Basic Energy Services Reports Second Quarter 2020 Results

FORT WORTH, Texas--(BUSINESS WIRE)-- Basic Energy Services, Inc. (OTCQX: BASX) (“Basic” or the “Company”) today announced its financial and operating results for the second quarter ended June 30, 2020.

Second Quarter 2020 Results

  • Reported revenues from continuing operations of $89.6 million, net loss from continuing operations of $39.7 million and loss per share from continuing operations of $1.59;
  • Reduced annual G&A expense by over $40 million through synergies achieved after the acquisition of C&J Well Services, Inc. ("C&J") along with other significant cost reduction measures as part of our recent regional consolidation effort;
  • Compared to the first quarter of 2020, Well Servicing Direct Margins improved to 16.8%, up from 12.6% sequentially, as a direct result of recent cost-cutting measures and the integration of C&J;
  • As activity levels dropped amid the COVID-19 pandemic with unprecedented severity and speed, May marked the lowest activity and revenue for the quarter, while June revenues were up 18% sequentially with expanding margins and positive adjusted EBITDA; and
  • Significant increases in activity, with the active rig count in the first week of August up nearly 70% from the trough in May, Basic trucked water volumes were up 22% in June vs. May, and Agua Libre Midstream disposal water volumes were up 8% relative to May.

The Company reported second quarter 2020 revenue from continuing operations of $89.6 million, a net loss from continuing operations of $39.7 million and a basic and diluted loss per share of $1.59, not including loss from discontinued operations of $4.9 million or $0.20 basic and diluted loss per share. This is compared to continuing operations revenues of $128.4 million, a net loss on continuing operations of $136.4 million, or $5.48 basic and diluted loss per share in the first quarter of 2020. In the second quarter of 2019, Basic generated $148.0 million in continuing operations revenues. For the second quarter of 2020, continuing operations EBITDA(1) and continuing operations Adjusted EBITDA(1) were losses of $14.4 million and $5.0 million, respectively. Continuing operations EBITDA(1) was a loss of $114.9 million for the first quarter of 2020 and $8.2 million for the second quarter of 2019. Continuing operations Adjusted EBITDA(1) was $1.3 million for the first quarter of 2020 and $13.3 million for the second quarter of 2019.

Keith Schilling, President and CEO stated, “Basic's improvement in margins over the course of an extraordinarily challenging second quarter speaks to the resilience and commitment of our team as we emerge from the current market as a new company with a profoundly different cost profile. Having effected our consolidation from five regions to three and reduced our overall G&A and expense structure by over $40 million on an annual basis, we expect second half G&A to be approximately $40 million. Additionally, we saw a marked improvement in results as the quarter progressed, with June being our strongest month since activity in the oilfield began to drop at staggering rates in early March.

"While liquidity remains a challenge in the immediate term, we continue to take measures to preserve cash, having limited capital expenditures to approximately $5 million for the remainder of the year. We believe May was a low point as we are seeing revenues grow sequentially going forward, and we believe liquidity, which is not currently contracting, will continue to improve during the third quarter.

"We finished June with the highest direct margins of the quarter and have visibility on improving margins and EBITDA through the third quarter. We estimate that G&A for the second half of 2020 should total approximately $40 million, adjusted for non-recurring items and non-cash stock compensation, of which we expect less than $1 million for the remainder of the year. With our active well service rig count climbing significantly through the month of July along with increasing disposal water volumes and fluid truck utilization, we expect improved EBITDA and cash flow performance through the fall. Recent indications by customers of plans to reactivate wells, conduct well maintenance, and resume completion activities gives us a degree of cautious optimism in the near-term for increased well service rig deployments and water disposal activity."

Second Quarter 2020 Business Segment Results

(See Segment Data tables for quarterly and annual financial and operational data)

Well Servicing

Well Servicing revenue was $47.3 million during the second quarter of 2020, a decrease of 19% sequentially from $58.1 million in the prior quarter. The decrease was primarily due to the declines in activity as a result of the COVID-19 pandemic and the global oil price wars. Well servicing revenues were $58.5 million in the second quarter of 2019. Weather and holidays negatively impacted well servicing revenues by approximately $1.7 million in the second quarter of 2020.

Segment profit in the second quarter of 2020 was $7.9 million, an increase of 8% compared to $7.3 million in the prior quarter, and a decrease of 36% from $12.4 million during the second quarter of 2019. Segment profit margin was 17% of segment revenue in the second quarter of 2020, up from 13% in the prior quarter, primarily due to full quarter impact of higher margin California work from the C&J acquisition. In the second quarter of 2019, segment profit margin was 21% of segment revenue. Segment profits in the second quarter of 2020 were impacted by $1.8 million of non-recurring charges, compared to $2.4 million in the first quarter of 2020.

Water Logistics

Water Logistics revenue in the second quarter of 2020 was $33.3 million, compared to $44.4 million in the prior quarter. During the second quarter of 2019, this segment generated $51.0 million in revenue.

Total disposal volumes disposed at Agua Libre Midstream decreased to 7.4 million barrels, with pipeline water volumes decreasing by 8% to 3.3 million barrels to make up 45% of total barrels disposed during the second quarter of 2020, compared to a total of 9.4 million barrels, with 3.6 million pipeline barrels during the first quarter of 2020. Disposal volumes decreased on lower activity due to COVID-19, a lack of completion activity and associated flowback volumes, and decreasing production overall due to wells being shut in. Pursuant to the C&J acquisition, the weighted average number of fluid services trucks increased to 1,416 during the second quarter of 2020, compared to 908 during the first quarter of 2020 and 814 during the second quarter of 2019.

Segment profit in the second quarter of 2020 was 23%, or $7.7 million, compared to a profit of 25% or $11.3 million in the first quarter of 2020. Segment profit margin decreased due to the decrease in higher margin pipeline disposal revenues during the quarter. Segment profit in the same period in 2019 was $15.5 million, or 30% of segment revenue. Segment profits in the second quarter of 2020 were impacted by $0.3 million of non-recurring charges compared to $0.1 million in the first quarter of 2020.

Completion & Remedial Services

Completion & Remedial Services revenue from continuing operations was $9.1 million in the second quarter of 2020 compared to $25.9 million in the prior quarter, a decrease of 65%. Revenues decreased in all of our completion & remedial lines of business, as customers delayed completion work. In the second quarter of 2019, this segment generated $38.4 million in revenue.

Segment loss in the second quarter of 2020 was 6% of revenue or $0.6 million compared to a segment profit of 18% of revenue or $4.7 million in the prior quarter. Segment profit margins decreased due to higher personnel cost relative to revenue levels and due to customers delaying work. During the second quarter of 2019, segment gross profit was $11.1 million, or 29% of segment revenue. Segment profits in the second quarter of 2020 were impacted by $0.7 million of non-recurring charges compared to $0.5 million in the first quarter of 2020.

General & Administrative Expense

General and administrative (“G&A”) expense decreased to $30.4 million in the second quarter of 2020 compared to $35.1 million in the first quarter of 2020 and $30.2 million in the second quarter of 2019, despite an increase in G&A due to the inclusion of C&J, as cost reductions and integration efforts over the course of the quarter resulted in a significantly lower G&A run-rate. Non-recurring charges for the quarter totaled $7.5 million compared to $8.8 million in the first quarter of 2020 and $1.2 million in the second quarter of 2019. Non-cash stock compensation, included in G&A, was $0.1 million for the second quarter of 2020, compared with $1.3 million in the first quarter of 2020. Second quarter 2019 non-cash stock compensation, included in G&A, was $3.3 million.

Interest Expense

Net interest expense for the second quarter of 2020 was $12.8 million, which included interest on Basic’s Senior Secured Notes, the ABL facility, the Senior Secured Promissory Note, capital leases and other financings, and included a non-cash charge of deferred financing cost assets of $1.1 million pursuant to amendment of the ABL facility. Net interest expense in the first quarter of 2020 was $10.6 million, and $10.2 million in the second quarter of 2019.

Income Taxes

Tax benefit for the second quarter of 2020 was $0.3 million. The effective tax rate was 0.8% in the second quarter of 2020 compared to 2.7% in the prior quarter and less than 0.1% in the second quarter of 2019. The deferred tax liabilities acquired with the acquisition of C&J provided a source of future taxable income which allowed the Company to recognize a tax benefit on a portion of the long-lived asset impairment recorded during the three months ended March 31, 2020.

As of June 30, 2020, considering the impact on NOL carryforward limitations as a result of transactions during the first quarter of 2020, the Company had approximately $311.8 million of NOL carryforwards for federal income tax purposes. The Company provides a valuation allowance when it is more likely than not that some portion of the deferred tax assets will not be realized. As of June 30, 2020, a valuation allowance of $131.4 million was recorded against the Company's net deferred tax assets for all jurisdictions that are not expected to be realized.

Cash and Total Liquidity

As of June 30, 2020, the Company had cash and cash equivalents of $11.0 million. The Company had $2.6 million drawn on the ABL facility at the end of the second quarter of 2020. As of August 5, there were no amounts drawn on the ABL facility.

Share Repurchase Plan

On May 31, 2019, Basic announced that its Board of Directors had authorized the repurchase of up to $5 million of common stock in the open market. Prior to its termination, Basic had repurchased 2,547,920 shares for a total of $4.8 million. As permitted under the plan, authorization was terminated by the Board on May 18, 2020.

Capital Expenditures

Total capital expenditures during the second quarter of 2020 were approximately $1.9 million. Additionally, we received $4.7 million in proceeds from dispositions during the quarter. We currently anticipate full year 2020 capital expenditures of approximately $11 million, of which approximately $2 million will be expansion capital.

About Basic Energy Services

Basic Energy Services provides wellsite services essential to maintaining production from the oil and gas wells within its operating areas. The Company’s operations are managed regionally and are concentrated in major United States onshore oil-producing regions located in Texas, California, New Mexico, Oklahoma, Arkansas, Kansas, Louisiana, Wyoming, North Dakota and Colorado. Our operations are focused in liquids-rich basins that have historically exhibited strong drilling and production economics in recent years with a significant presence in the San Joaquin Basin, Permian Basin, Powder River Basin, and the Bakken, Eagle Ford, and Denver-Julesburg shales. We provide our services to a diverse group of over 2,000 oil and gas companies. Additional information on Basic Energy Services is available on the Company’s website at www.basices.com.

Safe Harbor Statement

This release includes forward-looking statements and projections, made in reliance on the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are not statements of historical fact and reflect Basic’s current views about future events. The words "believe," "estimate," "expect," "anticipate," "project," "intend," "seek," "could," "should," "may," "potential" and similar expressions are intended to identify forward-looking statements. However, the absence of these words does not mean that the statements are not forward-looking. Although Basic believes the expectations reflected in its forward-looking statements are reasonable and are based on reasonable assumptions and estimates, certain risks and uncertainties could cause actual results to differ materially from the projections, anticipated results or other expectations expressed in this release and the presentation. These risks and uncertainties include, without limitation, our ability to successfully execute, manage and integrate acquisitions, including the recent acquisition of C&J, reductions in our customers’ capital budgets, our own capital budget, limitations on the availability of capital or higher costs of capital, volatility in commodity prices for crude oil, including the recent significant decline in oil prices, and natural gas, local and global impacts of the COVID-19 virus, and the negative impacts of the delisting of the Company’s common stock from the NYSE. Additional important risk factors that could cause actual results to differ materially from expectations are disclosed in Item 1A of the Company’s most recent Annual Report on Form 10-K and other filings with the Securities and Exchange Commission. While Basic makes these statements and projections in good faith, neither Basic nor its management can guarantee that the transactions will be consummated or that anticipated future results will be achieved. Any forward-looking statement speaks only as of the date on which such statement is made and Basic assumes no obligation to publicly update or revise any forward-looking statements made herein or any other forward-looking statements made by Basic, whether as a result of new information, future events, or otherwise, except as required by applicable law.

1Adjusted EBITDA and EBITDA are not measures determined in accordance with United States generally accepted accounting principles (“GAAP”). See “Supplemental Non-GAAP Financial Measures” below for further explanation and reconciliations to the most directly comparable financial measures calculated and presented in accordance with GAAP.

 

 

 

 

 

 

 

Basic Energy Services, Inc.

Consolidated Statements of Operations and Other Financial Data

(in thousands, except per share amounts)

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

2020

 

 

2019

 

2020

 

 

2019

 

(Unaudited)

 

(Unaudited)

Revenues:

 

 

 

 

 

 

Well Servicing

$

47,318

 

 

 

$

58,518

 

$

105,459

 

 

 

$

120,502

 

Water Logistics

33,254

 

 

 

51,031

 

77,635

 

 

 

106,632

 

Completion & Remedial Services

9,065

 

 

 

38,426

 

34,946

 

 

 

74,031

 

Total revenues

89,637

 

 

 

147,975

 

218,040

 

 

 

301,165

 

Expenses:

 

 

 

 

 

 

Well Servicing

39,385

 

 

 

46,162

 

90,202

 

 

 

94,970

 

Water Logistics

25,582

 

 

 

35,529

 

58,701

 

 

 

72,828

 

Completion & Remedial Services

9,646

 

 

 

27,369

 

30,828

 

 

 

52,385

 

General and administrative, including stock-based compensation of $78 and $3,329 in the three months ended June 30, 2020 and 2019, respectively, and $1,414 and $6,604 in the six months ended June 30, 2020 and 2019, respectively

30,445

 

 

 

30,186

 

65,515

 

 

 

61,941

 

Impairments

 

 

 

 

99,628

 

 

 

 

Depreciation and amortization

12,853

 

 

 

17,296

 

27,619

 

 

 

33,478

 

(Gain) loss on disposal of assets

(474

)

 

 

580

 

(511

)

 

 

1,277

 

Total expenses

117,437

 

 

 

157,122

 

371,982

 

 

 

316,879

 

Operating loss

(27,800

)

 

 

(9,147

)

(153,942

)

 

 

(15,714

)

Other income (expense):

 

 

 

 

 

 

Interest expense

(12,775

)

 

 

(10,358

)

(23,393

)

 

 

(20,972

)

Interest income

 

 

 

114

 

62

 

 

 

360

 

Gain(Loss) on derivative

502

 

 

 

 

(3,050

)

 

 

 

Other income

40

 

 

 

48

 

70

 

 

 

345

 

Loss from continuing operations before income taxes

(40,033

)

 

 

(19,343

)

(180,253

)

 

 

(35,981

)

Income tax (expense) benefit

308

 

 

 

28

 

4,099

 

 

 

1,879

 

Loss from continuing operations

$

(39,725

)

 

 

$

(19,315

)

$

(176,154

)

 

 

$

(34,102

)

Loss from discontinued operations

$

(4,873

)

 

 

$

(8,462

)

$

(13,325

)

 

 

$

(21,151

)

Net loss

$

(44,598

)

 

 

$

(27,777

)

$

(189,479

)

 

 

$

(55,253

)

 

 

 

 

 

 

 

Net loss from continuing operations per share, basic and diluted

$

(1.59

)

 

 

$

(0.71

)

$

(7.06

)

 

 

$

(1.26

)

Net loss from discontinued operations per share, basic and diluted

$

(0.20

)

 

 

$

(0.31

)

$

(0.53

)

 

 

$

(0.78

)

Net loss per share of common stock, basic and diluted

$

(1.79

)

 

 

$

(1.02

)

$

(7.59

)

 

 

$

(2.04

)

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

2020

 

 

2019

 

2020

 

 

2019

Other Financial Data:

 

 

 

 

 

 

EBITDA (1)

$

(14,405

)

 

 

$

8,197

 

$

(129,303

)

 

 

$

18,109

 

Adjusted EBITDA (1)

$

(4,957

)

 

 

$

13,323

 

$

(3,623

)

 

 

$

28,143

 

Capital expenditures:

 

 

 

 

 

 

Acquisitions, net of cash acquired

$

 

 

 

$

 

$

59,350

 

 

 

$

 

Property and equipment

$

1,947

 

 

 

$

14,474

 

$

5,947

 

 

 

$

33,359

 

Capital leases

$

 

 

 

$

1,444

 

$

498

 

 

 

$

7,588

 

1Adjusted EBITDA and EBITDA are not measures determined in accordance with United States generally accepted accounting principles (“GAAP”). See “Supplemental Non-GAAP Financial Measures” below for further explanation and reconciliations to the most directly comparable financial measures calculated and presented in accordance with GAAP

(a) Includes approximately $78,000 and $3,329,000 of non-cash compensation for the three months ended June 30, 2020 and 2019, respectively, and $1,414,000 and $6,604,000 for the six months ended June 30, 2020 and 2019, respectively.

As of

 

June 30, 2020

 

December 31, 2019

 

(Unaudited)

 

Audited

Balance Sheet Data:

 

 

 

Cash and cash equivalents

$

10,957

 

 

 

$

36,217

 

Net property and equipment

249,648

 

 

 

297,113

 

Total assets

406,844

 

 

 

550,474

 

Total long-term debt

300,405

 

 

 

308,365

 

Total stockholders' equity

$

(124,053

)

 

 

$

41,123

 

 

 

 

 

 

Six Months Ended June 30,

 

2020

 

 

2019

Cash Flow Data:

(unaudited)

Net cash (used in) provided by operating activities

$

(5,612

)

 

 

$

11,250

 

Net cash used in investing activities

(21,113

)

 

 

(28,350

)

Net cash used in (provided by) financing activities

1,465

 

 

 

(19,486

)

Segment Financial and Operational Data (unaudited, in thousands):

 

Well Servicing

 

Water
Logistics

 

Completion &
Remedial Services

 

Continuing
Operations Total

 

Discontinued
Operations

Three Months Ended June 30, 2020

 

 

 

 

 

 

 

 

 

Operating revenues

$

47,318

 

 

 

$

33,254

 

 

 

$

9,065

 

 

 

$

89,637

 

 

 

$

25

 

 

Direct operating costs

(39,385

)

 

 

(25,582

)

 

 

(9,646

)

 

 

(74,613

)

 

 

(889

)

 

Segment profits

$

7,933

 

 

 

$

7,672

 

 

 

$

(581

)

 

 

$

15,024

 

 

 

$

(864

)

 

Direct margin by segment

17%

 

23%

 

(6)%

 

17%

 

(3,456)%

 

 

 

 

 

 

 

 

 

 

Three months ended March 31, 2020

 

 

 

 

 

 

 

 

 

Operating revenues

$

58,141

 

 

 

$

44,381

 

 

 

$

25,881

 

 

 

$

128,403

 

 

 

$

95

 

 

Direct operating costs

(50,818

)

 

 

(33,119

)

 

 

(21,182

)

 

 

(105,119

)

 

 

(1,520

)

 

Segment profits

$

7,323

 

 

 

$

11,262

 

 

 

$

4,699

 

 

 

$

23,284

 

 

 

$

(1,425

)

 

Direct margin by segment

13%

 

25%

 

18%

 

18%

 

(1,500)%

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2019

 

 

 

 

 

 

 

 

 

Operating revenues

$

58,518

 

 

 

$

51,031

 

 

 

$

38,426

 

 

 

$

147,975

 

 

 

$

41,872

 

 

Direct operating costs

(46,162

)

 

 

(35,529

)

 

 

(27,369

)

 

 

(109,060

)

 

 

(34,105

)

 

Segment profits

$

12,356

 

 

 

$

15,502

 

 

 

$

11,057

 

 

 

$

38,915

 

 

 

$

7,767

 

 

Direct margin by segment

21%

 

30%

 

29%

 

26%

 

19%

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

2020

 

2019

 

2020

 

2019

Segment Data:

 

 

 

 

 

Well Servicing:

 

 

 

 

 

 

 

Weighted average number of rigs

576

 

308

 

486

 

309

Rig hours (000's)

92

 

155

 

231

 

320

Rig utilization rate

22%

 

70%

 

36%

 

72%

Revenue per rig hour, excluding manufacturing

$490

 

$353

 

$434

 

$371

Well servicing rig profit per rig hour

$81

 

$78

 

$64

 

$83

Segment profits as a percent of revenue, excluding manufacturing

17%

 

22%

 

15%

 

22%

 

 

 

 

 

 

 

 

Water Logistics:

 

 

 

 

 

 

 

Weighted average number of fluid service trucks

1,416

 

814

 

1,162

 

816

Truck hours (000's)

302

 

403

 

676

 

827

Pipeline volumes (000's)

3,275

 

3,174

 

6,895

 

6,224

Segment profits as a percent of revenue

23%

 

30%

 

25%

 

32%

 

 

 

 

 

 

 

 

Completion & Remedial Services:

 

 

 

 

 

 

 

Coiled tubing HHP

25,300

 

25,250

 

25,300

 

25,250

Rental and Fishing Tool Stores

23

 

13

 

23

 

13

Segment profits as a percent of revenue

(6)%

 

29%

 

12%

 

29%

Supplemental Non-GAAP Financial Measures

EBITDA and Adjusted EBITDA

This earnings release contains references to the non-GAAP financial measure of earnings (net income/loss) before interest, taxes, depreciation and amortization, or “EBITDA.” This earnings release also contains references to the non-GAAP financial measure of earnings (net income/loss) before interest, taxes, depreciation and amortization, inventory write-downs, impairment expenses, the gain or loss on disposal of assets, non-cash stock compensation, severance costs, professional fees incurred in association with completed or contemplated transactions, tax consulting, bad debt, transition services, and contemplated deal costs or “Adjusted EBITDA.” EBITDA and Adjusted EBITDA should not be considered in isolation or as a substitute for operating income, net income or loss, cash flows provided by operating, investing and financing activities, or other income or cash flow statement data prepared in accordance with GAAP. However, the Company believes EBITDA and Adjusted EBITDA are useful supplemental financial measures used by its management and directors and by external users of its financial statements, such as investors, to assess:

  • The financial performance of its assets without regard to financing methods, capital structure or historical cost basis;
  • The ability of its assets to generate cash sufficient to pay interest on its indebtedness; and
  • Its operating performance and return on invested capital as compared to those of other companies in the oilfield services industry.

EBITDA and Adjusted EBITDA each have limitations as an analytical tool and should not be considered an alternative to net income, operating income, cash flow from operating activities or any other measure of financial performance or liquidity presented in accordance with GAAP. EBITDA and Adjusted EBITDA exclude some, but not all, items that affect net income and operating income, and these measures may vary among other companies. Limitations to using EBITDA as an analytical tool include:

  • EBITDA does not reflect its current or future requirements for capital expenditures or capital commitments;
  • EBITDA does not reflect changes in, or cash requirements necessary, to service interest or principal payments on, its debt;
  • EBITDA does not reflect income taxes;
  • Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and EBITDA does not reflect any cash requirements for such replacements; and
  • Other companies in the industry may calculate EBITDA differently than Basic does, limiting its usefulness as a comparative measure.

In addition to each of the limitations with respect to EBITDA noted above, the limitations to using Adjusted EBITDA as an analytical tool include:

  • Adjusted EBITDA does not reflect Basic’s gain or loss on disposal of assets;
  • Adjusted EBITDA does not reflect Basic’s non-cash stock compensation;
  • Adjusted EBITDA does not reflect Basic’s inventory write-downs;
  • Adjusted EBITDA does not reflect Basic’s impairment expenses;
  • Adjusted EBITDA does not reflect Basic’s professional and legal fees related to one-time costs incurred for completed or contemplated mergers and acquisitions that we did not pursue during the three months ended June 30, 2019;
  • Adjusted EBITDA does not reflect Basic's strategic consulting fees;
  • Adjusted EBITDA does not reflect Basic's severance costs;
  • Adjusted EBITDA does not reflect Basic’s fees related to one-time costs incurred for transition and consulting services to integrate completed acquisitions;
  • Adjusted EBITDA does not reflect the write-off of certain bad debt incurred from certain customers that filed for bankruptcy during the three months ended June 30, 2020; and
  • Other companies in the industry may calculate Adjusted EBITDA differently than Basic does, limiting its usefulness as a comparative measure.

The following table presents a reconciliation of net loss to EBITDA (unaudited, in thousands):

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

2020

 

 

2019

 

 

2020

 

 

2018

 

Reconciliation of Net Loss to EBITDA:

 

 

 

 

 

 

 

Net loss from continuing operations

$

(39,725

)

 

 

$

(19,315

)

 

 

$

(176,154

)

 

 

$

(34,102

)

 

Income tax expense (benefit)

(308

)

 

 

(28

)

 

 

(4,099

)

 

 

(1,879

)

 

Net interest expense

12,775

 

 

 

10,244

 

 

 

23,331

 

 

 

20,612

 

 

Depreciation and amortization

12,853

 

 

 

17,296

 

 

 

27,619

 

 

 

33,478

 

 

EBITDA

$

(14,405

)

 

 

$

8,197

 

 

 

$

(129,303

)

 

 

$

18,109

 

 

The following table presents a reconciliation of net loss to Adjusted EBITDA (unaudited, in thousands):

 

Three Months Ended June 30,

Six Months Ended June 30,

 

2020

 

 

2019

 

 

2020

 

 

2018

 

Reconciliation of Net Loss to Adjusted EBITDA:

 

 

 

 

 

 

 

Net loss from continuing operations

$

(39,725

)

 

 

$

(19,315

)

 

 

$

(176,154

)

 

 

$

(34,102

)

 

Income tax expense (benefit)

(308

)

 

 

(28

)

 

 

(4,099

)

 

 

(1,879

)

 

(Gain) Loss on Derivative

(502

)

 

 

 

 

 

3,050

 

 

 

 

 

Net interest expense

12,775

 

 

 

10,244

 

 

 

23,331

 

 

 

20,612

 

 

Depreciation and amortization

12,853

 

 

 

17,296

 

 

 

27,619

 

 

 

33,478

 

 

Inventory and other write-downs

435

 

 

 

 

 

 

5,281

 

 

 

 

 

Impairment expense

 

 

 

 

 

 

94,785

 

 

 

 

 

Loss (Gain) on disposal of assets

(474

)

 

 

580

 

 

 

(511

)

 

 

1,277

 

 

Non-cash stock compensation

78

 

 

 

3,329

 

 

 

1,414

 

 

 

6,604

 

 

Severance costs

3,296

 

 

 

 

 

 

6,390

 

 

 

 

 

Professional fees

2,255

 

 

 

 

 

 

2,255

 

 

 

936

 

 

Acquisition costs

206

 

 

 

 

 

 

8,862

 

 

 

 

 

Bad debt

1,757

 

 

 

 

 

 

1,757

 

 

 

 

 

Transition services

2,397

 

 

 

 

 

 

2,397

 

 

 

 

 

Contemplated deal costs

 

 

 

1,217

 

 

 

 

 

 

1,217

 

 

Adjusted EBITDA

$

(4,957

)

 

 

$

13,323

 

 

 

$

(3,623

)

 

 

$

28,143

 

 

The following table presents a reconciliation of net cash provided by operating activities to free cash flow (unaudited, in thousands):

 

Six Months Ended June 30,

 

2020

 

 

2019

 

 

 

 

 

Net cash (used) provided by operating activities

$

(5,612

)

 

 

$

11,250

 

 

Payment for sustaining and replacing property and equipment (capital expenditures)

(4,012

)

 

 

(14,608

)

 

Free cash flow

$

(9,624

)

 

 

$

(3,358

)

 

 

 

 

 

Net cash used in investing activities

$

(21,113

)

 

 

$

(28,350

)

 

Net cash used in (provided by) financing activities

$

1,465

 

 

 

$

(19,486

)

 

 

David Schorlemer
EVP & CFO
Basic Energy Services, Inc.
817-334-4100

Source: Basic Energy Services Inc.