The risk factors and other factors noted in Cactus’ prospectus could cause its actual results to differ materially from those contained in any forward-looking statement.GRAPHIC

 

Cactus, Inc.
Stephen Tadlock, 713-396-5748
VP and Chief Administrative Officer
[email protected]

 

Source: Cactus, Inc.

 



 

Cactus

Condensed Consolidated Statements of Income

(unaudited)

 

 

 

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

 

2017

 

2016

 

2017

 

2016

 

 

 

(in thousands)

 

Revenues

 

 

 

 

 

 

 

 

 

Product revenue

 

$

57,128

 

$

25,929

 

$

189,091

 

$

77,739

 

Rental revenue

 

24,490

 

13,171

 

77,469

 

44,372

 

Field service and other revenue

 

23,166

 

10,447

 

74,631

 

32,937

 

Total revenues

 

104,784

 

49,547

 

341,191

 

155,048

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of product revenue

 

37,466

 

19,967

 

124,030

 

62,766

 

Cost of rental revenue

 

12,346

 

8,052

 

40,519

 

33,990

 

Cost of field service and other revenue

 

19,591

 

9,767

 

60,602

 

28,470

 

Selling, general and administrative expenses

 

6,644

 

5,599

 

27,177

 

19,207

 

Total costs and expenses

 

76,047

 

43,385

 

252,328

 

144,433

 

Income from operations

 

28,737

 

6,162

 

88,863

 

10,615

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

(5,316)

 

(4,964)

 

(20,767)

 

(20,233)

 

Other income (expense), net

 

-

 

-

 

-

 

2,251

 

Income (loss) before income taxes

 

23,421

 

1,198

 

68,096

 

(7,367)

 

Income tax expense (a)

 

607

 

(148)

 

1,549

 

809

 

Net income (loss)

 

$

22,814

 

$

1,346

 

$

66,547

 

$

(8,176)

 

 

(a)       Cactus has historically not been subject to U.S. federal income tax at an entity level.

 



 

Cactus

Condensed Consolidated Balance Sheets

(unaudited)

 

 

 

December 31, 2017

 

December 31, 2016

 

 

 

(in thousands)

 

Assets

 

 

 

 

 

Current assets

 

 

 

 

 

Cash and cash equivalents

 

$

7,574

 

$

8,688

 

Accounts receivable, net

 

84,173

 

32,289

 

Inventories

 

64,450

 

37,900

 

Prepaid expenses and other current assets

 

7,732

 

3,713

 

Total current assets

 

163,929

 

82,590

 

 

 

 

 

 

 

Property and equipment, net

 

94,654

 

74,870

 

Goodwill

 

7,824

 

7,824

 

Other noncurrent assets

 

49

 

44

 

Total assets

 

$

266,456

 

$

165,328

 

 

 

 

 

 

 

Liabilities and Members’ Equity

 

 

 

 

 

Current liabilities

 

 

 

 

 

Accounts payable

 

$

35,080

 

$

14,002

 

Accrued expenses and other

 

10,559

 

6,430

 

Capital lease obligations, current portion

 

4,667

 

1,134

 

Current maturities of long-term debt

 

2,568

 

2,568

 

Total current liabilities

 

52,874

 

24,134

 

 

 

 

 

 

 

Capital lease obligations, net of current portion

 

7,946

 

2,065

 

Deferred tax liability, net

 

416

 

196

 

Long-term debt, net

 

241,437

 

242,254

 

Total liabilities

 

302,673

 

268,649

 

 

 

 

 

 

 

Members’ equity (deficit)

 

(36,217)

 

(103,321)

 

Total liabilities and members’ equity (deficit)

 

$

266,456

 

$

165,328

 

 



 

Cactus

Condensed Consolidated Statements of Cash Flows

(unaudited)

 

 

 

Year Ended December 31,

 

 

 

2017

 

2016

 

 

 

(in thousands)

 

Cash flows from operating activities

 

 

 

 

 

Net income (loss)

 

$

66,547

 

$

(8,176)

 

Reconciliation of net income (loss) to net cash provided by operating activities

 

 

 

 

 

Depreciation and amortization

 

23,271

 

21,241

 

Debt discount and deferred loan cost amortization

 

1,752

 

1,777

 

Stock-based compensation

 

-

 

361

 

Provision for (recovery of) bad debts

 

(100)

 

(357)

 

Inventory obsolescence

 

1,259

 

1,851

 

Loss on disposal of assets

 

534

 

950

 

Deferred income taxes

 

220

 

132

 

Gain on debt extinguishment

 

-

 

(2,251)

 

Changes in operating assets and liabilities

 

 

 

 

 

Accounts receivable-trade

 

(50,094)

 

509

 

Inventories

 

(28,279)

 

4,126

 

Prepaid expenses and other assets

 

(4,012)

 

1,080

 

Accounts payable-trade

 

19,505

 

5,014

 

Accrued expenses and other liabilities

 

4,104

 

(2,282)

 

Net cash provided by operating activities

 

34,707

 

23,975

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

Capital expenditures

 

(32,074)

 

(21,677)

 

Patent expenditures

 

(8)

 

(44)

 

Proceeds from sale of assets

 

1,404

 

4,363

 

Net cash used in investing activities

 

(30,678)

 

(17,358)

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

Principal payments on long-term debt

 

(2,569)

 

(7,908)

 

Payments on capital leases

 

(2,744)

 

(208)

 

Distributions to members

 

-

 

(2,055)

 

Net cash used in financing activities

 

(5,313)

 

(10,171)

 

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

170

 

(284)

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

(1,114)

 

(3,838)

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

 

 

Beginning of period

 

8,688

 

12,526

 

End of period

 

$

7,574

 

$

8,688

 

 



 

Cactus – Supplemental Information

Market Share(1)

(unaudited)

 

 

 

Three Months Ended

 

 

 

December 31, 2017

 

September 30, 2017

 

December 31, 2016

 

 

 

 

 

 

 

 

 

Cactus rigs followed

 

234

 

237

 

120

 

Baker Hughes U.S. onshore rig count quarterly average

 

900

 

924

 

565

 

Market share (1)

 

26.0%

 

25.6%

 

21.2%

 

 

 

(1)        Market share represents the average number of active U.S. onshore rigs Cactus followed (which Cactus defines as the number of active U.S. onshore drilling rigs to which it was the primary provider of wellhead products and corresponding services during drilling) as of mid-month for each of the three months in the applicable quarter divided by the Baker Hughes U.S. onshore rig count quarterly average.  Cactus believes that comparing the total number of active U.S. onshore rigs to which it was providing its products and services at a given time to the number of active U.S. onshore rigs during the same period provides Cactus with a reasonable approximation of its market share with respect to wellhead products sold and the corresponding services it provides.

 

Cactus – Supplemental Information

Reconciliation of GAAP to Non-GAAP Financial Measures

EBITDA and Adjusted EBITDA(2)

(unaudited)

 

 

 

 

Three Months Ended

 

Year Ended

 

 

 

December 31,
2017

 

September 30,
2017

 

December 31,
2016

 

December 31,
2017

 

December 31,
2016

 

 

 

(in thousands)

 

Net income (loss)

 

$

22,814

 

$

22,301

 

$

1,346

 

$

66,547

 

$

(8,176)

 

Interest expense, net

 

5,316

 

5,279

 

4,964

 

20,767

 

20,233

 

Income tax expense

 

607

 

479

 

(148)

 

1,549

 

809

 

Depreciation and amortization

 

6,295

 

6,074

 

5,299

 

23,271

 

21,241

 

EBITDA (2)

 

35,032

 

34,133

 

11,461

 

112,134

 

34,107

 

 

 

 

 

 

 

 

 

 

 

 

 

(Gain) loss on debt extinguishment

 

 -

 

 -

 

 -

 

 -

 

(2,251)

 

Stock-based compensation

 

 -

 

 -

 

 -

 

 -

 

361

 

Adjusted EBITDA (2)

 

$

35,032

 

$

34,133

 

$

11,461

 

$

112,134

 

$

32,217

 

 

 

(2)        EBITDA and Adjusted EBITDA are not measures of net income as determined by GAAP. EBITDA and Adjusted EBITDA are supplemental non-GAAP financial measures that are used by management and external users of the Company’s consolidated financial statements, such as industry analysts, investors, lenders and rating agencies. Cactus defines EBITDA as net income before net interest expense, income tax and depreciation and amortization. Cactus defines Adjusted EBITDA as EBITDA excluding (gain) loss on debt extinguishment and stock-based compensation.

 

Cactus management believes EBITDA and Adjusted EBITDA are useful because they allow management to more effectively evaluate the Company’s operating performance and compare the results of its operations from period to period without regard to financing methods or capital structure, or other items that impact comparability of financial results from period to period. EBITDA and Adjusted EBITDA should not be considered as alternatives to, or more meaningful than, net income or any other measure as determined in accordance with GAAP. The Company’s computations of EBITDA and Adjusted EBITDA may not be comparable to other similarly titled measures of other companies. Cactus presents EBITDA and Adjusted EBITDA because it believes they provide useful information regarding the factors and trends affecting the Company’s business.

 



 

Cactus – Supplemental Information

Depreciation and Amortization by Category

(unaudited)

 

 

 

 

Three Months Ended

 

Year Ended

 

 

 

December 31,
2017

 

September 30,
2017

 

December 31,
2016

 

December 31,
2017

 

December 31,
2016

 

 

 

(in thousands)

 

Cost of product revenue

 

$

812

 

$

796

 

$

759

 

$

3,169

 

$

2,869

 

Cost of rental revenue

 

3,909

 

3,814

 

3,693

 

14,912

 

15,121

 

Cost of field service and other revenue

 

1,479

 

1,365

 

732

 

4,786

 

2,659

 

Selling, general and administrative expenses

 

95

 

99

 

115

 

404

 

592

 

Total depreciation and amortization

 

$

6,295

 

$

6,074

 

$

5,299

 

$

23,271

 

$

21,241

 

 


Categories

SEC Filings