Team, Inc. (NYSE: TISI) (“TEAM” or the “Company”),
a global, leading provider of specialty industrial services
offering clients access to a full suite of conventional,
specialized, and proprietary mechanical, heat-treating, and
inspection services, today reported its financial results for the
first quarter ended March 31, 2023.
First Quarter 2023
Highlights1:
- Increased first quarter 2023
revenues to $202.3 million, up $13.2 million or 7% over
the 2022 first quarter, and up nearly 9% after adjusting for
unfavorable foreign currency exchange movement.
- Improved first quarter 2023 gross
margin by 14% to 23.2% of revenue, up 150 basis points from the
first quarter of 2022.
- Reported first quarter 2023 net
loss of $24.7 million, an improvement of $13.6 million over the
$38.3 million net loss in the first quarter of 2022.
- Grew consolidated Adjusted EBITDA
to $4.2 million, up $10.6 million from the first quarter
of 20222.
- Reduced ongoing cash selling,
general and administrative expense by $5.1 million over the 2022
period, or roughly $20 million on an annualized basis.
1. Unless otherwise specified, the financial
information and discussion in this earnings release is based on the
Company’s continuing operations (IHT and MS segments) and excludes
results of its discontinued operations (Quest Integrity).
2. See the accompanying reconciliation of
non-GAAP financial measures at the end of this press release.
“Our improving results clearly demonstrate the
impact of our refreshed strategic plan. We exited fiscal year 2022
with increasing financial and operational strength and continued to
build on that momentum in 2023, with first quarter revenue and
gross margin growing 7% and 14%, respectively. Consolidated
Adjusted EBITDA increased by almost $11 million and our Adjusted
EBITDA margin across both of our segments significantly improved
versus the prior year,” said Keith D. Tucker, TEAM’s Chief
Executive Officer. “We are pleased with these results and our
employees remain focused on delivering improved margins and cash
flow while maintaining best in class safety and service
quality.”
“Over the last year, we made significant
progress in our continuing program to improve our cost structure,
reducing our ongoing cash selling, general and administrative costs
by $5 million over the 2022 first quarter and improving our
efficiency and utilization in the field. Our stronger operating
leverage and lower cost structure drove our higher cash flow during
the quarter, with nearly 80% of incremental revenue growth falling
through to Adjusted EBITDA,” said Mr. Tucker. “While we are pleased
with our progress to date, management remains committed to further
lowering our cost structure while also pursuing accretive revenue
growth.”
“Moving into the second quarter, we see
increasing customer interest in our new state-of-the-art aerospace
inspection facility in Cincinnati, Ohio. We expect generally higher
activity levels and a more normalized market for mechanical,
inspection and heat-treating services, which should provide an
excellent opportunity to further capitalize on our extensive
technical capabilities while profitably expanding and diversifying
our revenue base. Finally, we plan to provide more details on our
recent performance and our longer-term commercial, operational, and
strategic growth plans in the coming months,” concluded Tucker.
Financial Results
On November 1, 2022, the Company closed the sale
of its Quest Integrity business. Financial information, performance
metrics and discussions for comparative period 2022 are based on
the Company’s continuing operations (Inspection and Heat Treating
(IHT) and Mechanical Services (MS) segments) and exclude results of
discontinued operations (Quest Integrity) except where stated
otherwise.
First quarter revenues were up
$13.2 million to $202.3 million as compared to $189.0
million in the prior-year quarter, primarily due to higher callout
and turnaround activity in TEAM’s IHT segment and higher activity
levels in TEAM’s leak repair and hot tapping services across the MS
segment. Unfavorable foreign exchange rate movements in the 2023
first quarter reduced consolidated revenue growth by $3.2 million.
In the first quarter of 2023, consolidated gross margin was $47.0
million, or 23.2% of revenue, up 150 basis points from 21.8%, or
$41.1 million, in the same quarter a year ago. Gross margin was
positively impacted by direct margin improvement and lower indirect
costs as a percent of revenue attributable to the Company’s ongoing
expense reduction program, improved pricing, and favorable project
mix.
Selling, general and administrative expenses for
the first quarter were $54.7 million, down $8.8 million,
or 13.8% from the first quarter of 2022, mainly due to savings from
the Company’s ongoing cost reduction efforts and lower professional
fees. After adjusting for expenses not representative of TEAM’s
ongoing operations, and removing $6.2 million and $4.7 million,
respectively, of noncash expenses consisting of depreciation and
amortization and share based compensation, cash selling, general
and administrative expenses declined by $5.1 million, or $20.4
million on an annualized basis.
Consolidated net loss from operations in the
first quarter of 2023 was $24.7 million ($5.69 loss per share)
compared to a net loss from continuing operations of
$38.3 million ($10.17 loss per share) in the first quarter of
2022. The Company’s adjusted measure of net income/loss,
consolidated Adjusted EBIT, a non-GAAP financial measure, was a
loss of $5.7 million in the first quarter compared to a loss of
$15.2 million in the prior year’s comparable quarter. Consolidated
Adjusted EBITDA, a non-GAAP financial measure, was $4.2 million for
the first quarter of 2023 compared to a negative $6.4 million for
the prior year quarter, with the improvement driven by the factors
noted above. (See the accompanying reconciliation of non-GAAP
financial measures at the end of this earnings release.)
Adjusted net loss, consolidated Adjusted EBIT,
and consolidated Adjusted EBITDA are non-GAAP financial measures
that exclude certain items that are not indicative of TEAM’s
ongoing operations. A reconciliation of these non-GAAP financial
measures to the most comparable GAAP financial measures is
presented at the end of this earnings release.
Segment Results
The following table illustrates the composition
of the Company’s revenue and operating income (loss) by segment for
the quarter ended March 31, 2023 and 2022 (in thousands):
TEAM, INC. AND SUBSIDIARIES |
SEGMENT INFORMATION |
(unaudited, in thousands) |
|
|
|
|
|
|
|
Three Months EndedMarch 31, |
|
Better (Worse) |
|
|
|
2023 |
|
|
|
2022 |
|
|
$ |
|
% |
Revenues |
|
|
|
|
|
|
|
|
IHT |
|
$ |
101,829 |
|
|
$ |
95,595 |
|
|
$ |
6,234 |
|
6.5 |
% |
MS |
|
|
100,448 |
|
|
|
93,441 |
|
|
|
7,007 |
|
7.5 |
% |
|
|
$ |
202,277 |
|
|
$ |
189,036 |
|
|
$ |
13,241 |
|
7.0 |
% |
|
|
|
|
|
|
|
|
|
Operating income
(loss) |
|
|
|
|
|
|
|
|
IHT |
|
$ |
4,723 |
|
|
$ |
134 |
|
|
$ |
4,589 |
|
NM |
|
MS |
|
|
3,193 |
|
|
|
513 |
|
|
|
2,680 |
|
NM |
|
Corporate and shared support services |
|
|
(15,662 |
) |
|
|
(23,054 |
) |
|
|
7,392 |
|
32.1 |
% |
|
|
$ |
(7,746 |
) |
|
$ |
(22,407 |
) |
|
$ |
14,661 |
|
65.4 |
% |
NM = Not meaningful
Revenues. IHT revenues
increased by $6.2 million or 6.5% and benefited from an $8.8
million or 11% increase in IHT U.S. revenue due to higher callout
and turnaround activity in all regions, a $1.1 million increase in
IHT international revenue, and a $0.3 million increase in aerospace
revenue. This increase was partially offset by a $4.1 million
decrease in Canada due to a customer contract completion. MS
revenue increased by $7.0 million or 7.5% attributable to a $4.0
million or 8% increase in U.S. revenue due to higher activity in
leak repair and hot tapping services, a $2.8 million revenue
increase in MS Canada, and a $1.3 million increase in TEAM’s valves
business, partially offset by a $1.0 million decrease in other
international regions.
Operating income (loss). IHT
operating income increased by $4.6 million due to higher activity
in the U.S. and lower overhead costs, partially offset by lower
revenue in Canada related to the completion of a customer contract
in the current period. MS operating income increased by $2.7
million as compared to the prior year quarter, primarily from
TEAM’s U.S. and Canada operations as well as lower overhead costs
and realized efficiency gains in equipment centers during the
current quarter compared to prior year quarter. Operating income
from U.S. operations increased by $1.4 million and operating income
from Canada operations increased by $1.2 million. Corporate
operating loss decreased by $7.4 million due to lower professional
fees in the current quarter compared to the prior year quarter and
lower overall costs due to the Company’s ongoing cost reduction
efforts. TEAM continues to experience cost inflation in several
areas across all segments, such as raw materials, transportation,
and labor costs.
Liquidity
At March 31, 2023, the Company had $63.7 million
of total liquidity, consisting of consolidated cash and cash
equivalents of $26.4 million, (excluding $5.5 million of
restricted cash) and $37.3 million in undrawn availability
under its various credit facilities.
At May 9, 2023, the Company had
$49.3 million of total liquidity, consisting of consolidated
cash and cash equivalents of $21.9 million (excluding
$5.2 million of restricted cash) and approximately
$27.4 million of undrawn availability under its various credit
facilities.
The Company’s total debt as of March 31, 2023
was $288.9 million as compared to $285.9 million as of fiscal year
ended 2022. The Company’s net debt (total debt less cash and cash
equivalents) was $257.1 million at March 31, 2023. The Company
typically experiences negative working capital in the run up to the
higher activity routinely experienced during the spring and fall
turnaround seasons, which historically reverses after the
turnaround season concludes.
As part of its operational and financial
turnaround plan, the Company continues to evaluate options to
address its capital structure and is in active and advanced
discussions regarding a comprehensive refinancing to address the
upcoming maturity of its $41.2 million convertible notes that
mature in August 2023.
Quarterly Earnings Call
The Company will not host an earnings call this
quarter due to its previously announced strategic review process
and the ongoing execution of its operational and financial
turnaround plan; however, the Company plans to provide more
detailed updates on its recent performance and progress in the
coming months.
Non-GAAP Financial Measures
The non-GAAP financial measures in this earnings
release are provided to enable investors, analysts and management
to evaluate TEAM’s performance excluding the effects of certain
items that management believes impact the comparability of
operating results between reporting periods. These measures should
be used in addition to, and not in lieu of, results prepared in
conformity with generally accepted accounting principles (“GAAP”).
A reconciliation of each of the non-GAAP financial measures to the
most directly comparable historical GAAP financial measure is
contained in the accompanying schedule for each of the fiscal
periods indicated.
About Team, Inc.
Headquartered in Sugar Land, Texas, Team, Inc.
(NYSE: TISI) is a global, leading provider of specialty industrial
services offering clients access to a full suite of conventional,
specialized, and proprietary mechanical, heat-treating, and
inspection services. We deploy conventional to highly specialized
inspection, condition assessment, maintenance, and repair services
that result in greater safety, reliability, and operational
efficiency for our client’s most critical assets. Through locations
in more than 20 countries, we unite the delivery of technological
innovation with over a century of progressive, yet proven integrity
and reliability management expertise to fuel a better tomorrow. For
more information, please visit www.teaminc.com.
Certain forward-looking information contained
herein is being provided in accordance with the provisions of the
Private Securities Litigation Reform Act of 1995. We have made
reasonable efforts to ensure that the information, assumptions, and
beliefs upon which this forward-looking information is based are
current, reasonable, and complete. However, such forward-looking
statements involve estimates, assumptions, judgments, and
uncertainties. They include but are not limited to statements
regarding the Company’s financial prospects and the implementation
of cost saving measures. There are known and unknown factors that
could cause actual results or outcomes to differ materially from
those addressed in the forward-looking information. Although it is
not possible to identify all of these factors, they include, among
others, the duration and magnitude of accidents, extreme weather,
natural disasters, and pandemics (such as COVID-19) and related
economic effects, the Company’s liquidity and ability to obtain
additional financing, the Company’s ability to continue as a going
concern, the Company’s ability to execute on its cost management
actions, the impact of new or changes to existing governmental laws
and regulations and their application, including tariffs; the
outcome of tax examinations, changes in tax laws, and other tax
matters; foreign currency exchange rate and interest rate
fluctuations; the Company’s ability to successfully divest assets
on terms that are favorable to the Company; our ability to repay,
refinance or restructure our debt and the debt of certain of our
subsidiaries; anticipated or expected purchases or sales of assets;
the Company’s continued listing on the New York Stock Exchange, and
such known factors as are detailed in the Company’s Annual Report
on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on
Form 8-K, each as filed with the Securities and Exchange
Commission, and in other reports filed by the Company with the
Securities and Exchange Commission from time to time. Accordingly,
there can be no assurance that the forward-looking information
contained herein, including statement regarding the Company’s
financial prospects and the implementation of cost saving measures,
will occur or that objectives will be achieved. We assume no
obligation to publicly update or revise any forward-looking
statements made today or any other forward-looking statements made
by the Company, whether as a result of new information, future
events or otherwise, except as may be required by law.
Contact:Nelson M. HaightExecutive Vice
President, Chief Financial Officer(281) 388-5521
|
TEAM, INC. AND SUBSIDIARIES |
SUMMARY OF CONSOLIDATED OPERATING RESULTS |
(in thousands, except per share data) |
|
|
|
Three Months Ended |
|
|
March 31, |
|
|
|
2023 |
|
|
|
2022 |
|
|
|
(unaudited) |
|
(unaudited) |
Revenues |
|
$ |
202,277 |
|
|
$ |
189,036 |
|
Operating
expenses |
|
|
155,275 |
|
|
|
147,908 |
|
Gross margin |
|
|
47,002 |
|
|
|
41,128 |
|
Selling, general, and
administrative expenses |
|
|
54,748 |
|
|
|
63,519 |
|
Restructuring and
other related charges, net |
|
|
— |
|
|
|
16 |
|
Operating loss |
|
|
(7,746 |
) |
|
|
(22,407 |
) |
Interest expense,
net |
|
|
(16,741 |
) |
|
|
(18,579 |
) |
Other income,
net |
|
|
635 |
|
|
|
3,179 |
|
Loss before income
taxes |
|
|
(23,852 |
) |
|
|
(37,807 |
) |
Less: (Provision)
benefit for income taxes |
|
|
(859 |
) |
|
|
(526 |
) |
Net loss from
continuing operations |
|
$ |
(24,711 |
) |
|
$ |
(38,333 |
) |
Net income from
discontinued operations |
|
|
— |
|
|
|
5,871 |
|
Net loss |
|
|
(24,711 |
) |
|
|
(32,462 |
) |
Loss per common
share: |
|
|
|
|
Basic and diluted |
|
$ |
(5.69 |
) |
|
$ |
(10.17 |
) |
|
|
|
|
|
Weighted-average
number of shares outstanding: |
|
|
|
|
Basic and diluted |
|
|
4,344 |
|
|
|
3,770 |
|
|
TEAM, INC. AND SUBSIDIARIES |
SUMMARY CONSOLIDATED BALANCE SHEET
INFORMATION |
(in thousands) |
|
|
|
|
|
March 31, |
|
December 31, |
|
2023 |
|
2022 |
|
(unaudited) |
|
|
|
|
|
|
Cash and cash equivalents |
$ |
31,869 |
|
$ |
58,075 |
|
|
|
|
Other current
assets |
|
279,739 |
|
|
289,478 |
|
|
|
|
Property, plant, and
equipment, net |
|
134,520 |
|
|
138,099 |
|
|
|
|
Other non-current
assets |
|
129,064 |
|
|
130,993 |
|
|
|
|
Total assets |
$ |
575,192 |
|
$ |
616,645 |
|
|
|
|
Current portion of
long-term debt and finance lease obligations |
|
284,102 |
|
|
280,993 |
|
|
|
|
Other current
liabilities |
|
148,669 |
|
|
167,871 |
|
|
|
|
Long-term debt and
finance lease obligations, net of current maturities |
|
4,841 |
|
|
4,942 |
|
|
|
|
Other non-current
liabilities |
|
43,442 |
|
|
45,079 |
|
|
|
|
Stockholders’
equity |
|
94,138 |
|
|
117,760 |
|
|
|
|
Total liabilities and stockholders’ equity |
$ |
575,192 |
|
$ |
616,645 |
|
TEAM INC. AND SUBSIDIARIES |
SUMMARY CONSOLIDATED CASH FLOW
INFORMATION1 |
(in thousands) |
|
|
|
|
|
Three Months Ended March 31, |
|
|
|
2023 |
|
|
|
2022 |
|
|
|
(unaudited) |
|
|
|
|
|
|
|
Net loss |
|
$ |
(24,711 |
) |
|
$ |
(32,462 |
) |
|
|
|
|
|
Depreciation and
amortization expense |
|
|
9,546 |
|
|
|
10,031 |
|
|
|
|
|
|
Amortization of debt
issuance costs and debt discounts |
|
|
8,486 |
|
|
|
4,936 |
|
|
|
|
|
|
Deferred income
taxes |
|
|
(37 |
) |
|
|
(799 |
) |
|
|
|
|
|
Non-cash compensation
cost |
|
|
382 |
|
|
|
(624 |
) |
|
|
|
|
|
Write-off of deferred
loan costs |
|
|
— |
|
|
|
2,748 |
|
|
|
|
|
|
Other |
|
|
(11,429 |
) |
|
|
(33,836 |
) |
|
|
|
|
|
Net cash used in operating activities |
|
|
(17,763 |
) |
|
|
(50,006 |
) |
|
|
|
|
|
Capital
expenditures |
|
|
(2,692 |
) |
|
|
(7,068 |
) |
|
|
|
|
|
Proceeds from disposal
of assets |
|
|
332 |
|
|
|
3,026 |
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(2,360 |
) |
|
|
(4,042 |
) |
|
|
|
|
|
Borrowings (payments)
under ABL Facility, net |
|
|
(6,001 |
) |
|
|
42,689 |
|
|
|
|
|
|
Payments for debt
issuance costs |
|
|
— |
|
|
|
(10,345 |
) |
|
|
|
|
|
Issuance of common
stock, net of issuance costs |
|
|
— |
|
|
|
9,767 |
|
|
|
|
|
|
Other |
|
|
(235 |
) |
|
|
(145 |
) |
|
|
|
|
|
Net cash (used in) provided by financing
activities |
|
|
(6,236 |
) |
|
|
41,966 |
|
|
|
|
|
|
Effect of exchange
rate changes |
|
|
153 |
|
|
|
465 |
|
|
|
|
|
|
Net change in cash and
cash equivalents |
|
$ |
(26,206 |
) |
|
$ |
(11,617 |
) |
1 |
|
Consolidated statements of cash flow for 2022 includes cash flows
from discontinued operations. |
|
TEAM, INC. AND SUBSIDIARIES |
SEGMENT INFORMATION |
(unaudited, in thousands) |
|
|
|
Three Months EndedMarch 31, |
|
|
|
2023 |
|
|
|
2022 |
|
Revenues |
|
|
|
|
IHT |
|
$ |
101,829 |
|
|
$ |
95,595 |
|
MS |
|
|
100,448 |
|
|
|
93,441 |
|
|
|
$ |
202,277 |
|
|
$ |
189,036 |
|
|
|
|
|
|
Operating income
(loss) |
|
|
|
|
IHT |
|
$ |
4,723 |
|
|
$ |
134 |
|
MS |
|
|
3,193 |
|
|
|
513 |
|
Corporate and shared support services |
|
|
(15,662 |
) |
|
|
(23,054 |
) |
|
|
$ |
(7,746 |
) |
|
$ |
(22,407 |
) |
|
|
|
|
|
Segment Adjusted
EBIT1 |
|
|
|
|
IHT |
|
$ |
4,763 |
|
|
$ |
150 |
|
MS |
|
|
3,469 |
|
|
|
513 |
|
Corporate and shared support services |
|
|
(13,953 |
) |
|
|
(15,848 |
) |
|
|
$ |
(5,721 |
) |
|
$ |
(15,185 |
) |
|
|
|
|
|
Segment Adjusted
EBITDA1 |
|
|
|
|
IHT |
|
$ |
7,817 |
|
|
$ |
3,404 |
|
MS |
|
|
8,222 |
|
|
|
5,397 |
|
Corporate and shared support services |
|
|
(11,832 |
) |
|
|
(15,156 |
) |
|
|
$ |
4,207 |
|
|
$ |
(6,355 |
) |
___________________
1 |
|
See the accompanying reconciliation of non-GAAP financial measures
at the end of this earnings release. |
TEAM, INC. AND
SUBSIDIARIESNon-GAAP Financial
Measures(Unaudited)
The Company uses supplemental non-GAAP financial
measures which are derived from the consolidated financial
information, including adjusted net income (loss); adjusted net
income (loss) per diluted share, earnings before interest and taxes
(“EBIT”); Adjusted EBIT (defined below); adjusted earnings before
interest, taxes, depreciation, and amortization (“Adjusted EBITDA”)
and free cash flow to supplement financial information presented on
a GAAP basis.
The Company defines adjusted net income (loss),
adjusted net income (loss) per diluted share and Adjusted EBIT to
exclude the following items: non-routine legal costs and
settlements, non-routine professional fees, restructuring charges,
certain severance charges, and certain other items that we believe
are not indicative of core operating activities. Consolidated
Adjusted EBIT, as defined by us, excludes the costs excluded from
adjusted net income (loss) as well as income tax expense (benefit),
interest charges, foreign currency (gain) loss, and items of other
(income) expense. Consolidated Adjusted EBITDA further excludes
from consolidated Adjusted EBIT depreciation, amortization and
non-cash share-based compensation costs. Segment Adjusted EBIT is
equal to segment operating income (loss) excluding costs associated
with non-routine legal costs and settlements, non-routine
professional fees, restructuring charges, certain severance
charges, and certain other items as determined by management.
Segment Adjusted EBITDA further excludes from segment Adjusted EBIT
depreciation, amortization, and non-cash share-based compensation
costs. Free cash flow is defined as net cash provided by (used in)
operating activities minus capital expenditures. Net debt is
defined as the sum of the current and long-term portions of debt,
including finance lease obligations, less cash and cash
equivalents.
Management believes these non-GAAP financial
measures are useful to both management and investors in their
analysis of our financial position and results of operations. In
particular, adjusted net income (loss), adjusted net income (loss)
per diluted share, consolidated Adjusted EBIT, and consolidated
Adjusted EBITDA are meaningful measures of performance that are
commonly used by industry analysts, investors, lenders, and rating
agencies to analyze operating performance in our industry, perform
analytical comparisons, benchmark performance between periods, and
measure our performance against externally communicated targets.
Our segment Adjusted EBIT and segment Adjusted EBITDA is also used
as a basis for the chief operating decision maker to evaluate the
performance of our reportable segments. Free cash flow is used by
our management and investors to analyze our ability to service and
repay debt and return value directly to stakeholders.
Non-GAAP financial measures have important
limitations as analytical tools, because they exclude some, but not
all, items that affect net earnings and operating income. These
measures should not be considered substitutes for their most
directly comparable U.S. GAAP financial measures and should be read
only in conjunction with financial information presented on a GAAP
basis. Further, our non-GAAP financial measures may not be
comparable to similarly titled measures of other companies who may
calculate non-GAAP financial measures differently, limiting the
usefulness of those measures for comparative purposes. The
liquidity measure of free cash flow does not represent a precise
calculation of residual cash flow available for discretionary
expenditures. Reconciliations of each non-GAAP financial measure to
its most directly comparable GAAP financial measure are presented
below.
|
TEAM, INC. AND SUBSIDIARIES |
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES |
(unaudited, in thousands except per share
data) |
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
|
2023 |
|
|
|
2022 |
|
Adjusted Net
Loss: |
|
|
|
|
Net loss |
|
$ |
(24,711 |
) |
|
$ |
(38,333 |
) |
Professional fees and other1 |
|
|
1,721 |
|
|
|
5,344 |
|
Legal costs2 |
|
|
— |
|
|
|
528 |
|
Severance charges, net3 |
|
|
305 |
|
|
|
1,350 |
|
Tax impact of adjustments and other net tax items4 |
|
|
(78 |
) |
|
|
(4 |
) |
Adjusted net
loss |
|
$ |
(22,763 |
) |
|
$ |
(31,115 |
) |
|
|
|
|
|
Adjusted net loss per
common share: |
|
|
|
|
Basic and diluted |
|
$ |
(5.24 |
) |
|
$ |
(8.25 |
) |
|
|
|
|
|
Consolidated Adjusted
EBIT and Adjusted EBITDA: |
|
|
|
|
Net loss |
|
$ |
(24,711 |
) |
|
$ |
(38,333 |
) |
Provision for income taxes |
|
|
859 |
|
|
|
526 |
|
Gain on equipment sale |
|
|
(303 |
) |
|
|
(2,313 |
) |
Interest expense, net |
|
|
16,741 |
|
|
|
18,579 |
|
Professional fees and other1 |
|
|
1,721 |
|
|
|
5,344 |
|
Legal costs2 |
|
|
— |
|
|
|
528 |
|
Severance charges, net3 |
|
|
305 |
|
|
|
1,350 |
|
Foreign currency gain |
|
|
(177 |
) |
|
|
(662 |
) |
Pension credit5 |
|
|
(156 |
) |
|
|
(204 |
) |
Consolidated Adjusted
EBIT |
|
|
(5,721 |
) |
|
|
(15,185 |
) |
Depreciation and amortization |
|
|
|
|
Amount included in operating expenses |
|
|
3,719 |
|
|
|
4,158 |
|
Amount included in SG&A expenses |
|
|
5,827 |
|
|
|
5,296 |
|
Total depreciation and amortization |
|
|
9,546 |
|
|
|
9,454 |
|
Non-cash share-based compensation costs |
|
|
382 |
|
|
|
(624 |
) |
Consolidated Adjusted
EBITDA |
|
$ |
4,207 |
|
|
$ |
(6,355 |
) |
|
|
|
|
|
Free Cash
Flow: |
|
|
|
|
Cash provided by (used in) operating activities |
|
$ |
(17,763 |
) |
|
$ |
(55,975 |
) |
Capital expenditures |
|
|
(2,692 |
) |
|
|
(6,137 |
) |
Free Cash
Flow |
|
$ |
(20,455 |
) |
|
$ |
(62,112 |
) |
___________________
1 |
|
For the three months ended March 31, 2023, includes $1.7 million
related to costs associated with corporate support costs. For the
three months ended March 31, 2022, includes $4.7 million related to
costs associated with the debt financing and $0.6 million of
corporate support costs. |
2 |
|
For the three months ended March 31, 2022, primarily relates to
accrued legal matters and legal fees. |
3 |
|
For the three months ended March 31, 2023, includes $0.3 million
primarily related to customary severance costs associated with
staff reductions. For the three months ended March 31, 2022,
includes $1.3 million related to customary severance costs
associated with executive departures. |
4 |
|
Represents the tax effect of the adjustments. |
5 |
|
Represents pension credits for the U.K. pension plan based on the
difference between the expected return on plan assets and the cost
of the discounted pension liability. The pension plan was frozen in
1994 and no new participants have been added since that date.
Accruals for future benefits ceased in connection with a plan
curtailment in 2013. |
|
TEAM, INC. AND SUBSIDIARIES |
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Continued) |
(unaudited, in thousands) |
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
|
2023 |
|
|
|
2022 |
|
|
|
|
|
|
Segment Adjusted EBIT
and Adjusted EBITDA: |
|
|
|
|
|
|
|
|
|
IHT |
|
|
|
|
Operating income |
|
$ |
4,723 |
|
|
$ |
134 |
|
Severance charges, net1 |
|
|
40 |
|
|
|
16 |
|
Adjusted EBIT |
|
|
4,763 |
|
|
|
150 |
|
Depreciation and amortization |
|
|
3,054 |
|
|
|
3,254 |
|
Adjusted EBITDA |
|
$ |
7,817 |
|
|
$ |
3,404 |
|
|
|
|
|
|
MS |
|
|
|
|
Operating income |
|
$ |
3,193 |
|
|
$ |
513 |
|
Severance charges, net1 |
|
|
256 |
|
|
|
— |
|
Other project costs |
|
|
20 |
|
|
|
— |
|
Adjusted EBIT |
|
|
3,469 |
|
|
|
513 |
|
Depreciation and amortization |
|
|
4,753 |
|
|
|
4,884 |
|
Adjusted EBITDA |
|
$ |
8,222 |
|
|
$ |
5,397 |
|
|
|
|
|
|
Corporate and shared
support services |
|
|
|
|
Net loss |
|
$ |
(32,627 |
) |
|
$ |
(38,980 |
) |
Provision for income taxes |
|
|
859 |
|
|
|
526 |
|
Gain on equipment sale |
|
|
(303 |
) |
|
|
(2,313 |
) |
Interest expense, net |
|
|
16,741 |
|
|
|
18,579 |
|
Foreign currency gain |
|
|
(177 |
) |
|
|
(662 |
) |
Pension credit2 |
|
|
(156 |
) |
|
|
(204 |
) |
Professional fees and other3 |
|
|
1,701 |
|
|
|
5,344 |
|
Legal costs4 |
|
|
— |
|
|
|
528 |
|
Severance charges, net1 |
|
|
9 |
|
|
|
1,334 |
|
Adjusted EBIT |
|
|
(13,953 |
) |
|
|
(15,848 |
) |
Depreciation and amortization |
|
|
1,739 |
|
|
|
1,316 |
|
Non-cash share-based compensation costs |
|
|
382 |
|
|
|
(624 |
) |
Adjusted EBITDA |
|
$ |
(11,832 |
) |
|
$ |
(15,156 |
) |
___________________
1 |
|
For the three months ended March 31, 2023, includes $0.3 million
primarily related to customary severance costs associated with
staff reductions. For the three months ended March 31, 2022,
includes $1.3 million related to customary severance costs
associated with executive departures. |
2 |
|
Represents pension credits for the U.K. pension plan based on the
difference between the expected return on plan assets and the cost
of the discounted pension liability. The pension plan was frozen in
1994 and no new participants have been added since that date.
Accruals for future benefits ceased in connection with a plan
curtailment in 2013. |
3 |
|
For the three months ended March 31, 2023, includes $1.7 million
related to costs associated with corporate support costs. For the
three months ended March 31, 2022, includes $4.7 million related to
costs associated with the debt financing and $0.6 million of
corporate support costs. |
4 |
|
For the three months ended March 31, 2022, primarily relates to
accrued legal matters and legal fees. |
Team (NYSE:TISI)
Gráfico Histórico do Ativo
De Out 2024 até Nov 2024
Team (NYSE:TISI)
Gráfico Histórico do Ativo
De Nov 2023 até Nov 2024