Cactus, Inc. (NYSE: WHD) (“Cactus” or the “Company”) today
announced financial and operating results for the third quarter of
2023.
Third Quarter Highlights
- Revenue of $287.9 million and operating income of $87.6
million;
- Net income of $68.0 million and diluted earnings per Class A
share of $0.80;
- Adjusted net income(1) of $63.8 million and diluted earnings
per share, as adjusted(1) of $0.80;
- Net income margin of 23.6% and adjusted net income margin(1) of
22.2%;
- Adjusted EBITDA(2) and Adjusted EBITDA margin(2) of $103.1
million and 35.8%, respectively;
- Cash flow from operations of $80.1 million;
- Cash and cash equivalents balance of $63.7 million with no bank
debt outstanding as of September 30, 2023; and
- In November 2023, the Board of Directors declared a quarterly
cash dividend of $0.12 per Class A share.
Financial Summary
Three Months Ended
September 30,
June 30,
September 30,
2023
2023
2022
(in thousands)
Revenues
$
287,870
$
305,819
$
184,481
Operating income(3)
$
87,603
$
48,522
$
51,296
Operating income margin
30.4
%
15.9
%
27.8
%
Net income
$
68,019
$
32,459
$
41,520
Net income margin
23.6
%
10.6
%
22.5
%
Adjusted net income(1)
$
63,804
$
67,279
$
39,327
Adjusted net income margin(1)
22.2
%
22.0
%
21.3
%
Adjusted EBITDA(2)
$
103,114
$
115,419
$
62,713
Adjusted EBITDA margin(2)
35.8
%
37.7
%
34.0
%
(1) Adjusted net income, Adjusted net
income margin and diluted earnings per share, as adjusted are
non-GAAP financial measures. These figures assume Cactus, Inc. held
all units in its operating subsidiary at the beginning of the
period. Additional information regarding non-GAAP measures and the
reconciliation of GAAP to non-GAAP financial measures are in the
Supplemental Information tables.
(2) Adjusted EBITDA and Adjusted EBITDA
margin are non-GAAP financial measures. See definition of these
measures and the reconciliation of GAAP to non-GAAP financial
measures in the Supplemental Information tables.
(3) Operating income for the third quarter
of 2023 includes a $5.1 million gain related to the remeasurement
of the earn-out liability associated with the FlexSteel acquisition
and $4.0 million of intangible amortization expense related to
purchase price accounting. Operating income for the second quarter
of 2023 includes $18.1 million of expense related to the
remeasurement of the earn-out liability associated with the
FlexSteel acquisition, $19.3 million of inventory costs associated
with the step-up in value of inventory on hand at acquisition, and
$8.7 million of intangible amortization expense related to purchase
price accounting.
Scott Bender, CEO and Chairman of the Board of Cactus,
commented, “I am pleased with our team's focus on execution in the
third quarter. Revenues continue to outperform the year-to-date
reduction in U.S. land rig count levels. We have received strong
positive feedback on FlexSteel products and customers continue to
recognize its many benefits relative to traditional line pipe and
competitors' spoolable offerings.”
“In the fourth quarter, we anticipate a stabilization of U.S.
land activity levels followed by recovery in the first quarter of
2024. Although we expect Pressure Control margins to be impacted by
reduced activity levels, we believe supply chain initiatives will
begin to flow through inventory values in early 2024. In addition,
we plan to introduce several new product enhancements which should
further serve to enhance operating results. We also expect a
moderation of activity in Spoolable Technologies as the
year-to-date U.S. land activity reduction in conjunction with
seasonal slowdowns impact the business.”
Mr. Bender concluded, “We were excited to announce that Steve
Tadlock has taken over as the CEO of the FlexSteel business and
will lead us into our next phase of ownership. I'd like to take
this opportunity to thank our FlexSteel team members for their
support during the integration this year, which has been proceeding
smoothly. I have had the opportunity to meet many of our FlexSteel
associates, and it is clear that like Cactus, FlexSteel enjoys an
excellent reputation due to the quality of its people,
responsiveness to customer needs, and technical superiority of its
products.”
Segment Performance
Upon completion of the FlexSteel acquisition, we re-evaluated
our reportable segments and now report two business segments,
Pressure Control (legacy Cactus) and Spoolable Technologies
(FlexSteel). All corporate and other costs not directly
attributable to either segment have been included in Pressure
Control results.
Pressure Control
Three Months Ended
September 30,
June 30,
September 30,
2023
2023
2022
(in thousands)
Pressure Control
Revenue
$
182,484
$
199,134
$
184,481
Operating income
$
47,830
$
54,540
$
51,296
Revaluation gain on TRA liability(1)
266
—
1,125
Depreciation and amortization expense
6,868
9,127
8,399
Segment EBITDA(2)
54,964
63,667
60,820
Stock-based compensation
3,646
4,086
3,018
Revaluation gain on TRA liability(1)
(266
)
—
(1,125
)
Transaction related expenses(3)
1,084
2,191
—
Adjusted Segment EBITDA(2)
$
59,428
$
69,944
$
62,713
Operating income margin
26.2
%
27.4
%
27.8
%
Adjusted Segment EBITDA margin(2)
32.6
%
35.1
%
34.0
%
(1) Represents non-cash adjustments for
the revaluation of the liability related to the TRA.
(2) Segment EBITDA, Adjusted Segment
EBITDA and Adjusted Segment EBITDA margin are non-GAAP financial
measures. See definition of these measures and the reconciliation
of GAAP to non-GAAP financial measures in the Supplemental
Information tables.
(3) Reflects fees and expenses recorded in
connection with the FlexSteel Acquisition and related
financing.
Third quarter 2023 Pressure Control revenue decreased $16.7
million, or 8.4%, sequentially, as sales of wellhead and production
related equipment decreased primarily due to lower customer
activity. Operating income decreased $6.7 million, or 12.3%,
sequentially, with margins decreasing 120 basis points primarily
due to lower operating leverage. Adjusted Segment EBITDA decreased
$10.5 million, or 15.0%, sequentially, with Adjusted Segment EBITDA
margins decreasing 250 basis points.
Spoolable Technologies
Three Months Ended
September 30,
June 30,
September 30,
2023
2023
2022
(in thousands)
Spoolable Technologies
Revenue
$
105,386
$
106,685
$
—
Operating income (loss)
$
39,773
$
(6,018
)
$
—
Depreciation and amortization expense
8,288
12,787
—
Segment EBITDA(1)
48,061
6,769
—
Stock-based compensation
716
1,237
—
Remeasurement (gain) loss on earn-out
liability(2)
(5,091
)
18,144
—
Inventory step-up expense(3)
—
19,325
—
Adjusted Segment EBITDA(1)
$
43,686
$
45,475
$
—
Operating income (loss) margin
37.7
%
(5.6
)%
n/a
Adjusted Segment EBITDA margin(1)
41.5
%
42.6
%
n/a
(1) Segment EBITDA, Adjusted Segment
EBITDA and Adjusted Segment EBITDA margin are non-GAAP financial
measures. See definition of these measures and the reconciliation
of GAAP to non-GAAP financial measures in the Supplemental
Information tables.
(2) Represents non-cash adjustments for
the remeasurement of the earn-out liability associated with the
FlexSteel Acquisition.
(3) Represents amortization of the
FlexSteel inventory step-up adjustment due to purchase price
accounting.
Third quarter 2023 Spoolable Technologies revenues decreased
$1.3 million, or 1.2% sequentially due to product mix. Operating
income increased $45.8 million due to the quarter over quarter
change in the remeasurement of the earn-out liability associated
with the FlexSteel acquisition and a reduction in inventory step-up
expense. Third quarter operating income was inclusive of $4.0
million of intangible amortization expense and a $5.1 million gain
related to the remeasurement of the earn-out liability associated
with the FlexSteel acquisition. Adjusted Segment EBITDA decreased
$1.8 million, or 3.9%, sequentially, with Adjusted Segment EBITDA
margins decreasing 110 basis points due to a modest, transient
increase in material costs.
Liquidity, Capital Expenditures and Other
As of September 30, 2023, the Company had $63.7 million of cash
and cash equivalents, no bank debt outstanding, and $222.9 million
availability on our revolving credit facility. Operating cash flow
was $80.1 million for the third quarter of 2023. During the third
quarter, the Company made dividend payments and associated
distributions of $9.5 million. The Company also made TRA payments
and associated distributions of $32.7 million related to 2022 tax
savings provided by the TRA.
Net capital expenditures represented $8.4 million during the
third quarter of 2023. For the full year 2023, the Company now
expects net capital expenditures to be in the range of $35 million
to $40 million.
As of September 30, 2023, Cactus had 65,323,129 shares of Class
A common stock outstanding (representing 82.2% of the total voting
power) and 14,106,469 shares of Class B common stock outstanding
(representing 17.8% of the total voting power).
Quarterly Dividend
In November 2023, the Board approved a quarterly cash dividend
of $0.12 per share of Class A common stock with payment to occur on
December 14, 2023 to holders of record of Class A common stock at
the close of business on November 27, 2023. A corresponding
distribution of up to $0.12 per CC Unit has also been approved for
holders of CC Units of Cactus Companies, LLC.
Conference Call Details
The Company will host a conference call to discuss financial and
operational results tomorrow, Thursday November 9, 2023 at 9:00
a.m. Central Time (10:00 a.m. Eastern Time).
The call will be webcast on Cactus’ website at
www.CactusWHD.com. Please access the webcast for the call at least
10 minutes ahead of the start time to ensure a proper connection.
Analysts and institutional investors may click here to pre-register
for the conference call and obtain a dial-in number and
passcode.
An archived webcast of the conference call will be available on
the Company’s website shortly after the end of the call.
About Cactus, Inc.
Cactus designs, manufactures, sells or rents a range of highly
engineered pressure control and spoolable pipe technologies. Its
products are sold and rented principally for onshore unconventional
oil and gas wells and are utilized during the drilling, completion
and production phases of its customers’ wells. In addition, it
provides field services for its products and rental items to assist
with the installation, maintenance and handling of the equipment.
Cactus operates service centers throughout North America and
Australia, while also providing equipment and services in select
international markets.
Cautionary Statement Concerning Forward-Looking
Statements
Certain statements contained in this press release and oral
statements made regarding the matters addressed in this 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,” “plan,” “should,” “estimate,” “continue,”
“potential,” “will,” “hope” 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 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 and other factors noted in the Company’s Annual Report on
Form 10-K, any Quarterly Reports on Form 10-Q and the other
documents that the Company files with the Securities and Exchange
Commission. The risk factors and other factors noted therein could
cause actual results to differ materially from those contained in
any forward-looking statement. Cactus disclaims any duty to update
and does not intend to update any forward-looking statements, all
of which are expressly qualified by the statements in this section,
to reflect events or circumstances after the date of this press
release.
Cactus, Inc.
Condensed Consolidated
Statements of Income
(unaudited)
Three Months Ended
September 30,
Nine Months Ended
September 30,
2023
2022
2023
2022
(in thousands, except per
share data)
Revenues
Pressure Control
$
182,484
$
184,481
$
576,273
$
500,595
Spoolable Technologies
105,386
—
245,821
—
Total revenues
287,870
184,481
822,094
500,595
Operating income
Pressure Control
47,830
51,296
151,809
126,527
Spoolable Technologies
39,773
—
34,004
—
Total operating income
87,603
51,296
185,813
126,527
Interest income (expense), net
(1,372
)
1,140
(6,298
)
1,344
Other income, net
266
1,125
3,804
10
Income before income taxes
86,497
53,561
183,319
127,881
Income tax expense
18,478
12,041
30,553
23,498
Net income
$
68,019
$
41,520
$
152,766
$
104,383
Less: net income attributable to
non-controlling interest
15,439
10,095
32,542
25,198
Net income attributable to Cactus,
Inc.
$
52,580
$
31,425
$
120,224
$
79,185
Earnings per Class A share - basic
$
0.81
$
0.52
$
1.87
$
1.32
Earnings per Class A share -
diluted(1)
$
0.80
$
0.51
$
1.82
$
1.30
Weighted average shares outstanding -
basic
64,879
60,665
64,399
60,164
Weighted average shares outstanding -
diluted(1)
65,486
61,106
79,632
76,296
(1) Dilution for the three months ended
September 30, 2023 excludes 14.6 million weighted average shares of
Class B common stock as the effect would be anti dilutive. Dilution
for the nine months ended September 30, 2023 includes $33.6 million
of additional pre-tax income attributable to non-controlling
interest adjusted for a corporate effective tax rate of 26.0% and
14.8 million weighted average shares of Class B common stock
outstanding plus the effect of dilutive securities. Dilution for
the three months ended September 30, 2022 excludes 15.2 million
shares of Class B common stock as the effect would be anti
dilutive. Dilution for the nine months ended September 30, 2022
includes $26.2 million of additional pre-tax income attributable to
non controlling interest adjusted for a corporate effective tax
rate of 25.0% and 15.7 million weighted average shares of Class B
common stock outstanding, plus the effect of dilutive
securities.
Cactus, Inc.
Condensed Consolidated Balance
Sheets
(unaudited)
September 30,
December 31,
2023
2022
(in thousands)
Assets
Current assets
Cash and cash equivalents
$
63,738
$
344,527
Accounts receivable, net
206,251
138,268
Inventories
203,517
161,283
Prepaid expenses and other current
assets
19,442
10,564
Total current assets
492,948
654,642
Property and equipment, net
345,222
129,998
Operating lease right-of-use assets,
net
19,969
23,183
Intangible assets, net
183,974
—
Goodwill
200,723
7,824
Deferred tax asset, net
211,535
301,644
Other noncurrent assets
9,779
1,605
Total assets
$
1,464,150
$
1,118,896
Liabilities and Equity
Current liabilities
Accounts payable
$
65,217
$
47,776
Accrued expenses and other current
liabilities
60,713
30,619
Earn-out liability
18,892
—
Current portion of liability related to
tax receivable agreement
20,855
27,544
Finance lease obligations, current
portion
7,543
5,933
Operating lease liabilities, current
portion
4,147
4,777
Total current liabilities
177,367
116,649
Deferred tax liability, net
1,469
1,966
Liability related to tax receivable
agreement, net of current portion
250,256
265,025
Finance lease obligations, net of current
portion
9,239
6,436
Operating lease liabilities, net of
current portion
15,748
18,375
Total liabilities
454,079
408,451
Equity
1,010,071
710,445
Total liabilities and equity
$
1,464,150
$
1,118,896
Cactus, Inc.
Condensed Consolidated
Statements of Cash Flows
(unaudited)
Nine Months Ended
September 30,
2023
2022
(in thousands)
Cash flows from operating
activities
Net income
$
152,766
$
104,383
Reconciliation of net income to net cash
provided by operating activities
Depreciation and amortization
50,180
25,991
Deferred financing cost amortization
4,187
133
Stock-based compensation
13,526
8,034
Provision for expected credit losses
2,153
224
Inventory obsolescence
3,569
1,642
Gain on disposal of assets
(1,999
)
(470
)
Deferred income taxes
10,723
19,230
Change in fair value of earn-out
liability
12,932
—
Gain from revaluation of liability related
to tax receivable agreement
(3,683
)
(10
)
Changes in operating assets and
liabilities:
Accounts receivable
(12,637
)
(42,906
)
Inventories
45,377
(45,545
)
Prepaid expenses and other assets
(7,321
)
(4,265
)
Accounts payable
2,733
20,537
Accrued expenses and other liabilities
2,986
3,293
Payments pursuant to tax receivable
agreement
(26,890
)
(11,666
)
Net cash provided by operating
activities
248,602
78,605
Cash flows from investing
activities
Acquisition of a business, net of cash and
cash equivalents acquired
(616,189
)
—
Capital expenditures and other
(33,400
)
(21,197
)
Proceeds from sales of assets
4,347
1,701
Net cash used in investing activities
(645,242
)
(19,496
)
Cash flows from financing
activities
Proceeds from the issuance of long-term
debt
155,000
—
Repayments of borrowings of long-term
debt
(155,000
)
—
Net proceeds from the issuance of Class A
common stock
169,878
—
Payments of deferred financing costs
(6,857
)
(165
)
Payments on finance leases
(5,579
)
(4,505
)
Dividends paid to Class A common stock
shareholders
(22,266
)
(20,015
)
Distributions to members
(13,926
)
(8,007
)
Repurchases of shares
(4,599
)
(4,495
)
Net cash provided by (used in) financing
activities
116,651
(37,187
)
Effect of exchange rate changes on cash
and cash equivalents
(800
)
(2,968
)
Net increase (decrease) in cash and cash
equivalents
(280,789
)
18,954
Cash and cash equivalents
Beginning of period
344,527
301,669
End of period
$
63,738
$
320,623
Cactus, Inc. – Supplemental
Information
Reconciliation of GAAP to
non-GAAP Financial Measures
Adjusted net income, diluted
earnings per share, as adjusted and adjusted net income
margin
(unaudited)
Adjusted net income, diluted earnings per
share, as adjusted and adjusted net income margin are not measures
of net income as determined by GAAP but they are supplemental
non-GAAP financial measures that are used by management and
external users of the Company’s consolidated financial statements.
Cactus defines adjusted net income as net income assuming Cactus,
Inc. held all units in its operating subsidiary at the beginning of
the period, with the resulting additional income tax expense
related to the incremental income attributable to Cactus, Inc.
Adjusted net income also includes certain other adjustments
described below. Cactus defines diluted earnings per share, as
adjusted as Adjusted net income divided by weighted average shares
outstanding, as adjusted. Cactus defines Adjusted net income margin
as Adjusted net income divided by total revenue. The Company
believes this supplemental information is useful for evaluating
performance period over period.
Three Months Ended
September 30,
June 30,
September 30,
2023
2023
2022
(in thousands, except per
share data)
Net income
$
68,019
$
32,459
$
41,520
Adjustments:
Revaluation gain on TRA liability(1)
(266
)
—
(1,125
)
Transaction related expenses,
pre-tax(2)
1,084
2,191
—
Intangible amortization expense(3)
3,997
8,663
—
Remeasurement (gain) loss on earn-out
liability(4)
(5,091
)
18,144
—
Inventory step-up expense(5)
—
19,325
—
Income tax expense differential(6)
(3,939
)
(13,503
)
(1,068
)
Adjusted net income
$
63,804
$
67,279
$
39,327
Diluted earnings per share, as
adjusted
$
0.80
$
0.84
$
0.52
Weighted average shares outstanding, as
adjusted(7)
80,037
79,866
76,319
Revenue
$
287,870
$
305,819
$
184,481
Net income margin
23.6
%
10.6
%
22.5
%
Adjusted net income margin
22.2
%
22.0
%
21.3
%
(1) Represents non-cash adjustments for
the revaluation of the liability related to the TRA.
(2) Reflects fees and expenses recorded in
connection with the FlexSteel Acquisition and related
financing.
(3) Reflects amortization expense
associated with the step-up in intangible value due to purchase
price accounting.
(4) Represents non-cash adjustments for
the remeasurement of the earn-out liability associated with the
FlexSteel Acquisition.
(5) Represents amortization of the
FlexSteel inventory step-up adjustment due to purchase price
accounting.
(6) Represents the increase or decrease in
tax expense as though Cactus, Inc. owned 100% of its operating
subsidiary at the beginning of the period, calculated as the
difference in tax expense recorded during each period and what
would have been recorded, adjusted for pre-tax items listed above,
based on a corporate effective tax rate of 26.0% on income before
income taxes for the three months ended September 30, 2023 and June
30, 2023, and 25.0% for the three months ended September 30,
2022.
(7) Reflects 64.9, 64.6, and 60.7 million
weighted average shares of basic Class A common stock outstanding
and 14.6, 14.9 and 15.2 million of additional shares for the three
months ended September 30, 2023, June 30, 2023 and September 30,
2022, respectively, as if the weighted average shares of Class B
common stock were exchanged and cancelled for Class A common stock
at the beginning of the period, plus the effect of dilutive
securities.
Cactus, Inc. – Supplemental
Information
Reconciliation of GAAP to
non-GAAP Financial Measures
EBITDA, Adjusted EBITDA and
Adjusted EBITDA margin
(unaudited)
EBITDA, Adjusted EBITDA and Adjusted
EBITDA margin are not measures of net income as determined by GAAP
but 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 excluding
net interest, income tax and depreciation and amortization. Cactus
defines Adjusted EBITDA as EBITDA excluding the other items
outlined below.
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 defines
Adjusted EBITDA margin as Adjusted EBITDA divided by total revenue.
Cactus presents this supplemental information because it believes
it provides useful information regarding the factors and trends
affecting the Company’s business.
Three Months Ended
Nine Months Ended
September 30,
June 30,
September 30,
September 30,
2023
2023
2022
2023
2022
(in thousands)
(in thousands)
Net income
$
68,019
$
32,459
$
41,520
$
152,766
$
104,383
Interest (income) expense, net
1,372
5,928
(1,140
)
6,298
(1,344
)
Income tax expense
18,478
10,135
12,041
30,553
23,498
Depreciation and amortization
15,156
21,914
8,399
50,180
25,991
EBITDA
103,025
70,436
60,820
239,797
152,528
Revaluation gain on TRA liability(1)
(266
)
—
(1,125
)
(3,683
)
(10
)
Transaction related expenses(2)
1,084
2,191
—
11,856
—
Remeasurement (gain) loss on earn-out
liability(3)
(5,091
)
18,144
—
12,932
—
Inventory step-up expense(4)
—
19,325
—
23,516
—
Stock-based compensation
4,362
5,323
3,018
13,526
8,034
Adjusted EBITDA
$
103,114
$
115,419
$
62,713
$
297,944
$
160,552
Revenue
$
287,870
$
305,819
$
184,481
$
822,094
$
500,595
Net income margin
23.6
%
10.6
%
22.5
%
18.6
%
20.9
%
Adjusted EBITDA margin
35.8
%
37.7
%
34.0
%
36.2
%
32.1
%
(1) Represents non-cash adjustments for
the revaluation of the liability related to the TRA.
(2) Reflects fees and expenses recorded in
connection with the FlexSteel Acquisition and related
financing.
(3) Represents non-cash adjustments for
the remeasurement of the earn-out liability associated with the
FlexSteel Acquisition.
(4) Represents amortization of the
FlexSteel inventory step-up adjustment due to purchase price
accounting.
Cactus, Inc. – Supplemental
Information
Reconciliation of GAAP to
non-GAAP Financial Measures
Segment EBITDA, Adjusted
Segment EBITDA and Adjusted Segment EBITDA margin
(unaudited)
Segment EBITDA, Adjusted Segment EBITDA
and Adjusted Segment EBITDA margin are not measures of net income
as determined by GAAP but 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
Segment EBITDA as segment operating income including other
non-operating income and excluding depreciation and amortization,
in each case, attributable to the segment. Cactus defines Adjusted
Segment EBITDA as Segment EBITDA excluding the other items outlined
below that are attributable to the segment.
Cactus management believes Segment EBITDA
and Adjusted Segment EBITDA are useful because they allow
management to more effectively evaluate the Company’s segment
operating performance and compare the results of its segment
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. Segment
EBITDA and Adjusted Segment 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 Segment EBITDA and Adjusted Segment EBITDA may not
be comparable to other similarly titled measures of other
companies. Cactus defines Adjusted Segment EBITDA margin as
Adjusted Segment EBITDA divided by total segment revenue. Cactus
presents this supplemental information because it believes it
provides useful information regarding the factors and trends
affecting the Company’s business.
Three Months Ended
Nine Months Ended
September 30,
June 30,
September 30,
September 30,
2023
2023
2022
2023
2022
(in thousands)
(in thousands)
Pressure Control
Revenue
$
182,484
$
199,134
$
184,481
$
576,273
$
500,595
Operating income
$
47,830
$
54,540
$
51,296
$
151,809
$
126,527
Revaluation gain on TRA liability(1)
266
—
1,125
3,683
10
Depreciation and amortization expense
6,868
9,127
8,399
23,987
25,991
Segment EBITDA
54,964
63,667
60,820
179,479
152,528
Stock-based compensation
3,646
4,086
3,018
10,823
8,034
Revaluation gain on TRA liability(1)
(266
)
—
(1,125
)
(3,683
)
(10
)
Transaction related expenses(2)
1,084
2,191
—
11,856
—
Adjusted Segment EBITDA
$
59,428
$
69,944
$
62,713
$
198,475
$
160,552
Operating income margin
26.2
%
27.4
%
27.8
%
26.3
%
25.3
%
Adjusted Segment EBITDA margin
32.6
%
35.1
%
34.0
%
34.4
%
32.1
%
(1) Represents non-cash adjustments for
the revaluation of the liability related to the TRA.
(2) Reflects fees and expenses recorded in
connection with the FlexSteel Acquisition and related
financing.
Cactus, Inc. – Supplemental
Information
Reconciliation of GAAP to
non-GAAP Financial Measures
Segment EBITDA, Adjusted
Segment EBITDA and Adjusted Segment EBITDA margin
(continued)
(unaudited)
Three Months Ended
Nine Months Ended
September 30,
June 30,
September 30,
September 30,
2023
2023
2022
2023
2022
(in thousands)
(in thousands)
Spoolable Technologies
Revenue
$
105,386
$
106,685
$
—
$
245,821
$
—
Operating income (loss)
$
39,773
$
(6,018
)
$
—
$
34,004
$
—
Other non-operating income
—
—
—
121
—
Depreciation and amortization expense
8,288
12,787
—
26,193
—
Segment EBITDA
48,061
6,769
—
60,318
—
Stock-based compensation
716
1,237
—
2,703
—
Remeasurement (gain) loss on earn-out
liability(1)
(5,091
)
18,144
—
12,932
—
Inventory step-up expense(2)
—
19,325
—
23,516
—
Adjusted Segment EBITDA
$
43,686
$
45,475
$
—
$
99,469
$
—
Operating income (loss) margin
37.7
%
(5.6
)%
n/a
13.8
%
n/a
Adjusted Segment EBITDA margin
41.5
%
42.6
%
n/a
40.5
%
n/a
(1) Represents non-cash adjustments for
the revaluation of the earn-out liability associated with the
FlexSteel Acquisition.
(2) Represents amortization of the
FlexSteel inventory step-up adjustment due to purchase price
accounting.
A reconciliation of segment operating
income to net income is shown below.
Three Months Ended
Nine Months Ended
September 30,
June 30,
September 30,
September 30,
2023
2023
2022
2023
2022
(in thousands)
(in thousands)
Consolidated operating income
(loss)
Pressure Control
$
47,830
$
54,540
$
51,296
$
151,809
$
126,527
Spoolable Technologies
39,773
(6,018
)
—
34,004
—
Total operating income
87,603
48,522
51,296
185,813
126,527
Interest income (expense), net
(1,372
)
(5,928
)
1,140
(6,298
)
1,344
Other income, net
266
—
1,125
3,804
10
Income before income taxes
86,497
42,594
53,561
183,319
127,881
Income tax expense
18,478
10,135
12,041
30,553
23,498
Net income
$
68,019
$
32,459
$
41,520
$
152,766
$
104,383
View source
version on businesswire.com: https://www.businesswire.com/news/home/20231108860304/en/
Cactus, Inc. Alan Boyd, 713-904-4669 Director of
Corporate Development and Investor Relations IR@CactusWHD.com
Cactus (NYSE:WHD)
Gráfico Histórico do Ativo
De Abr 2024 até Mai 2024
Cactus (NYSE:WHD)
Gráfico Histórico do Ativo
De Mai 2023 até Mai 2024