share_log

National Energy Services Reunited Corp. Reports Full Year 2023 Financial Results

National Energy Services Reunited Corp. Reports Full Year 2023 Financial Results

国家能源服务重联公司公布2023年全年财务业绩
Accesswire ·  04/30 06:15
  • Revenue for the year ended December 31, 2023, is $1.146 billion, growing 26% year-over-year
  • Operating cash flow for the year ended December 31, 2023, is $177.0 million, improving 91% year-over-year
  • Free cash flow (a non-GAAP measure) for the year ended December 31, 2023, is $108.8 million*
  • Net income for the year ended December 31, 2023, is $12.6 million
  • Adjusted EBITDA (a non-GAAP measure) for the year ended December 31, 2023, is $262.3 million*
  • Diluted Earnings per Share (EPS) for the year ended December 31, 2023, is $0.13
  • Adjusted Diluted EPS (a non-GAAP measure), which includes $0.40 per share of Charges and Credits, for the year ended December 31, 2023, is $0.53*
  • 截至2023年12月31日的年度收入为11.46亿美元,同比增长26%
  • 截至2023年12月31日止年度的运营现金流为1.77亿美元,同比增长91%
  • 截至2023年12月31日止年度的自由现金流(非公认会计准则指标)为1.088亿美元*
  • 截至2023年12月31日止年度的净收入为1,260万美元
  • 截至2023年12月31日止年度的调整后息税折旧摊销前利润(非公认会计准则指标)为2.623亿美元*
  • 截至2023年12月31日止年度的摊薄后每股收益(EPS)为0.13美元
  • 截至2023年12月31日止年度调整后的摊薄每股收益(非公认会计准则指标)(包括每股费用和贷项0.40美元)为0.53美元*

HOUSTON, TX / ACCESSWIRE / April 30, 2024 / National Energy Services Reunited Corp. ("NESR" or the "Company") (OTC PINK:NESR)(OTC PINK:NESRW), a national, industry-leading provider of integrated energy services in the Middle East and North Africa ("MENA") region, today reported its financial results for the year ended December 31, 2023. The Company posted the following results for the periods presented:

德克萨斯州休斯敦/ACCESSWIRE/2024年4月30日/美国国家能源服务联合公司(“NESR” 或 “公司”)(场外交易代码:NESR)(场外交易代码:NESR)(场外交易代码:NESRW)今天公布了截至2023年12月31日的年度财务业绩。该公司公布了本报告所述期间的以下业绩:

For The Year Ended Variance
(in thousands except per share amounts and percentages)
December 31, 2023 December 31, 2022 Sequential Year-over- year
Revenue
$ 1,145,915 $ 909,517 $ 236,398 26.0%
Net income
12,580 (36,420) 49,000 134.5%
Adjusted net income (non-GAAP)*
50,221 (2,991) 53,212 1779.1%
Adjusted EBITDA (non-GAAP)*
262,306 162,868 99,438 61.1%
Diluted EPS
0.13 (0.39) 0.52 133.3%
Adjusted Diluted EPS (non-GAAP)*
0.53 (0.03) 0.56 1747.4%
Operating cash flows
176,959 92,576 84,383 91.1%
Free cash flows (non-GAAP)*
108,769 (29,839) 138,608 464.5%
截至年底 方差
(以千计,每股金额和百分比除外)
2023年12月31日 2022年12月31日 顺序的 年复一年
收入
$ 1,145,915 $ 909,517 $ 236,398 26.0%
净收入
12,580 (36,420) 49,000 134.5%
调整后净收益(非公认会计准则)*
50,221 (2,991) 53,212 1779.1%
调整后的息税折旧摊销前利润(非公认会计准则)*
262,306 162,868 99,438 61.1%
摊薄后每股
0.13 (0.39) 0.52 133.3%
调整后的摊薄后每股收益(非公认会计准则)*
0.53 (0.03) 0.56 1747.4%
运营现金流
176,959 92,576 84,383 91.1%
自由现金流(非公认会计准则)*
108,769 (29,839) 138,608 464.5%

*The Company presents its financial results in accordance with generally accepted accounting principles in the United States of America ("GAAP"). However, management believes that using additional non-GAAP measures will enhance the evaluation of the profitability of the Company and its ongoing operations. Please see Tables 1, 2, 3, and 4 below for reconciliations of GAAP to non-GAAP financial measures. The Consolidated Balance Sheets, Statements of Operations, and Statements of Cash Flows are derived from the audited financial statements present in our Annual Report on Form 20-F for the year ended December 31, 2023.

*公司根据美利坚合众国公认的会计原则(“GAAP”)公布其财务业绩。但是,管理层认为,使用额外的非公认会计准则指标将加强对公司盈利能力及其持续运营的评估。有关GAAP与非GAAP财务指标的对账,请参阅下面的表1、2、3和4。合并资产负债表、运营报表和现金流量表源自我们截至2023年12月31日止年度的20-F表年度报告中列出的经审计的财务报表。

Stefan Angeli, Chief Financial Officer, commented, "The strength of our competitive position in MENA, the execution capabilities of our employees, and the relationships we have with our customers all contributed to our record 2023 results. I am thankful to our NESR team and our customers for these outstanding operating fundamentals. During 2023, we also made measurable improvements in our balance sheet structure with reductions in days sales outstanding, inventory, and capital expenditures combined with the record EBITDA, allowing us to pay down debt significantly. Looking ahead, we continue to see tight service capacity in the markets we serve coupled with customers who are eager to maximize or expand production. For the first quarter of 2024, the Company's performance was again strong, generating $297 million of revenue during the quarter which was up 15% compared to the first quarter of 2023."

首席财务官斯特凡·安杰利评论说:“我们在中东和北非地区的竞争地位、员工的执行能力以及我们与客户的关系都促成了我们在2023年创纪录的业绩。我感谢我们的NESR团队和客户为我们提供了这些出色的运营基础。在2023年,我们还对资产负债表结构进行了可衡量的改善,减少了未偿销售天数、库存和资本支出,再加上创纪录的息税折旧摊销前利润,使我们能够大量偿还债务。展望未来,我们所服务的市场的服务能力仍然紧张,客户渴望最大限度地提高或扩大产量。2024年第一季度,该公司的表现再次强劲,该季度创造了2.97亿美元的收入,与2023年第一季度相比增长了15%。”

Sherif Foda, Chairman and Chief Executive Officer, commented, "The global commodity outlook remains remarkably strong. As we predicted more than a year ago, the multi-year underinvestment in upstream energy, underpinned by increased capital discipline among producers and regulatory headwinds in certain markets, has led to a favorable supply-demand dynamic for hydrocarbons. With this backdrop, the MENA region has reasserted itself as a key swing production source, which has led to outsized MENA activity growth for over a year. In anticipation of this trend, NESR front-loaded expansion capital expenditures in our core businesses and invested in strategic technologies like the RoyaTM Drilling Platform & NESR Environmental & Decarbonization Applications portfolio, which are expected to lead our growth in the coming years. We are very excited about the future and our strong position in the region, and we thank our shareholders, customers, and employees for their trust, loyalty, and support."

董事长兼首席执行官谢里夫·福达评论说:“全球大宗商品前景仍然非常强劲。正如我们在一年多前所预测的那样,在生产商资本纪律加强和某些市场监管不利因素的支持下,多年来对上游能源的投资不足,为碳氢化合物带来了良好的供需动态。在这种背景下,中东和北非地区重新确立了自己作为关键周转生产来源的地位,这使中东和北非地区的活动在一年多的时间里实现了巨大的增长。出于对这一趋势的预期,NESR在我们的核心业务中预先投入了扩张资本支出,并投资了Roya等战略技术TM 钻井平台和NESR环境与脱碳应用产品组合,预计将在未来几年引领我们的增长。我们对未来以及我们在该地区的强大地位感到非常兴奋,我们感谢股东、客户和员工的信任、忠诚和支持。”

Net Income and Adjusted Net Income Results

净收入和调整后净收益结果

The Company had net income for the year ended December 31, 2023, totaling $12.6 million, an improvement of $49.0 million compared to the prior year. The change is largely attributable to increased activity in our principal areas and businesses of operations, particularly in Saudi Arabia. Adjusted net income for the year ended December 31, 2023, is $50.2 million and includes adjustments totaling $37.6 million (collectively, "Total Charges and Credits") mainly related to matters identified in our Annual Report on Form 20-F for the year ended December 31, 2022, relating to restatement of our previously issued audited financial statements as of and for the year-ended December 31, 2020. A complete list of the adjusting items and the associated reconciliation from GAAP has been provided in Table 1 below in the section entitled "Reconciliation of Net Income and Adjusted Net Income."

截至2023年12月31日的财年,该公司的净收入总额为1,260万美元,与上年相比增长了4,900万美元。这一变化主要归因于我们主要业务领域和业务的活动增加,尤其是在沙特阿拉伯。截至2023年12月31日止年度的调整后净收入为5,020万美元,其中包括总额为3,760万美元的调整(统称为 “费用和贷项总额”),主要与我们在截至2022年12月31日止年度的20-F表年度报告中确定的事项有关,涉及重报我们先前发布的截至2020年12月31日的已审计财务报表。下文题为 “净收入和调整后净收益对账” 的部分的表1中提供了调整项目和GAAP的相关对账的完整清单。

The Company reported $0.13 of diluted earnings per share ("EPS") for the year ended December 31, 2023. Adjusted for the impact of Total Charges and Credits, Adjusted Diluted EPS, a non-GAAP measure described in Table 1 below, for the year ended December 31, 2023, is $0.53.

该公司报告截至2023年12月31日的年度摊薄后每股收益(“每股收益”)为0.13美元。经费用和贷项总额影响调整后,截至2023年12月31日止年度的调整后摊薄后每股收益为0.53美元,下表1中描述的非公认会计准则指标。

Adjusted EBITDA Results

调整后的息税折旧摊销前利润

The Company produced Adjusted EBITDA of $262.3 million during the year ended December 31, 2023, improving 61.1% as compared to 2022. Year ended 2023 Adjusted EBITDA includes adjustments for certain Total Charges and Credits (those not related to interest, taxes, and/or depreciation and amortization) of $37.6 million. The Company posted the following results for the periods presented.

截至2023年12月31日的财年,该公司调整后的息税折旧摊销前利润为2.623亿美元,与2022年相比增长了61.1%。截至2023年年度的调整后息税折旧摊销前利润包括对某些总费用和贷项(与利息、税收和/或折旧和摊销无关的费用)的调整,金额为3,760万美元。该公司公布了本报告所述期间的以下业绩。

(in thousands)
Year ended
December 31, 2023
Year ended
December 31, 2022
Revenue
$ 1,145,915 $ 909,517
Adjusted EBITDA
$ 262,306 $ 162,868
(以千计)
年终了
2023年12月31日
年终了
2022年12月31日
收入
$ 1,145,915 $ 909,517
调整后 EBITDA
$ 262,306 $ 162,868

Balance Sheet

资产负债表

Cash and cash equivalents are $67.8 million as of December 31, 2023, compared to $78.9 million as of December 31, 2022.

截至2023年12月31日,现金及现金等价物为6,780万美元,而截至2022年12月31日为7,890万美元。

Free cash flow, a non-GAAP measure, for 2023 is $108.8 million, as compared to ($29.8) million in 2022 due to strength of improved operating results in 2023 coupled with additional capital expenditure discipline.

2023年的自由现金流(非公认会计准则指标)为1.088亿美元,而2022年为2980万美元(合2980万美元),这要归因于2023年经营业绩的强劲改善以及额外的资本支出纪律。

Total debt as of December 31, 2023, is $452.2 million with $120.6 million classified as short-term, as compared to $535.1 million and $143.2 million, respectively, at December 31, 2022. Net Debt (a non-GAAP measure), which is the sum of our recorded Current installments of long-term debt, Short-term borrowings, and Long-term debt less Cash and cash equivalents, totaled $384.4 million as of December 31, 2023, as compared to $456.2 million as of December 31, 2022. Net Debt has decreased as compared to the prior period primarily due to $54.8 million of long-term debt repayments during 2023 plus payments on short-term borrowings during the year that were also in excess of incremental borrowing. A reconciliation of the comparable GAAP measures to Net Debt is provided in Table 4 below, entitled "Reconciliation to Net Debt."

截至2023年12月31日,债务总额为4.522亿美元,其中1.206亿美元归类为短期,而截至2022年12月31日,分别为5.351亿美元和1.432亿美元。截至2023年12月31日,净负债(非公认会计准则指标),即我们记录的长期债务、短期借款和长期债务的本期分期付款总额减去现金和现金等价物,总额为3.844亿美元,而截至2022年12月31日为4.562亿美元。与上期相比,净负债有所减少,这主要是由于2023年长期债务偿还额为5,480万美元,加上该年度的短期借款还款额也超过了增量借款。下文题为 “净负债对账” 的表4提供了可比的GAAP指标与净负债的对账。

About National Energy Services Reunited Corp.

关于国家能源服务重组公司

Founded in 2017, NESR is one of the largest national oilfield services providers in the MENA and Asia Pacific regions. With over 6,000 employees, representing more than 60 nationalities in over 15 countries, the Company helps its customers unlock the full potential of their reservoirs by providing Production Services such as Hydraulic Fracturing, Cementing, Coiled Tubing, Filtration, Completions, Stimulation, Pumping and Nitrogen Services. The Company also helps its customers to access their reservoirs in a smarter and faster manner by providing Drilling and Evaluation Services such as Drilling Downhole Tools, Directional Drilling, Fishing Tools, Testing Services, Wireline, Slickline, Drilling Fluids and Rig Services.

NESR成立于2017年,是中东和北非和亚太地区最大的国家油田服务提供商之一。该公司拥有来自超过15个国家的60多个国籍的6,000多名员工,通过提供水力压裂、固井、连续油管、过滤、完井、增产、泵送和氮气服务等生产服务,帮助客户释放其油藏的全部潜力。该公司还通过提供钻井和评估服务,例如钻井工具、定向钻探、钓鱼工具、测试服务、电缆、滑线、钻井液和钻机服务,帮助其客户以更智能、更快的方式访问其储层。

Forward-Looking Statements

前瞻性陈述

This communication contains forward-looking statements (as such term is defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended). Any and all statements contained in this communication that are not statements of historical fact, may be deemed forward-looking statements. Terms such as "may," "might," "would," "should," "could," "project," "estimate," "predict," "potential," "strategy," "anticipate," "attempt," "develop," "plan," "help," "believe," "continue," "intend," "expect," "future," and terms of similar import (including the negative of any of these terms) may identify forward-looking statements. However, not all forward-looking statements may contain one or more of these identifying terms. Forward-looking statements in this communication may include, without limitation, the plans and objectives of management for future operations, projections of income or loss, earnings or loss per share, capital expenditures, dividends, capital structure or other financial items, the Company's future financial performance, expansion plans and opportunities, completion and integration of acquisitions, and the assumptions underlying or relating to any such statement.

本通信包含前瞻性陈述(该术语的定义见经修订的1933年《证券法》第27A条和经修订的1934年《证券交易法》第21E条)。本通信中包含的所有非历史事实陈述的陈述均可被视为前瞻性陈述。诸如 “可能”、“可能”、“将”、“应该”、“可能”、“项目”、“估计”、“预测”、“潜在”、“战略”、“预测”、“尝试”、“发展”、“计划”、“帮助”、“相信”、“继续”、“打算”、“期望”、“未来” 等术语以及类似含义的条款(包括任何一项的否定词)这些条款)可能识别前瞻性陈述。但是,并非所有前瞻性陈述都可能包含这些识别术语中的一个或多个。本通信中的前瞻性陈述可能包括但不限于管理层对未来运营的计划和目标、对收益或亏损的预测、每股收益或亏损、资本支出、股息、资本结构或其他财务项目、公司未来的财务业绩、扩张计划和机会、收购的完成和整合,以及任何此类陈述所依据或与之相关的假设。

The forward-looking statements are not meant to predict or guarantee actual results, performance, events or circumstances and may not be realized because they are based upon the Company's current projections, plans, objectives, beliefs, expectations, estimates and assumptions and are subject to a number of risks and uncertainties and other influences, many of which the Company has no control over including the impact of the delayed SEC report filings on our business, the extent of any material weakness or significant deficiencies in our internal control over financial reporting and any action taken by the SEC including potential fines or penalties arising out of the SEC inquiry. Actual results and the timing of certain events and circumstances may differ materially from those described by the forward-looking statements as a result of these risks and uncertainties. Factors that may influence or contribute to the accuracy of the forward-looking statements or cause actual results to differ materially from expected or desired results may include, without limitation: estimates of the Company's future revenue, expenses, capital requirements and the Company's need for financing; the risk of legal complaints and proceedings and government investigations; the Company's financial performance; success in retaining or recruiting, or changes required in, the Company's officers, key employees or directors; current and future government regulations; developments relating to the Company's competitors; changes in applicable laws or regulations; the possibility that the Company may be adversely affected by other economic and market conditions, particularly during extended periods of low oil and gas prices, political disturbances, war, terrorist acts, public health crises and threats, ongoing actions taken by businesses and governments and resulting significant disruption in international economies, international financial and oil markets; international currency fluctuations, business and/or competitive factors; and other risks and uncertainties set forth in the Company's most recent Annual Report on Form 20-F filed with the Securities and Exchange Commission (the "SEC").

前瞻性陈述并不旨在预测或保证实际业绩、业绩、事件或情况,可能无法实现,因为它们基于公司当前的预测、计划、目标、信念、预期、估计和假设,并受到许多风险和不确定性以及其他影响,其中许多是公司无法控制的,包括美国证券交易委员会延迟提交报告对我们业务的影响、任何重大缺陷或内部控制重大缺陷的程度结束了财务报告以及美国证券交易委员会采取的任何行动,包括美国证券交易委员会的调查可能产生的罚款或处罚。由于这些风险和不确定性,实际结果以及某些事件和情况的时间可能与前瞻性陈述中所描述的存在重大差异。可能影响或促进前瞻性陈述准确性或导致实际业绩与预期或预期结果存在重大差异的因素可能包括但不限于:对公司未来收入、支出、资本要求和公司融资需求的估计;法律投诉和诉讼以及政府调查的风险;公司的财务业绩;成功保留或招聘或招聘公司高管、关键员工或董事或需要变动;现任和未来的政府法规;与公司竞争对手有关的事态发展;适用法律或法规的变化;公司可能受到其他经济和市场条件不利影响的可能性,特别是在石油和天然气价格长期低迷、政治动荡、战争、恐怖行为、公共卫生危机和威胁、企业和政府的持续行动以及由此对国际经济、国际金融和石油市场造成重大干扰期间;国际货币波动、商业和/或竞争因素;以及公司向美国证券交易委员会(“SEC”)提交的最新20-F表年度报告中列出的其他风险和不确定性。

You are cautioned not to place undue reliance on forward-looking statements because of the risks and uncertainties related to them and to the risk factors. The Company disclaims any obligation to update the forward-looking statements contained in this communication to reflect any new information or future events or circumstances or otherwise, except as required by law. You should read this communication in conjunction with other documents which the Company may file or furnish from time to time with the SEC.

提醒您不要过分依赖前瞻性陈述,因为前瞻性陈述存在风险和不确定性,也与风险因素有关。除非法律要求,否则公司不承担任何更新本通信中包含的前瞻性陈述以反映任何新信息或未来事件或情况或其他内容的义务。您应将本信函与公司可能不时向美国证券交易委员会提交或提供的其他文件一起阅读。

The preliminary financial results for the Company's first quarter ended March 31, 2024, included in this press release represent the most current information available to management. The Company's actual results when disclosed in its subsequent Periodic Reports on Form 6-K may differ from these preliminary results as a result of the completion of the Company's financial statement closing procedures, final adjustments, completion of the independent registered public accounting firm's review procedures, and other developments that may arise between now and the disclosure of the final results.

本新闻稿中包含的截至2024年3月31日的公司第一季度的初步财务业绩代表了管理层掌握的最新信息。由于公司财务报表结算程序的完成、最终调整、独立注册会计师事务所审查程序的完成以及从现在到披露最终业绩之间可能出现的其他进展,公司在随后的6-K表定期报告中披露的实际业绩可能与这些初步业绩有所不同。

NATIONAL ENERGY SERVICES REUNITED CORP. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(In US$ thousands, except share data)

国家能源服务重组公司和子公司
合并资产负债表
(以千美元计,股票数据除外)

December 31, 2023 December 31, 2022
Assets
Current assets
Cash and cash equivalents
$ 67,821 78,853
Accounts receivable, net
171,269 148,709
Unbilled revenue
95,997 110,186
Service inventories
98,434 110,521
Prepaid assets
9,238 337
Retention withholdings
48,419 34,268
Other receivables
39,778 38,271
Other current assets
10,759 16,669
Total current assets
541,715 537,814
Non-current assets
Property, plant and equipment, net
442,666 461,061
Intangible assets, net
84,304 102,914
Goodwill
645,095 645,095
Operating lease right-of-use assets
31,628 29,970
Other assets
52,332 51,473
Total assets
$ 1,797,740 $ 1,828,327
Liabilities and equity
Liabilities
Accounts payable and accrued expenses
351,240 353,536
Current installments of long-term debt
71,744 53,352
Short-term borrowings
48,889 89,885
Income taxes payable
8,421 7,262
Other taxes payable
14,674 7,604
Operating lease liabilities
7,406 6,263
Other current liabilities
31,073 26,166
Total current liabilities
533,447 544,068
Long-term debt
331,565 391,863
Deferred tax liabilities
- -
Employee benefit liabilities
28,935 24,382
Non-current operating lease liabilities
25,145 25,051
Other liabilities
57,154 40,615
Total liabilities
976,246 1,025,979
Equity
Preferred shares, no par value; unlimited shares authorized; none issued and outstanding at December 31, 2023 and December 31, 2022, respectively
- -
Common stock and additional paid in capital, no par value; unlimited shares authorized; 94,996,397 and 94,012,752 shares issued and outstanding at December 31, 2023 and December 31, 2022, respectively
883,865 877,299
Retained (deficit) / earnings
(62,440) (75,020)
Accumulated other comprehensive income
69 69
Total equity
821,494 802,348
Total liabilities and equity
$ 1,797,740 $ 1,828,327
2023年12月31日 2022年12月31日
资产
流动资产
现金和现金等价物
$ 67,821 78,853
应收账款,净额
171,269 148,709
未计费收入
95,997 110,186
服务清单
98,434 110,521
预付资产
9,238 337
预扣留款
48,419 34,268
其他应收账款
39,778 38,271
其他流动资产
10,759 16,669
流动资产总额
541,715 537,814
非流动资产
财产、厂房和设备,净额
442,666 461,061
无形资产,净额
84,304 102,914
善意
645,095 645,095
经营租赁使用权资产
31,628 29,970
其他资产
52,332 51,473
总资产
$ 1,797,740 $ 1,828,327
负债和权益
负债
应付账款和应计费用
351,240 353,536
长期债务的本期分期付款
71,744 53,352
短期借款
48,889 89,885
应缴所得税
8,421 7,262
其他应付税款
14,674 7,604
经营租赁负债
7,406 6,263
其他流动负债
31,073 26,166
流动负债总额
533,447 544,068
长期债务
331,565 391,863
递延所得税负债
- -
雇员福利负债
28,935 24,382
非流动经营租赁负债
25,145 25,051
其他负债
57,154 40,615
负债总额
976,246 1,025,979
公平
优先股,无面值;已授权无限股;截至2023年12月31日和2022年12月31日分别没有已发行和流通的优先股
- -
普通股和额外实收资本,无面值;授权无限股;截至2023年12月31日和2022年12月31日分别已发行和流通94,996,397股和94,012,752股股票
883,865 877,299
留存(赤字)/收益
(62,440) (75,020)
累计其他综合收益
69 69
权益总额
821,494 802,348
负债和权益总额
$ 1,797,740 $ 1,828,327

NATIONAL ENERGY SERVICES REUNITED CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(In US$ thousands, except share data and per share amounts)

国家能源服务重组公司和子公司
合并运营报表
(以千美元计,股票数据和每股金额除外)

Year Ended
Description
December 31, 2023 December 31, 2022 December 31, 2021
Revenues
$ 1,145,915 $ 909,517 $ 876,729
Cost of services
(997,265) (844,039) (873,948)
Gross profit
148,650 65,478 2,781
Selling, general and administrative expenses (excluding
Amortization)
(49,173) (47,530) (28,071)
Amortization
(18,774) (18,865) (18,042)
Operating income / (loss)
80,703 (917) (43,332)
Interest expense, net
(45,826) (34,126) (15,174)
Other (expense) / income, net
(5,031) 5,242 (2,073)
Income / (loss) before income tax
29,846 (29,801) (60,579)
Income tax expense
(17,266) (6,619) (3,989)
Net income / (loss)
$ 12,580 $ (36,420) $ (64,568)
Weighted average shares outstanding:
Basic
94,748,324 92,962,048 91,043,830
Diluted
94,748,324 92,962,048 91,043,830
Net earnings per share:
Basic
$ 0.13 $ (0.39) $ (0.71)
Diluted
$ 0.13 $ (0.39) $ (0.71)
年终了
描述
2023年12月31日 2022年12月31日 2021年12月31日
收入
$ 1,145,915 $ 909,517 $ 876,729
服务成本
(997,265) (844,039) (873,948)
毛利
148,650 65,478 2,781
销售、一般和管理费用(不包括
摊销)
(49,173) (47,530) (28,071)
摊销
(18,774) (18,865) (18,042)
营业收入/(亏损)
80,703 (917) (43,332)
利息支出,净额
(45,826) (34,126) (15,174)
其他(支出)/收入,净额
(5,031) 5,242 (2,073)
所得税前的收入/(亏损)
29,846 (29,801) (60,579)
所得税支出
(17,266) (6,619) (3,989)
净收益/(亏损)
$ 12,580 $ (36,420) $ (64,568)
已发行股票的加权平均值:
基本
94,748,324 92,962,048 91,043,830
稀释
94,748,324 92,962,048 91,043,830
每股净收益:
基本
$ 0.13 $ (0.39) $ (0.71)
稀释
$ 0.13 $ (0.39) $ (0.71)

NATIONAL ENERGY SERVICES REUNITED CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In US$ thousands)

国家能源服务重组公司和子公司
合并现金流量表
(以千美元计)

Year Ended
December 31, 2023 December 31, 2022 December 31, 2021
Cash flows from operating activities:
Net (loss) / income
$ 12,580 $ (36,420) $ (64,568)
Adjustments to reconcile net (loss) / income to net cash provided by operating activities:
Depreciation and amortization
142,230 115,845 122,125
Share-based compensation expense
6,763 9,269 9,759
Loss (Gain) on disposal of assets
487 (60) 333
Non-cash interest (income) expense
1,549 8,087 3,041
Deferred tax expense / (benefit)
(3,753) (10,261) (12,140)
Allowance for (reversal of) doubtful receivables
410 8,185 1,114
Charges on obsolete service inventories
137 100 3,610
Earn-outs on business combinations
- - 1,767
Impairments and other charges
7,917 - -
(Gain) on Buyer Stock Adjustment Amount
- (4,236) -
Other operating activities, net
933 837 (75)
Changes in operating assets and liabilities:
(Increase) decrease in accounts receivable
(22,971) (29,252) (8,289)
(Increase) decrease in unbilled revenue
14,189 (1,704) 56,088
(Increase) decrease in retention withholdings
(14,151) 6,837 (4,000)
(Increase) decrease in inventories
11,951 (16,756) (3,236)
(Increase) decrease in prepaid expenses
(8,901) 6,164 (884)
(Increase) decrease in other current assets
2,817 (13,711) (16,717)
(Increase) decrease in other long-term assets and liabilities
16,259 6,075 8,854
Increase (decrease) in accounts payable and accrued expenses
(3,365) 33,651 31,221
Increase (decrease) in other current liabilities
11,878 9,926 (260)
Net cash provided by operating activities
176,959 92,576 127,743
Cash flows from investing activities:
Capital expenditures
(68,190) (122,415) (107,076)
IPM investments
(16,031) (17,367) -
Proceeds from disposal of assets
1,758 626 2,760
Acquisition of business, net of cash acquired
- - (51,921)
Other investing activities
(1,000) (7,552) (8,299)
Net cash used in investing activities
(83,463) (146,708) (164,536)
Cash flows from financing activities:
Proceeds from long-term debt
11,300 3,194 527,488
Repayments of long-term debt
(54,763) (78,755) (360,000)
Proceeds from short-term borrowings
94,506 139,482 123,787
Repayments of short-term borrowings
(137,402) (119,165) (78,983)
Payments on capital leases
(2,403) (3,108) (21,361)
Payments on seller-provided financing for capital expenditures
(15,569) (14,443) (15,333)
Other financing activities, net
(197) - (8,054)
Net cash provided by (used in) financing activities
(104,528) (72,795) 167,544
Effect of exchange rate changes on cash
- 8 9
Net increase (decrease) in cash
(11,032) (126,919) 130,760
Cash and cash equivalents, beginning of period
78,853 205,772 75,012
Cash and cash equivalents, end of period
$ 67,821 $ 78,853 $ 205,772
年终了
2023年12月31日 2022年12月31日 2021年12月31日
来自经营活动的现金流:
净(亏损)/收益
$ 12,580 $ (36,420) $ (64,568)
调整净额(亏损)/收入与经营活动提供的净现金:
折旧和摊销
142,230 115,845 122,125
基于股份的薪酬支出
6,763 9,269 9,759
处置资产的损失(收益)
487 (60) 333
非现金利息(收入)支出
1,549 8,087 3,041
递延税支出/(收益)
(3,753) (10,261) (12,140)
可疑应收账款(撤销)备抵金
410 8,185 1,114
对过时服务库存的收费
137 100 3,610
企业合并的收益
- - 1,767
减值和其他费用
7,917 - -
买方库存调整金额的(收益)
- (4,236) -
其他经营活动,净额
933 837 (75)
运营资产和负债的变化:
应收账款(增加)减少
(22,971) (29,252) (8,289)
未开票收入(增加)减少
14,189 (1,704) 56,088
留存预扣额(增加)减少
(14,151) 6,837 (4,000)
库存(增加)减少
11,951 (16,756) (3,236)
预付费用(增加)减少
(8,901) 6,164 (884)
其他流动资产(增加)减少
2,817 (13,711) (16,717)
其他长期资产和负债(增加)减少额
16,259 6,075 8,854
应付账款和应计费用的增加(减少)
(3,365) 33,651 31,221
其他流动负债增加(减少)
11,878 9,926 (260)
经营活动提供的净现金
176,959 92,576 127,743
来自投资活动的现金流:
资本支出
(68,190) (122,415) (107,076)
IPM 投资
(16,031) (17,367) -
处置资产的收益
1758 626 2760
收购业务,扣除获得的现金
- - (51,921)
其他投资活动
(1,000) (7,552) (8,299)
用于投资活动的净现金
(83,463) (146,708) (164,536)
来自融资活动的现金流:
长期债务的收益
11,300 3,194 527,488
偿还长期债务
(54,763) (78,755) (360,000)
短期借款的收益
94,506 139,482 123,787
短期借款的偿还
(137,402) (119,165) (78,983)
资本租赁的付款
(2,403) (3,108) (21,361)
对卖方提供的资本支出融资的付款
(15,569) (14,443) (15,333)
其他筹资活动,净额
(197) - (8,054)
由(用于)融资活动提供的净现金
(104,528) (72,795) 167,544
汇率变动对现金的影响
- 8 9
现金净增加(减少)
(11,032) (126,919) 130,760
现金和现金等价物,期初
78,853 205,772 75,012
现金和现金等价物,期末
$ 67,821 $ 78,853 $ 205,772

NATIONAL ENERGY SERVICES REUNITED CORP. AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Unaudited)
(In US$ thousands except per share amounts)

国家能源服务重组公司和子公司
非公认会计准则财务指标的对账
(未经审计)
(以千美元计,每股金额除外)

The Company uses and presents certain key non-GAAP financial measures to evaluate its business and trends, measure performance, prepare financial projections and make strategic decisions. Included in this release are discussions of earnings before interest, income tax and depreciation and amortization adjusted for certain non-recurring and non-core expenses ("Adjusted EBITDA"), net income and diluted earnings per share ("EPS") adjusted for certain non-recurring and non-core expenses ("Adjusted Net Income" and "Adjusted Diluted EPS," respectively), as well as a reconciliation of these non-GAAP measures to net income and diluted EPS, respectively, in accordance with GAAP. The Company also discusses the non-GAAP balance sheet measure of the sum of our recorded current installments of long-term debt, short-term borrowings, and long-term debt less cash and cash equivalents ("Net Debt") in this release and provides a reconciliation to the GAAP measures of cash and cash equivalents, current installments of long-term debt, short-term borrowings, and long-term debt to Net Debt. The Company also discusses Free Cash Flow reconciled to Operating Cash Flow.

公司使用并提出某些关键的非公认会计准则财务指标来评估其业务和趋势、衡量业绩、编制财务预测和做出战略决策。本新闻稿中包括讨论的扣除利息、所得税、折旧和摊销前的收益(“调整后息税折旧摊销前利润”)、经某些非经常和非核心支出调整后的净收益和摊薄后每股收益(“EPS”)(分别为 “调整后净收益” 和 “调整后摊薄后每股收益”),以及这些非公认会计准则指标与净收益和摊薄后每股收益的对账,根据公认会计原则。该公司还在本新闻稿中讨论了我们本期记录的长期债务、短期借款和长期债务减去现金和现金等价物(“净负债”)的总额的非公认会计准则资产负债表指标,并提供了现金和现金等价物、当前分期长期债务、短期借款和长期债务与净负债的GAAP指标的对账。公司还讨论了与运营现金流对账的自由现金流。

The Company believes that the presentation of Adjusted EBITDA, Adjusted Net Income, and Adjusted Diluted EPS provides useful information to investors in assessing its financial performance and results of operations as the Company's board of directors, management and investors use Adjusted EBITDA, Adjusted Net Income, and Adjusted Diluted EPS to compare the Company's operating performance on a consistent basis across periods by removing the effects of changes in capital structure (such as varying levels of interest expense), asset base (such as depreciation and amortization), items that do not impact the ongoing operations (transaction, integration, and startup costs) and items outside the control of its management team. Similarly, Net Debt is used by management as a liquidity measure used to illustrate the Company's debt level absent variability in cash and cash equivalents, and the Company believes that the presentation of Net Debt provides useful information to investors in assessing its financial leverage. Adjusted EBITDA, Adjusted Net Income, and Adjusted Diluted EPS should not be considered as an alternative to operating income, net income, or diluted EPS, respectively, the most directly comparable GAAP financial measures. Net Debt also should not be considered as an alternative to GAAP measures of cash and cash equivalents, current installments of long-term debt, short-term borrowings, and long-term debt. Finally, Free Cash Flow is used by management as a liquidity measure to illustrate the Company's ability to produce cash that is available to be distributed in a discretionary manner, after excluding investments in capital assets. Free Cash Flow should not be considered as an alternative to Net cash provided by (used in) operations or Net cash provided by (used in) investing activities, respectively, the most directly comparable GAAP financial measures. Non-GAAP financial measures have important limitations as analytical tools because they exclude some but not all items that affect the most directly comparable GAAP financial measure. You should not consider non-GAAP measures in isolation or as a substitute for an analysis of the Company's results as reported under GAAP.

公司认为,调整后息税折旧摊销前利润、调整后净收益和调整后摊薄每股收益的列报为投资者评估其财务业绩和经营业绩提供了有用的信息,因为公司董事会、管理层和投资者使用调整后的息税折旧摊销前利润、调整后净收益和调整后的摊薄每股收益通过消除资本结构变化的影响(例如不同水平的利息支出)、资产,来持续比较公司各时期的经营业绩基础(例如折旧和摊销)、不影响持续运营的项目(交易、整合和启动成本)以及其管理团队无法控制的项目。同样,管理层使用净负债作为流动性衡量标准,用于说明公司在没有现金和现金等价物波动的情况下负债水平,公司认为,净负债的列报为投资者评估其财务杠杆率提供了有用的信息。不应将调整后的息税折旧摊销前利润、调整后净收益和调整后摊薄后每股收益分别视为营业收入、净收益或摊薄后每股收益的替代方案,后者是最直接可比的GAAP财务指标。净负债也不应被视为GAAP衡量现金和现金等价物、长期债务的当前分期付款、短期借款和长期债务的替代方案。最后,管理层使用自由现金流作为流动性衡量标准,以说明公司产生现金的能力,这些现金在不包括资本资产投资后可以全权分配。不应将自由现金流视为(用于)运营提供的净现金或(用于)投资活动提供的净现金的替代方案,后者是最直接可比的GAAP财务指标。非公认会计准则财务指标作为分析工具具有重要的局限性,因为它们排除了部分但不是所有影响最直接可比的GAAP财务指标的项目。您不应孤立地考虑非公认会计准则指标,也不应将其作为对公司根据公认会计原则报告的业绩分析的替代品。

Table 1 - Reconciliation of Net Income and Diluted EPS to Adjusted Net Income and Adjusted Diluted EPS

表1-净收益和摊薄后每股收益与调整后净收益和调整后摊薄后每股收益的对账

Year Ended December 31, 2023 Year Ended December 31, 2022
Net Income Diluted EPS Net Income Diluted EPS
Net Income
$ 12,580 $ 0.13 $ (36,420) $ (0.39)
Add Charges and Credits:
Restatement costs (professional fees and bonuses)
23,702 0.25 17,263 0.19
Other than temporary impairment on equity method investment
6,991 0.07 - -
Current Expected Credit Loss Provisions
- - 6,664 0.07
Litigation provisions for non-employee matters
2,500 0.03 1,210 0.01
Integration and restructuring projects
- - 3,783 0.04
Other write-offs and provisions
4,448 0.05 4,509 0.05
Total Charges and Credits (1)
37,641 0.40 33,429 0.36
Total Adjusted Net Income
$ 50,221 $ 0.53 $ (2,991) $ (0.03)
截至2023年12月31日的年度 截至2022年12月31日的年度
净收入 摊薄后每股 净收入 摊薄后每股
净收入
$ 12,580 $ 0.13 $ (36,420) $ (0.39)
添加费用和积分:
重报费用(专业费用和奖金)
23,702 0.25 17,263 0.19
权益法投资的暂时减值除外
6,991 0.07 - -
目前的预期信用损失准备金
- - 6,664 0.07
非雇员事务的诉讼条款
2500 0.03 1,210 0.01
整合和重组项目
- - 3,783 0.04
其他注销和准备金
4,448 0.05 4,509 0.05
费用和积分总额 (1)
37,641 0.40 33,429 0.36
调整后净收入总额
$ 50,221 $ 0.53 $ (2,991) $ (0.03)
(1)

In the year ended December 31, 2023, Total Charges and Credits included $23.7 million of professional (legal and accounting) and employee (bonus and retention) costs associated with the matters identified in our Annual Report on Form 20-F for the year ended December 31, 2022, relating to restatement of our previously issued audited financial statements as of and for the year-ended December 31, 2020, $7.0 million related to an other than temporary impairment on an equity method investment, $2.5 million in provisions for litigation unrelated to employee matters, and $4.4 million related to other write-offs and provisions. In the year ended December 31, 2022, Total Charges and Credits included $17.3 million of professional (legal and accounting) costs associated with the matters identified in our Annual Report on Form 20-F for the year ended December 31, 2022, relating to restatement of our previously issued audited financial statements as of and for the year-ended December 31, 2020, $6.7 million related to current expected credit loss provisions, $1.2 million in provisions for litigation unrelated to employee matters, $3.8 million related to integration and restricting projects, and $4.5 million related to other write-offs and provisions.

(1)

在截至2023年12月31日的年度中,费用和贷项总额包括2370万美元的专业(法律和会计)和员工(奖金和留用)成本,这些费用与我们在截至2022年12月31日止年度的20-F表年度报告中确定的事项有关,涉及重报我们先前发布的截至2020年12月31日的经审计的财务报表,700万美元与股权法投资的其他临时减值有关,250万笔与员工事务无关的诉讼准备金,以及440万美元与其他注销和准备金有关。在截至2022年12月31日的年度中,费用和贷项总额包括与我们在截至2022年12月31日止年度的20-F表年度报告中确定的事项相关的1730万美元专业(法律和会计)成本,涉及重报我们先前发布的截至2020年12月31日的经审计的财务报表,与当前预期的信用损失准备金相关的670万美元,与员工事项无关的诉讼准备金,120万美元的诉讼准备金,120万美元,用于与员工事项无关的诉讼准备金,380万与整合和限制项目有关,以及与其他注销和准备金有关的450万美元.

Table 2 - Reconciliation of Net Income to Adjusted EBITDA

表 2-净收入与调整后息税折旧摊销前利润的对账

Year Ended
December 31, 2023
Year Ended
December 31, 2022
Net Income
$ 12,580 $ (36,420)
Add:
Income Taxes
17,266 6,619
Interest Expense, net
45,826 34,126
Depreciation and Amortization
148,993 125,114
Total Charges and Credits impacting Adjusted EBITDA (2)
37,641 33,429
Total Adjusted EBITDA
$ 262,306 $ 162,868
年终了
2023年12月31日
年终了
2022年12月31日
净收入
$ 12,580 $ (36,420)
添加:
所得税
17,266 6,619
利息支出,净额
45,826 34,126
折旧和摊销
148,993 125,114
影响调整后息税折旧摊销前利润的费用和贷项总额 (2)
37,641 33,429
调整后息税折旧摊销前利润
$ 262,306 $ 162,868
(2)

Charges and Credits impacting Adjusted EBITDA are described in Table 1 above. Charges and Credits impacting Adjusted EBITDA exclude items related to interest, income tax and depreciation and amortization.

(2)

影响调整后息税折旧摊销前利润的费用和贷项如上表1所示。影响调整后息税折旧摊销前利润的费用和抵免不包括与利息、所得税以及折旧和摊销相关的项目。

Table 3 - Reconciliation of Net cash provided by (used in) operating activities to Free Cash Flow

表 3-经营活动提供的(用于)的净现金与自由现金流的对账

December 31, 2023 December 31, 2022
Net cash provided by operating activities
$ 176,959 $ 92,576
Less:
Capital expenditures
(68,190) (122,415)
Free cash flow
$ 108,769 $ (29,839)
2023年12月31日 2022年12月31日
经营活动提供的净现金
$ 176,959 $ 92,576
减去:
资本支出
(68,190) (122,415)
自由现金流
$ 108,769 $ (29,839)

Table 4 - Reconciliation to Net Debt

表 4-净负债对账

December 31, 2023 December 31, 2022
Current installments of long-term debt
$ 71,744 $ 53,352
Short-term borrowings
48,889 89,885
Long-term debt
331,565 391,863
Less:
Cash and cash equivalents
(67,821) (78,853)
Net Debt
$ 384,377 $ 456,247
2023年12月31日 2022年12月31日
长期债务的本期分期付款
$ 71,744 $ 53,352
短期借款
48,889 89,885
长期债务
331,565 391,863
减去:
现金和现金等价物
(67,821) (78,853)
净负债
$ 384,377 $ 456,247

For inquiries regarding NESR, please contact:

有关 NESR 的疑问,请联系:

Blake Gendron or Stefan Angeli
National Energy Services Reunited Corp.
832-925-3777
investors@nesr.com

Blake Gendron 或 Stefan Angeli
国家能源服务团聚公司
832-925-3777
investors@nesr.com

SOURCE: National Energy Services Reunited Corp

来源:国家能源服务重组公司


声明:本内容仅用作提供资讯及教育之目的,不构成对任何特定投资或投资策略的推荐或认可。 更多信息
    抢沙发