ChampionX Reports Third Quarter 2024 Results
ChampionX Reports Third Quarter 2024 Results
- Revenue of $906.5 million
- Net income attributable to ChampionX of $72.0 million
- Adjusted net income of $85.9 million
- Adjusted EBITDA of $197.5 million
- Income before income taxes margin of 11.2%
- Adjusted EBITDA margin of 21.8%
-
Cash from operating activities of $141.3 million and free cash flow of $108.1 million
- 營業收入爲90650萬美元
- 歸屬於championx的淨利潤爲7200萬美元
- 調整後的淨利潤爲8590萬美元
- 調整後的EBITDA爲19750萬美元
- 稅前利潤率爲11.2%
- 調整後的EBITDA利潤率爲21.8%
- 經營活動產生的現金爲14130萬美元,自由現金流爲10810萬美元
THE WOODLANDS, Texas, Oct. 23, 2024 (GLOBE NEWSWIRE) -- ChampionX Corporation (NASDAQ: CHX) ("ChampionX" or the "Company") today announced third quarter of 2024 results. Revenue was $906.5 million, net income attributable to ChampionX was $72.0 million, and adjusted EBITDA was $197.5 million. Income before income taxes margin was 11.2% and adjusted EBITDA margin was 21.8%. Cash from operating activities was $141.3 million and free cash flow was $108.1 million.
德克薩斯州伍德蘭,2024年10月23日(環球新聞社)-美國championx公司(納斯達克:CHX)(「championx」或「公司」)今天宣佈了2024年第三季度業績。營業收入爲90650萬美元,歸屬於championx的淨利潤爲7200萬美元,調整後的息稅折舊及攤銷前(EBITDA)爲19750萬美元。息稅前利潤率爲11.2%,調整後的EBITDA率爲21.8%。經營性現金流量爲14130萬美元,自由現金流爲10810萬美元。
CEO Commentary
CEO評論
"The third quarter demonstrated the resiliency of our ChampionX portfolio as we delivered strong adjusted EBITDA and adjusted EBITDA margin, and generated robust free cash flow. These results were the direct result of our employees around the world remaining laser-focused on serving our customers well, and I am grateful to them for their dedication to our corporate purpose of improving lives," ChampionX's President and Chief Executive Officer Sivasankaran "Soma" Somasundaram said.
「第三季度展示了我們championx投資組合的彈性,我們提供了強勁的調整後EBITDA和調整後EBITDA率,併產生了強勁的自由現金流。這些結果直接源於我們全球員工保持專注於爲客戶提供優質服務,我感謝他們對我們的企業宗旨---改善生活的奉獻。」championx總裁兼首席執行官Sivasankaran「Soma」 Somasundaram表示。
"During the third quarter of 2024, we generated revenue of $907 million, which decreased 4% year-over-year, as growth in North America, Middle East & Africa, Europe, and Asia Pacific was offset by Latin America, which was impacted by lower sales in Mexico. Revenue from all areas other than Mexico increased 6% year-over-year. Our revenue increased 1% sequentially, with both North America and international revenues increasing slightly versus the second quarter. North America revenues were up 2% sequentially, driven primarily by higher sales volumes in our artificial lift business. International revenues were up 1% sequentially, driven, in part, by the contribution of RMSpumptools, which was acquired during the quarter. We generated net income attributable to ChampionX of $72 million, income before income taxes margin of 11.2%, and we delivered adjusted EBITDA of $198 million, representing a 21.8% adjusted EBITDA margin, our highest level as ChampionX, which speaks to the productivity and profitability focus of our team.
「2024年第三季度,我們實現了90700萬美元的營業收入,同比下降4%,因北美,中東和非洲,歐洲和亞太地區的增長被拉美所抵消,後者受到墨西哥銷售下降的影響。除墨西哥外的所有地區的營業收入同比增長了6%。我們的營業收入較上季度增加了1%,北美和國際收入均較第二季度略有增加。北美收入環比增長2%,主要受到人工升壓業務銷量增加的推動。國際收入環比增長1%,部分受在該季度收購的RMSpumptools的貢獻推動。我們實現了歸屬於championx的淨利潤7200萬美元,息稅前利潤率11.2%,我們交付了19800萬美元的調整EBITDA,佔21.8%的調整後EBITDA率,作爲championx的最高水平,這反映了我們團隊對生產力和盈利能力的關注。」
"Cash flow from operating activities was $141 million during the third quarter, which represented 196% of net income attributable to ChampionX, and we generated strong free cash flow of $108 million, which represented 55% of our adjusted EBITDA for the period. We remain confident in achieving at least 50% adjusted EBITDA to free cash flow conversion for 2024. Our balance sheet and financial position remain strong, ending the third quarter with approximately $1.1 billion of liquidity, including $389 million of cash and $671 million of available capacity on our revolving credit facility."
在第三季度,經營活動現金流爲14100萬美元,相當於ChampionX歸屬於淨利潤的196%,我們產生了10800萬美元的強勁自由現金流,相當於該期調整後的EBITDA的55%。我們有信心在2024年至少實現50%的EBITDA調整爲自由現金流轉化。我們的資產負債表和財務狀況仍然強勁,在第三季度結束時,我們的流動性約爲11億美元,包括現金38900萬美元和可用容量67100萬美元,由我們的循環信貸設施提供。
Agreement to be Acquired by SLB
同意被斯倫貝謝收購
On April 2, 2024, SLB (NYSE: SLB) and ChampionX jointly announced a definitive Agreement and Plan of Merger (the "Merger Agreement") for SLB to purchase ChampionX in an all-stock transaction. The transaction was unanimously approved by the ChampionX board of directors and the transaction received the approval of the ChampionX stockholders at a special meeting held on June 18, 2024. The transaction is subject to regulatory approvals and other customary closing conditions. It is currently anticipated that the closing of the transaction will occur in the first quarter of 2025.
在2024年4月2日,斯倫貝謝(紐交所:SLB)和championx共同宣佈了一份關於斯倫貝謝全股票交易收購ChampionX的明確協議和合並計劃(「合併協議」)。該交易得到了ChampionX董事會的一致批准,並於2024年6月18日舉行的特別會議上獲得了ChampionX股東的批准。該交易需獲得監管部門的批准以及其他通常的閉環條件。目前預計交易將於2025年第一季度完成。
ChampionX may continue to pay its regular quarterly cash dividends with customary record and payment dates, subject to certain limitations under the Merger Agreement. Given the pending acquisition of ChampionX by SLB, ChampionX has discontinued providing quarterly guidance and will not host a conference call or webcast to discuss its third quarter 2024 results.
根據合併協議,ChampionX可以繼續支付其定期季度現金股利,遵循傳統的登記和支付日期,但須遵循一定的限制。鑑於斯倫貝謝收購ChampionX的待定,ChampionX已停止提供季度指導,並將不舉辦電話會議或網絡直播討論其2024年第三季度業績。
Production Chemical Technologies
生產化學技術
Production Chemical Technologies revenue in the third quarter of 2024 was $559.5 million, a decrease of $10.0 million, or 2%, sequentially, due primarily to lower international sales volumes.
2024年第三季度生產化學技術營收爲55950萬美元,較上一季度減少1000萬美元,或2%,主要是由於國際銷量下降。
Segment operating profit was $87.3 million and adjusted segment EBITDA was $120.6 million. Segment operating profit margin was 15.6%, an increase of 60 basis points, sequentially, and adjusted segment EBITDA margin was 21.6%, an increase of 94 basis points, sequentially. The sequential increase in segment operating profit margin and adjusted segment EBITDA margin was driven by strong cost management, productivity improvements, and favorable product mix.
業務利潤爲8730萬美元,調整後的業務EBITDA爲12060萬美元。業務利潤率爲15.6%,較上一季度增加60個點子,而調整後的業務EBITDA率爲21.6%,較上一季度增加94個點子。業務利潤率和調整後的業務EBITDA率的順序增長是由於強大的成本管理、生產力改善和有利的產品組合。
Production & Automation Technologies
生產與自動化技術
Production & Automation Technologies revenue in the third quarter of 2024 was $275.7 million, an increase of $31.2 million, or 13%, sequentially, due primarily to higher artificial lift systems demand in North America, and the acquisition of RMSpumptools, which was completed during the quarter. Revenue from digital products was $57.9 million in the third quarter of 2024, an increase of 7% sequentially, driven by increased customer activity in North America.
2024年第三季度,生產與自動化技術的營業收入爲27570萬美元,環比增長3120萬美元,增幅爲13%,主要是由於北美人工舉升系統需求增加,以及在該季度完成了對RMSpumptools的收購。數字產品的營業收入爲5790萬美元,環比增長7%,主要受北美客戶活動增加的推動。
Segment operating profit was $34.1 million and adjusted segment EBITDA was $69.6 million. Segment operating profit margin was 12.4%, an increase of 330 basis points, sequentially, and adjusted segment EBITDA margin was 25.2%, an increase of 118 basis points, sequentially. The increase in segment operating profit margin and adjusted segment EBITDA margin was driven by higher sales volumes, productivity improvements, and favorable product mix.
部門營業利潤爲3410萬美元,調整後的部門EBITDA爲6960萬美元。部門營業利潤率爲12.4%,較上期提高了330個點子,調整後的部門EBITDA利潤率爲25.2%,較上期提高了118個點子。部門營業利潤率和調整後的部門EBITDA利潤率的增加主要是由於銷售量增加、生產力改進以及有利的產品組合。
Drilling Technologies
鑽井技術
Drilling Technologies revenue in the third quarter of 2024 was $51.8 million, a decrease of $1.1 million, or 2%, sequentially, driven by lower sales volumes in the bearings product line associated with customers managing inventory levels.
2024年第三季度,鑽井技術的營業收入爲5180萬美元,環比下降110萬美元,降幅爲2%,主要是由於承載產品線的銷售量較低,與管理庫存水平的客戶有關。
Segment operating profit was $11.5 million and adjusted segment EBITDA was $12.9 million. Segment operating profit margin was 22.2%, compared to 22.4% in the prior quarter, and adjusted segment EBITDA margin was 24.8%, a decrease of 2 basis points, sequentially, due primarily to lower volumes.
分部營業利潤爲1150萬美元,調整後的分部EBITDA爲1290萬美元。分部營業利潤率爲22.2%,較上一季度的22.4%略低,調整後的分部EBITDA率爲24.8%,順延下降2個點子,主要是由於銷量較低。
Reservoir Chemical Technologies
油田化學技術
Reservoir Chemical Technologies revenue in the third quarter 2024 was $20.5 million, a decrease of $6.6 million, or 24%, sequentially, driven by lower sales volumes in the U.S. and internationally.
2024年第三季度油田化學技術營業收入爲2050萬美元,較上一季度下降660萬美元,或24%,主要受美國和國際市場銷量下降的影響。
Segment operating profit was $1.7 million and adjusted segment EBITDA was $3.3 million. Segment operating profit margin was 8.2%, a decrease of 793 basis points, sequentially, and adjusted segment EBITDA margin was 16.0%, a decrease of 592 basis points, sequentially. The decrease in segment operating profit margin and adjusted segment EBITDA margin was driven by lower volumes.
分部營業利潤爲170萬美元,調整後的分部EBITDA爲330萬美元。分部營業利潤率爲8.2%,較上一季度降低了793個點子,調整後的分部EBITDA率爲16.0%,較上一季度降低了592個點子。分部營業利潤率和調整後的分部EBITDA率的降低主要是因爲銷量減少。
Other Business Highlights
其他業務亮點
- ChampionX won the Gulf Energy Information Excellence Award for best coating / corrosion advancement technology for its AnX coiled rod product line. The company was a finalist in four additional categories: SMARTEN XE ESP control system in the best controls, instrumentation, automation technology category; Pump Checker gas lift analysis module in the best digital transformation – upstream category; Chemical Technologies Decarbonization Program in the best HSE contribution category; and the ChampionX Diversity, Equality, and Inclusion programs in the DE&I in energy category.
- ChampionX獲得了海灣能源信息卓越獎,表彰其AnX線圈杆產品線的最佳塗層/腐蝕先進技術。該公司是其他四個類別的決賽入圍者:SMARTEN XE ESP控制系統在最佳控制、儀表、自動化技術類別;水泵校準器氣舉分析模塊在最佳數字轉型-上游類別;化學技術脫碳計劃在最佳HSE貢獻類別;以及ChampionX多樣性、平等和包容性項目在DE&I能源類別。
Other Business Highlights: Production Chemical Technologies and Reservoir Chemical Technologies
其他業務亮點:生產化學技術和油藏化學技術
- In the Asia Pacific region, ChampionX secured a significant new contract to provide both engineering services and the initial chemical supply for a new Floating Production Storage and Offloading (FPSO) unit, set to be deployed at a large gas condensate field in Australasia. Operations are scheduled to begin in the first half of 2025 and contribute significantly to regional Liquified Natural Gas (LNG) production capacity. This strategic win further strengthens our presence in the region and reinforces our commitment to delivering innovative, high-quality solutions to our upstream customers.
- ChampionX was awarded a large first-fill contract to supply multiple production chemicals for corrosion inhibitors, scale inhibitors, and biocides for a major onshore oil and gas incremental project in Saudi Arabia.
- ChampionX has secured a first-fill contract to supply production chemicals for a significant gas development program in Qatar.
- ChampionX secured a multi-million-dollar order for a novel application of UltraFab in Carbon Capture, Utilization, and Storage (CCUS) for delivery in 2025.
- ChampionX recently completed the pre-commission cleaning, chemical treatment, and readiness work for the 303-mile natural gas Mountain Valley Pipeline connecting Marcellus and Utica shale production to markets in the Mid- and South-Atlantic regions.
- In the Canadian oil sands, ChampionX completed a steam additive first-fill program for a major technology development trial, leading to additional market interest.
- ChampionX was awarded a three-year contract extension from a major producer in the San Juan Basin in California, recognizing our service, people, and commitment to helping the producer achieve their strategic goals as reasons for the extension.
- As part of an initiative to expand our technology into adjacent markets, ChampionX Reservoir Chemical Technologies was awarded business with a premier supplier of local sand used for hydraulic fracturing in the Permian Basin. Our solution affords the supplier a significant savings on sand drying costs and is designed to increase operational throughput.
- 在亞太地區,ChampionX獲得了一份重要的新合同,爲新的海上浮式生產儲存卸載(FPSO)裝置提供工程服務和初始化學品供應,該裝置將部署在澳大利亞亞洲大型氣體凝析田。運營計劃預計將於2025年上半年開始,並將大幅促進該地區液化天然氣(LNG)產能。這一戰略性勝利進一步強化了我們在該地區的存在,並強化了我們致力於爲上游客戶提供創新、高質量解決方案的承諾。
- ChampionX獲得了一份大額首次填充合同,爲沙特阿拉伯一個重要的陸上油氣遞增項目提供多種生產化學品,包括緩蝕劑、縮水劑和殺菌劑。
- ChampionX已經獲得了一份首次填充合同,在卡塔爾一個重要的天然氣開發項目中爲生產化學品供應。
- ChampionX獲得了一項價值數百萬美元的訂單,用於超級超級超級超級超級用於碳捕集、利用和儲存(CCUS)的新型應用,在2025年交付。
- ChampionX最近完成了303英里長的天然氣Mountain Valley管道的預運行清洗、化學處理和準備工作,將馬塞勒斯和尤蒂卡頁岩生產連接到中大西洋地區的市場。
- 在加拿大油砂區,ChampionX完成了一個主要技術開發試驗的蒸汽添加首次填充計劃,引起了市場的更多興趣。
- ChampionX被加利福尼亞的聖胡安盆地的主要生產商授予了爲期三年的合同延期,認可我們的服務、人員和致力於幫助生產商實現戰略目標爲延期原因。
- 作爲將我們的技術拓展到相鄰市場的一項舉措的一部分,ChampionX油藏化學技術部門被授予與Permian盆地中用於水力壓裂的本地砂供應商的業務。我們的解決方案讓供應商在砂子乾燥成本上獲得了顯著的節省,並旨在提高運營通量。
Other Business Highlights: Production & Automation Technologies
其他業務亮點:生產與自動化技術
- In the third quarter, ChampionX completed the acquisition of RMSpumptools, a provider of advanced mechanical and electrical solutions for complex ESP systems. The acquisition expands ChampionX's international footprint while providing greater opportunities for RMSpumptools in North America. Soon after the acquisition close, our Permian ESP team collaborated with RMSpumptools to deliver a sand control solution to a major oil company operating in the Permian basin.
- ChampionX Artificial Lift expanded its Latin America footprint into Ecuador with a contract award for two 400HP multiplex surface pump systems for jet lift applications. This accomplishment is the result of a strengthening partnership with a Latin America independent operator that is expanding its operations from Colombia to Ecuador. Unlike typical systems, the surface pump and oil vessel required for jet lifted wells will be built on one skid with all the necessary piping, which reduces assembly time at the wellsite.
- Building on the combined strengths of our XSPOC artificial lift software and the acquisition of Artificial Lift Performance Limited Pump Checker software, ChampionX introduced ALLY production optimization digital solutions, debuting a modern interface with user-friendly dashboards and intuitive workflows, paired with powerful performance—ingesting, processing, and displaying more data than ever before. It is a one-stop-shop for production teams to manage and optimize their producing assets, regardless of lift type or equipment provider. Building on the launch of this new digital solution, in the third quarter ChampionX secured seven new clients for our production optimization software solution.
- ChampionX launched the PCS Ferguson new generation SMARTEN Unify control system, which is engineered to deliver sophisticated digital automation and optimization capabilities at a cost of ownership that fits within the narrow economic profile of plunger lifted wells. SMARTEN Unify provides enhanced visibility to what is happening "live" at any second in a plunger lift system, eliminating the need for operating based on calculated guesses.
- 第三季度,ChampionX完成了對RMSpumptools的收購,該公司是複雜ESP系統的先進機械和電氣解決方案提供商。這一收購擴大了ChampionX的國際業務版圖,同時爲RMSpumptools在北美提供了更多機會。在收購完成後不久,我們的Permian ESP團隊與RMSpumptools合作,爲在Permian盆地開採的一家主要石油公司提供了一種砂控解決方案。
- championx人工舉升通過獲得兩個400HP多功能表面泵系統合同獎,在厄瓜多爾擴大了其拉丁美洲業務版圖,用於射流舉升應用。這一成就是與一家拉丁美洲獨立運營商的合作關係不斷加強的結果,該運營商將其業務從哥倫比亞擴展至厄瓜多爾。與典型系統不同,射流提升井所需的表面泵和油罐將建造在一個支架上,配有所有必要的管道,這將減少井場的組裝時間。
- 在XSPOC人工舉升軟件和收購人工舉升性能有限公司的泵檢查軟件的綜合優勢基礎上,championx推出了ALLY生產優化數字解決方案,首次展示現代界面,配備用戶友好的儀表板和直觀的工作流程,搭載強大的性能——攝取、處理和展示比以往更多的數據。這是一個生產團隊管理和優化其生產資產的一站式平台,無論舉升類型或設備提供商如何。在推出這一新數字解決方案之後,第三季度championx爲我們的生產優化軟件解決方案獲得了七個新客戶。
- championx推出了PCS Ferguson新一代SMARTEN Unify控制系統,旨在提供精密的數字自動化和優化能力,以符合塞子提升井狹窄經濟特徵的所有權成本。SMARTEN Unify在塞子提升系統中實時提供增強的可視性,消除了根據計算猜測操作的必要性。
Other Business Highlights: Drilling Technologies
其他商業亮點:鑽井技術
- Drilling Technologies' diamond bearings products continue to see positive test results in additional downhole drilling and completion tools applications.
- Drilling Technologies' diamond inserts business had significant new products launches with four major customers.
- 鑽井技術的金剛石軸承產品在額外的地下鑽井和完井工具應用中持續獲得積極的測試結果。
- 鑽井技術的金剛石插入物業務與四家主要客戶推出了重要的新產品。
About Non-GAAP Measures
關於非GAAP措施
In addition to financial results determined in accordance with generally accepted accounting principles in the United States ("GAAP"), this news release presents non-GAAP financial measures. Management believes that adjusted EBITDA, adjusted EBITDA margin, adjusted net income attributable to ChampionX and adjusted diluted earnings per share attributable to ChampionX, provide useful information to investors regarding the Company's financial condition and results of operations because they reflect the core operating results of our businesses and help facilitate comparisons of operating performance across periods. In addition, free cash flow, free cash flow to adjusted EBITDA ratio, and free cash flow to revenue ratio are used by management to measure our ability to generate positive cash flow for debt reduction and to support our strategic objectives. Although management believes the aforementioned non-GAAP financial measures are good tools for internal use and the investment community in evaluating ChampionX's overall financial performance, the foregoing non-GAAP financial measures should be considered in addition to, not as a substitute for or superior to, other measures of financial performance prepared in accordance with GAAP. A reconciliation of these non-GAAP measures to the most directly comparable GAAP measures is included in the accompanying financial tables.
除了根據美國通用會計準則("GAAP")確定的財務成果外,本新聞稿還提供了非GAAP財務指標。管理層認爲,調整後的EBITDA、調整後的EBITDA利潤率、歸因於championx的調整後淨利潤以及歸因於championx的調整後每股攤薄收益,向投資者提供了關於公司財務狀況和經營業績的有用信息,因爲它們反映了我們業務的核心運營結果,並有助於跨時期比較業務績效。此外,管理層使用自由現金流、自由現金流至調整後EBITDA比率和自由現金流至營業收入比率來衡量我們產生正現金流用於償還債務並支持我們的戰略目標的能力。儘管管理層認爲上述非GAAP財務指標是評估championx整體財務績效方面內部使用和投資界使用的好工具,但上述非GAAP財務指標應被視爲而非作爲或優於根據GAAP編制的其他財務績效指標。這些非GAAP指標與最直接可比的GAAP指標的調整過程已包含在附帶的財務報表中。
About ChampionX
ChampionX公司是全球化學解決方案,人工舉升系統以及高度工程化設備和技術的領先供應商,幫助公司在全球範圍內安全,高效和可持續的開採和生產油氣。ChampionX的專業知識,創新產品和數字化技術,在井口生命週期中提供了增強的油氣生產,運輸和實時排放監測。欲了解更多關於ChampionX的信息,請訪問我們的網站:www.championX.com
ChampionX is a global leader in chemistry solutions, artificial lift systems, and highly engineered equipment and technologies that help companies drill for and produce oil and gas safely, efficiently, and sustainably around the world. ChampionX's expertise, innovative products, and digital technologies provide enhanced oil and gas production, transportation, and real-time emissions monitoring throughout the lifecycle of a well. To learn more about ChampionX, visit our website at .
ChampionX是全球化學解決方案領域、人工舉升系統領域以及幫助公司在全球安全、高效、可持續地開採石油和天然氣的高度工程化設備和技術領域的領導者。ChampionX的專業技能、創新產品和數字技術在整個井的生命週期中提供了增強的油氣生產、運輸和實時排放監測。欲了解更多有關ChampionX的信息,請訪問我們的網站。
Forward-Looking Statements
前瞻性聲明
This news release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended (the "Securities Act"), and Section 21E of the Securities Exchange Act of 1934, as amended. Such forward-looking statements include statements relating to the proposed transaction between SLB and ChampionX, including statements regarding the benefits of the transaction and the anticipated timing of the transaction, and information regarding the businesses of SLB and ChampionX, including expectations regarding outlook and all underlying assumptions, SLB's and ChampionX's objectives, plans and strategies, information relating to operating trends in markets where SLB and ChampionX operate, statements that contain projections of results of operations or of financial condition and all other statements other than statements of historical fact that address activities, events or developments that SLB or ChampionX intends, expects, projects, believes or anticipates will or may occur in the future. Such statements are based on management's beliefs and assumptions made based on information currently available to management. All statements in this communication, other than statements of historical fact, are forward-looking statements that may be identified by the use of the words "outlook," "guidance," "expects," "believes," "anticipates," "should," "estimates," "intends," "plans," "seeks," "targets," "may," "can," "believe," "predict," "potential," "projected," "projections," "precursor," "forecast," "ambition," "goal," "scheduled," "think," "could," "would," "will," "see," "likely," and other similar expressions or variations, but not all forward-looking statements include such words. These forward-looking statements involve known and unknown risks and uncertainties, and which may cause SLB's or ChampionX's actual results and performance to be materially different from those expressed or implied in the forward-looking statements. Factors and risks that may impact future results and performance include, but are not limited to those factors and risks described in Part I, "Item 1. Business", "Item 1A. Risk Factors", and "Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations" in SLB's Annual Report on Form 10-K for the year ended December 31, 2023, as filed with the Securities and Exchange Commission (the "SEC") on January 24, 2024 and Part 1, Item 1A, "Risk Factors" in ChampionX's Annual Report on Form 10-K for the year ended December 31, 2023 filed with the SEC on February 6, 2024, and each of their respective, subsequent Quarterly Reports on Form 10-Q and Current Reports on Form 8-K. These include, but are not limited to, and in each case as a possible result of the proposed transaction on each of SLB and ChampionX: the ultimate outcome of the proposed transaction between SLB and ChampionX, including the effect of the announcement of the proposed transaction; the ability to operate the SLB and ChampionX respective businesses, including business disruptions; difficulties in retaining and hiring key personnel and employees; the ability to maintain favorable business relationships with customers, suppliers and other business partners; the terms and timing of the proposed transaction; the occurrence of any event, change or other circumstance that could give rise to the termination of the proposed transaction; the anticipated or actual tax treatment of the proposed transaction; the ability to satisfy closing conditions to the completion of the proposed transaction (including the adoption of the merger agreement in respect of the proposed transaction by ChampionX stockholders); other risks related to the completion of the proposed transaction and actions related thereto; the ability of SLB and ChampionX to integrate the business successfully and to achieve anticipated synergies and value creation from the proposed transaction; changes in demand for SLB's or ChampionX's products and services; global market, political and economic conditions, including in the countries in which SLB and ChampionX operate; the ability to secure government regulatory approvals on the terms expected, at all or in a timely manner; the extent of growth of the oilfield services market generally, including for chemical solutions in production and midstream operations; the global macro-economic environment, including headwinds caused by inflation, rising interest rates, unfavorable currency exchange rates, and potential recessionary or depressionary conditions; the impact of shifts in prices or margins of the products that SLB or ChampionX sells or services that SLB or ChampionX provides, including due to a shift towards lower margin products or services; cyber-attacks, information security and data privacy; the impact of public health crises, such as pandemics (including COVID-19) and epidemics and any related company or government policies and actions to protect the health and safety of individuals or government policies or actions to maintain the functioning of national or global economies and markets; trends in crude oil and natural gas prices, including trends in chemical solutions across the oil and natural gas industries, that may affect the drilling and production activity, profitability and financial stability of SLB's and ChampionX's customers and therefore the demand for, and profitability of, their products and services; litigation and regulatory proceedings, including any proceedings that may be instituted against SLB or ChampionX related to the proposed transaction; failure to effectively and timely address energy transitions that could adversely affect the businesses of SLB or ChampionX, results of operations, and cash flows of SLB or ChampionX; and disruptions of SLB's or ChampionX's information technology systems.
本新聞稿包含根據1995年《私人證券訴訟改革法案》第27(A)條、經修訂的1933年證券法(即「證券法」)第27(A)條和經修訂的1934年證券交易法第21(E)條做出的前瞻性聲明。此類前瞻性聲明包括涉及SLb和ChampionX之間擬議交易的聲明,包括有關交易的益處、交易預計時機,以及關於SLb和ChampionX業務的信息,包括對前景的預期和所有基礎假設,SLB和ChampionX的目標、計劃和策略,涉及SLb和ChampionX運營市場的經營趨勢的信息,包含對營業業績或財務狀況的預測的聲明和所有其他不是歷史事實聲明的內容,指的是說明SLb或ChampionX有意、預期、計劃、相信或預期未來可能發生的活動、事件或發展的聲明。此類聲明基於管理層對目前可用信息所做的信仰和假設。 所有本通信中的聲明,除了歷史事實聲明外,其餘均爲可能通過使用「前景」、「指導」、「預計」、「相信」、「預期」、「應該」、「估計」、「打算」、「計劃」、「尋求」、「目標」、「可能」、「能夠」、「相信」、「預測」、「潛在」、「預期」、「預覽」、「雄心」、「目標」、「預定」、「認爲」、「可能」、「將」、「看到」、「可能」等類似表達使用進行識別的前瞻性聲明,但並非所有前瞻性聲明均包括此類詞語。這些前瞻性聲明涉及已知和未知的風險和不確定因素,可能導致SLB或ChampionX的實際結果和業績與前瞻性聲明中所表達或暗示的結果大爲不同。可能影響未來結果和業績的因素和風險包括,但不限於描述在SLB截至2023年12月31日年度報告第I部分「1.業務」、「1A.風險因素」和「7.管理對財務狀況和運營業績的討論」和2024年1月24日向證券交易委員會(「SEC」)提交的10-K表格中、以及卓越雄鷹在2024年2月6日提交的年度報告第一部分第1A部分中描述的那些因素和風險。未來結果和業績可能受到影響的因素和風險包括但不限於和SLb和ChampionX各自交易可能作爲潛在結果發生的,包括提出交易的公告的影響;運營SLb和ChampionX各自業務的能力,包括營業中斷;保留和招聘關鍵人員和僱員的難度;與客戶、供應商和其他商業夥伴保持有利的業務關係的能力;關於交易的條款和時機;任何可能導致終止交易的事件、變更或其他情況的發生;交易的預期或實際稅務處理;滿足完成交易的關閉條件的能力(包括ChampionX股東採納有關交易的併購協議);與完成交易和相關行動有關的其他風險;SLb和ChampionX成功整合業務並實現交易預期協同效應和創造價值的能力;對SLB或ChampionX產品和服務需求的變化;全球市場、政治和經濟狀況,包括SLb和ChampionX所在國家的情況;能否按預期條件順利獲得政府監管批准或及時獲得;原油服務市場總體增長的程度,包括生產和中游操作中的化學解決方案的需求;全球宏觀經濟環境,包括通貨膨脹、利率上升、不利的貨幣匯率和潛在的衰退或蕭條條件所造成的逆風;影響SLb或ChampionX銷售產品或提供服務的價格或利潤率轉變,包括由於向低利潤率產品或服務轉變而導致的原因;網絡攻擊、信息安全和數據隱私;公共衛生危機的影響,如大流行病(包括COVID-19)和流行病以及任何相關公司或政府政策和行動以保護個人的健康和安全或維持全國或全球經濟和市場的正常運作的政策或行動;原油和天然氣價格趨勢,包括原油和天然氣行業化學解決方案的趨勢,可能影響SLB和ChampionX客戶的鑽井和生產活動、盈利能力和財務穩定性,從而影響其產品和服務的需求和盈利能力;訴訟和監管訴訟,包括可能針對SLb或ChampionX提起的與擬議交易有關的任何訴訟;未能有效及及時應對可能對SLb或ChampionX業務、運營業績和現金流產生不利影響的能源轉型,以及SLB或ChampionX信息技術系統的中斷。
These risks, as well as other risks related to the proposed transaction, are included in the Form S-4 and proxy statement/prospectus that was filed with the SEC in connection with the proposed transaction. While the list of factors presented here is, and the list of factors presented in the registration statement on Form S-4 are, considered representative, no such list should be considered to be a complete statement of all potential risks and uncertainties. For additional information about other factors that could cause actual results to differ materially from those described in the forward-looking statements, please refer to SLB's and ChampionX's respective periodic reports and other filings with the SEC, including the risk factors identified in SLB's and ChampionX's Annual Reports on Form 10-K, respectively, and SLB's and ChampionX's subsequent Quarterly Reports on Form 10-Q. The forward-looking statements included in this communication are made only as of the date hereof. Neither SLB nor ChampionX undertakes any obligation to update any forward-looking statements to reflect subsequent events or circumstances, except as required by law.
這些風險以及與擬議交易相關的其他風險都包含在提交給SEC與擬議交易相關的表格S-4和代理聲明/招股說明書中。雖然此處列出的因素清單以及在表格S-4的登記聲明中列出的因素清單被視爲代表性,但不應將任何此類清單視爲所有潛在風險和不確定性的完整陳述。有關可能導致實際結果與前瞻性聲明中描述的結果有實質不同的其他因素的更多信息,請參閱SLB和ChampionX的各自定期報告和提交給SEC的其他文件,其中包括在SLB和ChampionX的分別年度報告表格10-k中確定的風險因素,以及SLB和ChampionX的隨後季度報告表格10-Q中的風險因素。本通信中包含的前瞻性聲明僅作於此日期。SLB和ChampionX均不承擔更新任何前瞻性聲明以反映隨後事件或情況的義務,除非法律要求。
Investor Contact: Byron Pope
byron.pope@championx.com
281-602-0094
投資者聯繫人:拜倫·波普
byron.pope@championx.com
281-602-0094
Media Contact: John Breed
john.breed@championx.com
281-403-5751
媒體聯繫人:約翰·布里德
john.breed@championx.com
281-403-5751
CHAMPIONX CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(UNAUDITED)
CHAMPIONX 公司
簡明合併利潤表
(未經審計)
Three Months Ended | Nine Months Ended | ||||||||||||||||||
September 30, | June 30, | September 30, | September 30, | ||||||||||||||||
(in thousands, except per share amounts) | 2024 | 2024 | 2023 | 2024 | 2023 | ||||||||||||||
Revenue | $ | 906,533 | $ | 893,272 | $ | 939,783 | $ | 2,721,946 | $ | 2,814,730 | |||||||||
Cost of goods and services | 608,764 | 613,426 | 647,923 | 1,845,127 | 1,957,309 | ||||||||||||||
Gross profit | 297,769 | 279,846 | 291,860 | 876,819 | 857,421 | ||||||||||||||
Costs and expenses: | |||||||||||||||||||
Selling, general and administrative expense | 180,501 | 182,995 | 162,317 | 535,910 | 485,617 | ||||||||||||||
(Gain) loss on sale-leaseback transaction and disposal group | 57 | — | — | (29,826) | 12,965 | ||||||||||||||
Interest expense, net | 14,137 | 15,421 | 13,744 | 43,493 | 40,754 | ||||||||||||||
Foreign currency transaction (gains) losses, net | 3,505 | (2,767) | 7,992 | 793 | 21,683 | ||||||||||||||
Other expense (income), net | (2,176) | 938 | (1,994) | 1,689 | (13,494) | ||||||||||||||
Income before income taxes | 101,745 | 83,259 | 109,801 | 324,760 | 309,896 | ||||||||||||||
Provision for income taxes | 28,078 | 27,868 | 29,009 | 82,542 | 69,334 | ||||||||||||||
Net income | 73,667 | 55,391 | 80,792 | 242,218 | 240,562 | ||||||||||||||
Net income attributable to noncontrolling interest | 1,659 | 2,822 | 3,081 | 4,718 | 3,522 | ||||||||||||||
Net income attributable to ChampionX | $ | 72,008 | $ | 52,569 | $ | 77,711 | $ | 237,500 | $ | 237,040 | |||||||||
Earnings per share attributable to ChampionX: | |||||||||||||||||||
Basic | $ | 0.38 | $ | 0.28 | $ | 0.40 | $ | 1.25 | $ | 1.20 | |||||||||
Diluted | $ | 0.37 | $ | 0.27 | $ | 0.39 | $ | 1.23 | $ | 1.18 | |||||||||
Weighted-average shares outstanding: | |||||||||||||||||||
Basic | 190,496 | 190,426 | 195,881 | 190,575 | 197,058 | ||||||||||||||
Diluted | 193,362 | 193,257 | 199,592 | 193,655 | 201,025 |
三個月之內結束 | 九個月結束 | ||||||||||||||||||
2020年9月30日 | 6月30日 | 2020年9月30日 | 2020年9月30日 | ||||||||||||||||
(以千爲單位,每股金額除外) | 2024 | 2024 | 2023 | 2024 | 2023 | ||||||||||||||
營業收入 | $ | 906,533 | $ | 893,272 | $ | 939,783 | $ | 2,721,946 | $ | 2,814,730 | |||||||||
貨物和服務成本 | 608,764 | 613,426 | 647,923 | 1,845,127 | 1,957,309 | ||||||||||||||
毛利潤 | 297,769 | 279,846 | 291,860 | 876,819 | 857,421 | ||||||||||||||
成本和費用: | |||||||||||||||||||
銷售、一般和行政開支 | 180,501 | 182,995 | 162,317 | 535,910 | 485,617 | ||||||||||||||
(出售-租回)交易和處置集團的盈虧 | 57 | — | — | (29,826) | 12,965 | ||||||||||||||
利息費用,淨額 | 14,137 | 15,421 | 13,744 | 43,493 | 40,754 | ||||||||||||||
外幣交易(盈利)損失,淨額 | 3,505 | (2,767) | 7,992 | 793 | 21,683 | ||||||||||||||
% and | (2,176) | 938 | (1,994) | 1,689 | (13,494) | ||||||||||||||
稅前收入 | 101,745 | 83,259 | 109,801 | 324,760 | 309,896 | ||||||||||||||
所得稅費用 | 28,078 | 27,868 | 29,009 | 82,542 | 69,334 | ||||||||||||||
淨收入 | 73,667 | 55,391 | 80,792 | 242,218 | 240,562 | ||||||||||||||
非控制權益淨收益 | 1,659 | 2,822 | 3,081 | 4,718 | 3,522 | ||||||||||||||
歸屬於championx的淨利潤 | $ | 72,008 | $ | 52,569 | $ | 77,711 | $ | 237,500 | $ | 237,040 | |||||||||
每股收益歸屬於championx: | |||||||||||||||||||
基本 | $ | 0.38 | $ | 0.28 | $ | 0.40 | $ | 根據公司的固定費用覆蓋率,利率爲1.25% 至 1.75%每年,或者(b)有一個「備選主板利率」,並可減少至0.75%每年,取決於公司的固定費用覆蓋率。截至2021年7月3日,公司的基於LIBOR的利率爲% (對於$),公司的主板基準利率爲% (對於$)。根據未取出的貸款利率,每月應支付承諾費,利率爲%每年。根據與摩根大通銀行(「貸款協議」)的信貸協議的條款,現金收據將被存入鎖匣中,並由公司自行決定,除非處於「現金控制期」,在此期間,現金收據將用於減少貸款協議下的應付金額。現金控制期在事件違約或可用餘額連續三個工作日低於$時觸發,並將繼續到先前的連續天數中存在任何違約事件且多餘的可用餘額始終大於$(這樣的觸發器根據公司的循環承諾進行調整)。此外,如果依據信貸協議所定義的「額外可用餘額」小於$,則公司應維持最低固定費用覆蓋率爲1.0至1.0 (觸發器根據公司的循環承諾進行調整)。截至2021年7月3日,公司的可用餘額爲$25,764。信貸協議要求我們在判斷任何應支付股息或進行任何普通股分配時獲得摩根大通銀行的事先書面同意。信貸設施於2022年12月16日到期。 | $ | 1.20 | |||||||||
稀釋的 | $ | 0.37 | $ | 0.27 | $ | 0.39 | $ | 1.23 | $ | 1.18 | |||||||||
| |||||||||||||||||||
基本 | 190,496 | 190,426 | 195,881 | 190,575 | 197,058 | ||||||||||||||
稀釋的 | 193,362 | 193,257 | 199,592 | 193,655 | 201,025 |
CHAMPIONX CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
CHAMPIONX 公司
簡明合併資產負債表
(未經審計)
(in thousands) | September 30, 2024 | December 31, 2023 | |||||
ASSETS | |||||||
Current Assets: | |||||||
Cash and cash equivalents | $ | 389,109 | $ | 288,557 | |||
Receivables, net | 434,107 | 534,534 | |||||
Inventories, net | 546,817 | 521,549 | |||||
Prepaid expenses and other current assets | 68,218 | 80,777 | |||||
Total current assets | 1,438,251 | 1,425,417 | |||||
Property, plant and equipment, net | 760,775 | 773,552 | |||||
Goodwill | 729,783 | 669,064 | |||||
Intangible assets, net | 270,361 | 243,553 | |||||
Other non-current assets | 178,490 | 130,116 | |||||
Total assets | $ | 3,377,660 | $ | 3,241,702 | |||
LIABILITIES AND EQUITY | |||||||
Current Liabilities: | |||||||
Current portion of long-term debt | $ | 6,203 | $ | 6,203 | |||
Accounts payable | 455,485 | 451,680 | |||||
Other current liabilities | 278,498 | 324,866 | |||||
Total current liabilities | 740,186 | 782,749 | |||||
Long-term debt | 592,161 | 594,283 | |||||
Other long-term liabilities | 246,296 | 203,639 | |||||
Stockholders' equity: | |||||||
ChampionX stockholders' equity | 1,814,310 | 1,676,622 | |||||
Noncontrolling interest | (15,293) | (15,591) | |||||
Total liabilities and equity | $ | 3,377,660 | $ | 3,241,702 |
(以千爲單位) | 2024年9月30日 | 2023年12月31日 | |||||
資產 | |||||||
流動資產: | |||||||
現金及現金等價物 | $ | 389,109 | $ | 288,557 | |||
應收款項,淨額 | 434,107 | 534,534 | |||||
淨存貨 | 546,817 | 521,549 | |||||
預付費用和其他流動資產 | 68,218 | 80,777 | |||||
總流動資產 | 1,438,251 | 1,425,417 | |||||
物業、廠房和設備,淨值 | 760,775 | 773,552 | |||||
商譽 | 729,783 | 669,064 | |||||
無形資產, 淨額 | 270,361 | 243,553 | |||||
其他非流動資產 | 178,490 | 130,116 | |||||
總資產 | $ | 3,377,660 | $ | 3,241,702 | |||
負債和股東權益 | |||||||
流動負債: | |||||||
開多次數 | $ | 6,203 | $ | 6,203 | |||
應付賬款 | 455,485 | 451,680 | |||||
其他流動負債 | 278,498 | 324,866 | |||||
流動負債合計 | 740,186 | 782,749 | |||||
長期債務 | 592,161 | 594,283 | |||||
其他長期負債 | 246,296 | 203,639 | |||||
股東權益: | |||||||
championx股東權益 | 1,814,310 | 1,676,622 | |||||
非控股權益 | (15,293) | (15,591) | |||||
負債和所有者權益總額 | $ | 3,377,660 | $ | 3,241,702 |
CHAMPIONX CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
CHAMPIONX 公司
現金流量表簡明綜合報表
(未經審計)
Nine Months Ended September 30, | |||||||
(in thousands) | 2024 | 2023 | |||||
Cash flows from operating activities: | |||||||
Net income | $ | 242,218 | $ | 240,562 | |||
Depreciation and amortization | 183,291 | 177,226 | |||||
(Gain) loss on sale-leaseback transaction and disposal group | (29,826) | 12,965 | |||||
Loss on Argentina Blue Chip Swap transaction | 7,086 | — | |||||
Deferred income taxes | (16,810) | (15,380) | |||||
Loss (gain) on disposal of fixed assets | 868 | (1,480) | |||||
Receivables | 115,269 | 85,181 | |||||
Inventories | (40,118) | (50,011) | |||||
Accounts payable | (30,577) | (7,018) | |||||
Other assets | 6,665 | 17,470 | |||||
Leased assets | (24,193) | (38,597) | |||||
Other operating items, net | (31,442) | (49,600) | |||||
Net cash flows provided by operating activities | 382,431 | 371,318 | |||||
Cash flows from investing activities: | |||||||
Capital expenditures | (101,403) | (110,965) | |||||
Proceeds from sale of fixed assets | 9,323 | 12,328 | |||||
Proceeds from sale-leaseback transaction | 44,292 | — | |||||
Purchase of investments | (31,526) | — | |||||
Sale of investments | 24,358 | — | |||||
Acquisitions, net of cash acquired | (123,269) | — | |||||
Net cash used for investing activities | (178,225) | (98,637) | |||||
Cash flows from financing activities: | |||||||
Proceeds from long-term debt | — | 15,500 | |||||
Repayment of long-term debt | (4,652) | (43,625) | |||||
Repurchases of common stock | (49,399) | (159,730) | |||||
Dividends paid | (52,430) | (48,309) | |||||
Other | 3,854 | (384) | |||||
Net cash used for financing activities | (102,627) | (236,548) | |||||
Effect of exchange rate changes on cash and cash equivalents | (1,027) | (1,314) | |||||
Net increase in cash and cash equivalents | 100,552 | 34,819 | |||||
Cash and cash equivalents at beginning of period | 288,557 | 250,187 | |||||
Cash and cash equivalents at end of period | $ | 389,109 | $ | 285,006 |
截至9月30日的九個月 | |||||||
(以千爲單位) | 2024 | 2023 | |||||
經營活動現金流量: | |||||||
淨收入 | $ | 242,218 | $ | 240,562 | |||
折舊和攤銷 | 183,291 | 177,226 | |||||
(出售-租賃和處置團隊)的收益或損失 | (29,826) | 12,965 | |||||
阿根廷藍籌股交易虧損 | 7,086 | — | |||||
延遲所得稅 | (16,810) | (15,380) | |||||
固定資產出售盈(損)失 | 868 | (1,480) | |||||
應收賬款 | 115,269 | 85,181 | |||||
存貨 | (40,118) | (50,011) | |||||
應付賬款 | (30,577) | (7,018) | |||||
其他 | 6,665 | 17,470 | |||||
租入資產 | (24,193) | (38,597) | |||||
其他營業項目,淨額 | (31,442) | (49,600) | |||||
經營活動產生的淨現金流量 | 382,431 | 371,318 | |||||
投資活動現金流量: | |||||||
資本支出 | (101,403) | (110,965) | |||||
固定資產出售收益 | 9,323 | 12,328 | |||||
出售租賃交易的收益 | 44,292 | — | |||||
投資購買 | (31,526) | — | |||||
出售投資 | 24,358 | — | |||||
收購,淨現金收購 | (123,269) | — | |||||
投資活動產生的淨現金流出 | (178,225) | (98,637) | |||||
籌集資金的現金流量: | |||||||
獲得長期債務 | — | 15,500 | |||||
償還長期債務 | (4,652) | (43,625) | |||||
購回普通股 | (49,399) | (159,730) | |||||
分紅派息 | (52,430) | (48,309) | |||||
其他 | 3,854 | (384) | |||||
籌集淨現金流量 | (102,627) | (236,548) | |||||
匯率變動對現金及現金等價物的影響 | (1,027) | (1,314) | |||||
現金及現金等價物淨增加額 | 100,552 | 34,819 | |||||
期初現金及現金等價物餘額 | 288,557 | 250,187 | |||||
期末現金及現金等價物 | $ | 389,109 | $ | 285,006 |
CHAMPIONX CORPORATION
BUSINESS SEGMENT DATA
(UNAUDITED)
CHAMPIONX 公司
業務部門數據
(未經審計)
Three Months Ended | |||||||||||
September 30, | June 30, | September 30, | |||||||||
(in thousands) | 2024 | 2024 | 2023 | ||||||||
Segment revenue: | |||||||||||
Production Chemical Technologies | $ | 559,539 | $ | 569,577 | $ | 604,254 | |||||
Production & Automation Technologies | 275,700 | 244,487 | 256,148 | ||||||||
Drilling Technologies | 51,792 | 52,888 | 54,869 | ||||||||
Reservoir Chemical Technologies | 20,531 | 27,123 | 25,093 | ||||||||
Corporate and other | (1,029) | (803) | (581) | ||||||||
Total revenue | $ | 906,533 | $ | 893,272 | $ | 939,783 | |||||
Income before income taxes: | |||||||||||
Segment operating profit (loss): | |||||||||||
Production Chemical Technologies | $ | 87,260 | $ | 85,388 | $ | 94,560 | |||||
Production & Automation Technologies | 34,136 | 22,207 | 28,299 | ||||||||
Drilling Technologies | 11,501 | 11,863 | 12,255 | ||||||||
Reservoir Chemical Technologies | 1,675 | 4,363 | 2,461 | ||||||||
Total segment operating profit | 134,572 | 123,821 | 137,575 | ||||||||
Corporate and other | 18,690 | 25,141 | 14,030 | ||||||||
Interest expense, net | 14,137 | 15,421 | 13,744 | ||||||||
Income before income taxes | $ | 101,745 | $ | 83,259 | $ | 109,801 | |||||
Operating profit margin / income before income taxes margin: | |||||||||||
Production Chemical Technologies | 15.6% | 15.0% | 15.6% | ||||||||
Production & Automation Technologies | 12.4% | 9.1% | 11.0% | ||||||||
Drilling Technologies | 22.2% | 22.4% | 22.3% | ||||||||
Reservoir Chemical Technologies | 8.2% | 16.1% | 9.8% | ||||||||
ChampionX Consolidated | 11.2% | 9.3% | 11.7% | ||||||||
Adjusted EBITDA | |||||||||||
Production Chemical Technologies | $ | 120,622 | $ | 117,421 | $ | 133,101 | |||||
Production & Automation Technologies | 69,604 | 58,848 | 59,288 | ||||||||
Drilling Technologies | 12,867 | 13,149 | 13,786 | ||||||||
Reservoir Chemical Technologies | 3,292 | 5,954 | 4,198 | ||||||||
Corporate and other | (8,873) | (12,139) | (12,837) | ||||||||
Adjusted EBITDA | $ | 197,512 | $ | 183,233 | $ | 197,536 | |||||
Adjusted EBITDA margin | |||||||||||
Production Chemical Technologies | 21.6% | 20.6% | 22.0% | ||||||||
Production & Automation Technologies | 25.2% | 24.1% | 23.1% | ||||||||
Drilling Technologies | 24.8% | 24.9% | 25.1% | ||||||||
Reservoir Chemical Technologies | 16.0% | 22.0% | 16.7% | ||||||||
ChampionX Consolidated | 21.8% | 20.5% | 21.0% |
三個月之內結束 | |||||||||||
2020年9月30日 | 6月30日 | 2020年9月30日 | |||||||||
(以千爲單位) | 2024 | 2024 | 2023 | ||||||||
業務部門收入: | |||||||||||
生產化學技術 | $ | 559,539 | $ | 569,577 | $ | 604,254 | |||||
生產與自動化技術 | 275,700 | 244,487 | 256,148 | ||||||||
鑽井技術 | 51,792 | 52,888 | 54,869 | ||||||||
儲層化學技術 | 20,531 | 27,123 | 25,093 | ||||||||
公司和其他費用 | (1,029) | (803) | (581) | ||||||||
總收入 | $ | 906,533 | $ | 893,272 | $ | 939,783 | |||||
稅前收入: | |||||||||||
各業務部門的營業利潤(虧損): | |||||||||||
生產化學技術 | $ | 87,260 | $ | 85,388 | $ | 94,560 | |||||
生產與自動化技術 | 34,136 | 22,207 | 28,299 | ||||||||
鑽井技術 | 11,501 | 11,863 | 12,255 | ||||||||
油藏化學技術 | 1,675 | 4,363 | 2,461 | ||||||||
所有部門的營業利潤 | 134,572 | 123,821 | 137,575 | ||||||||
公司和其他費用 | 18,690 | 25,141 | 14,030 | ||||||||
利息費用,淨額 | 14,137 | 15,421 | 13,744 | ||||||||
稅前收入 | $ | 101,745 | $ | 83,259 | $ | 109,801 | |||||
營業利潤率 / 所得稅前收入率: | |||||||||||
生產化學技術 | 15.6% | 15.0% | 15.6% | ||||||||
生產與自動化技術 | 12.4% | 9.1% | 11.0% | ||||||||
鑽井技術 | 22.2% | 22.4% | 22.3% | ||||||||
油藏化學技術 | 8.2% | 16.1% | 9.8% | ||||||||
championx綜合 | 11.2% | 9.3% | 11.7% | ||||||||
調整後的EBITDA | |||||||||||
生產化學技術 | $ | 120,622 | $ | 117,421 | $ | 133,101 | |||||
生產與自動化技術 | 69,604 | 58,848 | 59,288 | ||||||||
鑽井技術 | 12,867 | 13,149 | 13,786 | ||||||||
儲集器化學技術 | 3,292 | 5,954 | 4,198 | ||||||||
公司和其他費用 | (8,873) | (12,139) | (12,837) | ||||||||
調整後的EBITDA | $ | 197,512 | $ | 183,233 | $ | 197,536 | |||||
調整後的EBITDA率 | |||||||||||
生產化學技術 | 21.6% | 20.6% | 22.0% | ||||||||
生產與自動化技術 | 25.2% | 24.1% | 23.1% | ||||||||
鑽井技術 | 24.8% | 24.9% | 25.1% | ||||||||
油藏化學技術 | 16.0% | 22.0% | 16.7% | ||||||||
ChampionX集團 | 21.8% | 20.5% | 21.0% |
CHAMPIONX CORPORATION
RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL MEASURES
(UNAUDITED)
CHAMPIONX 公司
GAAP和非GAAP財務衡量標準的對賬
調整後的EBITDA和EBIT
(未經審計)
Three Months Ended | |||||||||||
September 30, | June 30, | September 30, | |||||||||
(in thousands) | 2024 | 2024 | 2023 | ||||||||
Net income attributable to ChampionX | $ | 72,008 | $ | 52,569 | $ | 77,711 | |||||
Pre-tax adjustments: | |||||||||||
(Gain) loss on sale leaseback transaction and disposal group(1) | 57 | — | — | ||||||||
Russia sanctions compliance and impacts(2) | 109 | 32 | 95 | ||||||||
Restructuring and other related charges | 5,317 | 7,927 | 1,228 | ||||||||
Merger transaction costs(3) | 8,312 | 15,059 | — | ||||||||
Acquisition costs and related adjustments(4) | 753 | 574 | — | ||||||||
Intellectual property defense | 69 | 531 | 220 | ||||||||
Merger-related indemnification responsibility | — | — | 722 | ||||||||
Tulsa, Oklahoma storm damage | — | — | 1,895 | ||||||||
Foreign currency transaction (gains) losses, net | 3,505 | (2,767) | 7,992 | ||||||||
Loss on Argentina Blue Chip Swap transaction | — | 2,994 | — | ||||||||
Tax impact of adjustments | (4,259) | (5,722) | (2,702) | ||||||||
Adjusted net income attributable to ChampionX | 85,871 | 71,197 | 87,161 | ||||||||
Tax impact of adjustments | 4,259 | 5,722 | 2,702 | ||||||||
Net income attributable to noncontrolling interest | 1,659 | 2,822 | 3,081 | ||||||||
Depreciation and amortization | 63,508 | 60,203 | 61,839 | ||||||||
Provision for income taxes | 28,078 | 27,868 | 29,009 | ||||||||
Interest expense, net | 14,137 | 15,421 | 13,744 | ||||||||
Adjusted EBITDA | $ | 197,512 | $ | 183,233 | $ | 197,536 |
三個月之內結束 | |||||||||||
2020年9月30日 | 6月30日, | 2020年9月30日 | |||||||||
(以千爲單位) | 2024 | 2024 | 2023 | ||||||||
歸屬於championx的淨利潤 | $ | 72,008 | $ | 52,569 | $ | 77,711 | |||||
稅前調整: | |||||||||||
出售經營租賃交易和處置團隊的(盈利)損失(1) | 57 | — | — | ||||||||
Russia sanctions compliance and impacts(2) | 109 | 32 | 95 | ||||||||
重組及其他相關費用 | 5,317 | 7,927 | 1,228 | ||||||||
合併交易成本(3) | 8,312 | 15,059 | — | ||||||||
收購成本和相關調整(4) | 753 | 574 | — | ||||||||
知識產權保護 | 69 | 531 | 220 | ||||||||
與併購相關的賠償責任 | — | — | 722 | ||||||||
俄克拉荷馬州塔爾薩市暴風雨損害 | — | — | 1,895 | ||||||||
外幣交易(匯兌盈虧)損益,淨額 | 3,505 | (2,767) | 7,992 | ||||||||
阿根廷藍籌股掉期交易虧損 | — | 2,994 | — | ||||||||
調整的稅務影響 | (4,259) | (5,722) | (2,702) | ||||||||
調整後歸屬於championx的淨收益 | 85,871 | 71,197 | 87,161 | ||||||||
調整的稅務影響 | 4,259 | 5,722 | 2,702 | ||||||||
非控制權益淨收益 | 1,659 | 2,822 | 3,081 | ||||||||
折舊和攤銷 | 63,508 | 60,203 | 61,839 | ||||||||
所得稅費用 | 28,078 | 27,868 | 29,009 | ||||||||
利息費用,淨額 | 14,137 | 15,421 | 13,744 | ||||||||
調整後的EBITDA | $ | 197,512 | $ | 183,233 | $ | 197,536 |
_______________________
_______________________
(1) | Amount represents the gain on the sale and leaseback of certain buildings and land. |
(2) | Includes charges incurred related to legal and professional fees to comply with, as well as additional foreign currency exchange losses associated with, the sanctions imposed in Russia. |
(3) | Includes costs incurred in relation to the Merger Agreement with Schlumberger Limited, including third party legal and professional fees. |
(4) | Includes costs incurred for the acquisition of businesses. |
(1) | 金額代表了對某些建築物和土地出售及回租的收益。 |
(2) | 包括因遵守法律和專業費用產生的費用,以及與俄羅斯實施的制裁相關的額外外幣匯兌損失。 |
(3) | 包括與斯倫貝謝有限公司達成的合併協議相關的費用,包括第三方法律和專業費用。 |
(4) | 包括爲收購業務而發生的費用。 |
Three Months Ended | |||||||||||
September 30, | June 30, | September 30, | |||||||||
(in thousands) | 2024 | 2024 | 2023 | ||||||||
Diluted earnings per share attributable to ChampionX | $ | 0.37 | $ | 0.27 | $ | 0.39 | |||||
Per share adjustments: | |||||||||||
(Gain) loss on sale leaseback transaction and disposal group | — | — | — | ||||||||
Russia sanctions compliance and impacts | — | — | — | ||||||||
Restructuring and other related charges | 0.03 | 0.04 | 0.01 | ||||||||
Merger transaction costs | 0.04 | 0.08 | — | ||||||||
Acquisition costs and related adjustments | — | — | — | ||||||||
Intellectual property defense | — | — | — | ||||||||
Merger-related indemnification responsibility | — | — | 0.01 | ||||||||
Tulsa, Oklahoma storm damage | — | — | 0.01 | ||||||||
Foreign currency transaction (gains) losses, net | 0.02 | (0.01) | 0.04 | ||||||||
Loss on Argentina Blue Chip Swap transaction | — | 0.02 | — | ||||||||
Tax impact of adjustments | (0.02) | (0.03) | (0.02) | ||||||||
Adjusted diluted earnings per share attributable to ChampionX | $ | 0.44 | $ | 0.37 | $ | 0.44 |
三個月之內結束 | |||||||||||
2020年9月30日 | 6月30日, | 2020年9月30日 | |||||||||
(以千爲單位) | 2024 | 2024 | 2023 | ||||||||
每股攤薄收益歸屬於championx | $ | 0.37 | $ | 0.27 | $ | 0.39 | |||||
每股調整: | |||||||||||
(出售租賃和處置集團的)利潤損失 | — | — | — | ||||||||
俄羅斯制裁合規及影響 | — | — | — | ||||||||
重組及其他相關費用 | 0.03 | 0.04 | 0.01 | ||||||||
合併交易費用 | 0.04 | 0.08 | — | ||||||||
收購成本和相關調整 | — | — | — | ||||||||
知識產權保護 | — | — | — | ||||||||
與合併相關的賠償責任 | — | — | 0.01 | ||||||||
Tulsa, 俄克拉何馬州暴風雨損害 | — | — | 0.01 | ||||||||
外幣交易(收益)損失,淨 | 0.02 | (0.01) | 0.04 | ||||||||
阿根廷藍籌股掉期交易損失 | — | 0.02 | — | ||||||||
調整的稅務影響 | (0.02) | (0.03) | (0.02) | ||||||||
調整後的每股稀釋盈利歸屬於championx | $ | 0.44 | $ | 0.37 | $ | 0.44 |
CHAMPIONX CORPORATION
RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL MEASURES BY SEGMENT
(UNAUDITED)
CHAMPIONX 公司
按業務部門對GAAP到非GAAP財務指標的對賬
(未經審計)
Three Months Ended | |||||||||||
September 30, | June 30, | September 30, | |||||||||
(in thousands) | 2024 | 2024 | 2023 | ||||||||
Production Chemical Technologies | |||||||||||
Segment operating profit | $ | 87,260 | $ | 85,388 | $ | 94,560 | |||||
Non-GAAP adjustments | 7,073 | 5,851 | 9,079 | ||||||||
Depreciation and amortization | 26,289 | 26,182 | 29,462 | ||||||||
Segment adjusted EBITDA | $ | 120,622 | $ | 117,421 | $ | 133,101 | |||||
Production & Automation Technologies | |||||||||||
Segment operating profit | $ | 34,136 | $ | 22,207 | $ | 28,299 | |||||
Non-GAAP adjustments | 1,656 | 6,000 | 2,089 | ||||||||
Depreciation and amortization | 33,812 | 30,641 | 28,900 | ||||||||
Segment adjusted EBITDA | $ | 69,604 | $ | 58,848 | $ | 59,288 | |||||
Drilling Technologies | |||||||||||
Segment operating profit | $ | 11,501 | $ | 11,863 | $ | 12,255 | |||||
Non-GAAP adjustments | 54 | — | (8) | ||||||||
Depreciation and amortization | 1,312 | 1,286 | 1,539 | ||||||||
Segment adjusted EBITDA | $ | 12,867 | $ | 13,149 | $ | 13,786 | |||||
Reservoir Chemical Technologies | |||||||||||
Segment operating profit | $ | 1,675 | $ | 4,363 | $ | 2,461 | |||||
Non-GAAP adjustments | 3 | 11 | 72 | ||||||||
Depreciation and amortization | 1,614 | 1,580 | 1,665 | ||||||||
Segment adjusted EBITDA | $ | 3,292 | $ | 5,954 | $ | 4,198 | |||||
Corporate and other | |||||||||||
Segment operating profit | $ | (32,827) | $ | (40,562) | $ | (27,774) | |||||
Non-GAAP adjustments | 9,336 | 12,488 | 920 | ||||||||
Depreciation and amortization | 481 | 514 | 273 | ||||||||
Interest expense, net | 14,137 | 15,421 | 13,744 | ||||||||
Segment adjusted EBITDA | $ | (8,873) | $ | (12,139) | $ | (12,837) |
三個月之內結束 | |||||||||||
2020年9月30日 | 6月30日 | 2020年9月30日 | |||||||||
(以千爲單位) | 2024 | 2024 | 2023 | ||||||||
生產化學技術 | |||||||||||
分段營業利潤 | $ | 87,260 | $ | 85,388 | $ | 94,560 | |||||
非GAAP調整 | 7,073 | 5,851 | 9,079 | ||||||||
折舊和攤銷 | 26,289 | 26,182 | 29,462 | ||||||||
分段調整後的EBITDA | $ | 120,622 | $ | 117,421 | $ | 133,101 | |||||
Production & Automation Technologies | |||||||||||
分段營業利潤 | $ | 34,136 | $ | 22,207 | $ | 28,299 | |||||
非GAAP調整 | 1,656 | 6,000 | 2,089 | ||||||||
折舊和攤銷 | 33,812 | 30,641 | 28,900 | ||||||||
分段調整後的EBITDA | $ | 69,604 | $ | 58,848 | $ | 59,288 | |||||
鑽井技術 | |||||||||||
分段營業利潤 | $ | 11,501 | $ | 11,863 | $ | 12,255 | |||||
非GAAP調整 | 54 | — | |||||||||
折舊和攤銷 | 1,312 | 1,286 | 1,539 | ||||||||
分段調整後的EBITDA | $ | 12,867 | $ | 13,149 | $ | 13,786 | |||||
儲集器化學技術 | |||||||||||
分段營業利潤 | $ | 1,675 | $ | 4,363 | $ | 2,461 | |||||
非GAAP調整 | 3 | 11 | 72 | ||||||||
折舊和攤銷 | 1614 | 1,580 | 1,665 | ||||||||
分段調整後的EBITDA | $ | 3,292 | $ | 5,954 | $ | 4,198 | |||||
公司和其他費用 | |||||||||||
分段營業利潤 | $ | (32,827) | $ | 72,562 | $ | (27,774) | |||||
非GAAP調整 | 9,336 | 12,488 | 920 | ||||||||
折舊和攤銷 | 481 | 514 | 273 | ||||||||
利息費用,淨額 | 14,137 | 15,421 | 13,744 | ||||||||
分段調整後的EBITDA | $ | (8,873) | $ | (12,139) | $ | (12,837) |
Free Cash Flow
自由現金流
Three Months Ended | |||||||||||
September 30, | June 30, | September 30, | |||||||||
(in thousands) | 2024 | 2024 | 2023 | ||||||||
Free Cash Flow | |||||||||||
Cash flows from operating activities | $ | 141,298 | $ | 67,625 | $ | 163,030 | |||||
Less: Capital expenditures, net of proceeds from sale of fixed assets | (33,248) | (29,310) | (48,469) | ||||||||
Free cash flow | $ | 108,050 | $ | 38,315 | $ | 114,561 | |||||
Cash From Operating Activities to Revenue Ratio | |||||||||||
Cash flows from operating activities | $ | 141,298 | $ | 67,625 | $ | 163,030 | |||||
Revenue | $ | 906,533 | $ | 893,272 | $ | 939,783 | |||||
Cash from operating activities to revenue ratio | 16% | 8% | 17% | ||||||||
Free Cash Flow to Revenue Ratio | |||||||||||
Free cash flow | $ | 108,050 | $ | 38,315 | $ | 114,561 | |||||
Revenue | $ | 906,533 | $ | 893,272 | $ | 939,783 | |||||
Free cash flow to revenue ratio | 12% | 4% | 12% | ||||||||
Free Cash Flow to Adjusted EBITDA Ratio | |||||||||||
Free cash flow | $ | 108,050 | $ | 38,315 | $ | 114,561 | |||||
Adjusted EBITDA | $ | 197,512 | $ | 183,233 | $ | 197,536 | |||||
Free cash flow to adjusted EBITDA ratio | 55% | 21% | 58% |
三個月之內結束 | |||||||||||
2020年9月30日 | 6月30日, | 2020年9月30日 | |||||||||
(以千爲單位) | 2024 | 2024 | 2023 | ||||||||
自由現金流 | |||||||||||
經營活動現金流 | $ | 141,298 | $ | 67,625 | $ | 163,030 | |||||
減少:淨固定資產出售收益淨額 | (33,248) | (29,310) | (48,469) | ||||||||
自由現金流 | $ | 108,050 | $ | 38,315 | $ | 114,561 | |||||
經營活動現金淨額與營業收入比率 | |||||||||||
經營活動現金流 | $ | 141,298 | $ | 67,625 | $ | 163,030 | |||||
營業收入 | $ | 906,533 | $ | 893,272 | $ | 939,783 | |||||
經營活動現金流與營業收入比率 | 16% | 8% | 17% | ||||||||
自由現金流與營業收入比率 | |||||||||||
自由現金流 | $ | 108,050 | $ | 38,315 | $ | 114,561 | |||||
營業收入 | $ | 906,533 | $ | 893,272 | $ | 939,783 | |||||
自由現金流與營業收入比率 | 12% | 4% | 12% | ||||||||
自由現金流與調整後的EBITDA比率 | |||||||||||
自由現金流 | $ | 108,050 | $ | 38,315 | $ | 114,561 | |||||
調整後的EBITDA | $ | 197,512 | $ | 183,233 | $ | 197,536 | |||||
自由現金流與調整後的EBITDA比率 | 55% | 21% | 58% |