ChampionX Reports Third Quarter 2023 Results

In this article:
ChampionX CorporationChampionX Corporation
ChampionX Corporation
  • Revenue of $939.8 million, decreased 8% year-over-year and increased 1% sequentially

  • Net income attributable to ChampionX of $77.7 million, increased 237% year-over-year

  • Adjusted net income of $80.9 million, increased 19% year-over-year

  • Adjusted EBITDA of $189.5 million, increased 14% year-over-year

  • Income before income taxes margin of 11.7%, increased 802 basis points year-over-year

  • Adjusted EBITDA margin of 20.2%, increased 391 basis points year-over-year

  • Cash from operating activities of $163.0 million and free cash flow of $114.6 million

  • Repurchased $68.1 million of common stock

  • Returned 52% of cash from operating activities and 74% of free cash flow to shareholders

THE WOODLANDS, Texas, Oct. 24, 2023 (GLOBE NEWSWIRE) -- ChampionX Corporation (NASDAQ: CHX) (“ChampionX” or the “Company”) today announced third quarter of 2023 results. Revenue was $939.8 million, net income attributable to ChampionX was $77.7 million, and adjusted EBITDA was $189.5 million. Income before income taxes margin was 11.7% and adjusted EBITDA margin was 20.2%. Cash from operating activities was $163.0 million and free cash flow was $114.6 million.

CEO Commentary

“We delivered adjusted EBITDA growth and robust free cash flow generation during the third quarter and once again demonstrated our commitment to return excess cash to our shareholders through our regular cash dividend and share repurchases. Our ongoing focus on price realization and productivity contributed to strong year-over-year profitability improvement. We remain focused on shareholder value creation and our disciplined framework of capital allocation. I am grateful to our employees around the world for their tireless dedication to serving our customers and communities well,” ChampionX’s President and Chief Executive Officer Sivasankaran “Soma” Somasundaram said.

“During the third quarter of 2023, we generated revenue of $940 million, which decreased 8% year-over-year, and increased 1% sequentially. Both North America and international revenue increased sequentially, led by our Production Chemical Technologies business. Strong sequential growth in international and offshore markets was largely offset by lower than expected drilling and completions activity in U.S. land, which impacted Production & Automation Technologies and Drilling Technologies revenues during the period. We generated net income attributable to ChampionX of $78 million, which increased 237% year-over-year and decreased 19% sequentially, and adjusted EBITDA of $190 million, which increased 14% year-over-year and 2% sequentially and included approximately $7 million of foreign exchange loss related to the devaluation of our peso exposure in Argentina during the period. Our income before income taxes margin improved by approximately 802 basis points year-over-year and was flat sequentially, and our adjusted EBITDA margin expanded by approximately 391 basis points year-over-year and 7 basis points sequentially in the third quarter.

“Cash flow from operating activities was $163 million during the third quarter, which represented 210% of net income attributable to ChampionX, and we generated strong free cash flow of $115 million during the period, which represented 60% of our adjusted EBITDA for the period. Through our regular cash dividend of $17 million and $68 million of ChampionX share repurchases, we returned 52% of cash from operating activities and 74% of our free cash flow in the third quarter to our shareholders. Our balance sheet and financial position remain strong, ending the third quarter with $954 million of liquidity, including $285 million of cash and $669 million of available capacity on our revolving credit facility.

“As we look to the fourth quarter, we expect continued positive momentum in our international and offshore businesses, offset by seasonal declines in our North American businesses into the year-end holidays. We expect our Drilling Technologies business to experience a sequential revenue decline similar to the fourth quarter of 2022 as some of our customers act to manage their working capital into year end. On a consolidated basis, in the fourth quarter, we expect revenue to be between $930 million and $970 million. We expect adjusted EBITDA of $187 million to $197 million. Our cash generation remains strong, and for the full year, we still expect to convert at least 50% of our adjusted EBITDA to free cash flow, and we remain committed to returning at least 60% of our free cash flow to our shareholders for the year.

“As we look into 2024 and beyond, we remain excited about the constructive market fundamentals as the oil and gas industry is benefiting from a multi-year growth cycle. As the leading provider of production optimization solutions for the industry, we are well positioned to benefit from this trend as the growth cycle unfolds. We expect continued revenue and adjusted EBITDA growth, margin expansion, and strong capital returns consistent with our capital allocation framework.”

Production Chemical Technologies

Production Chemical Technologies revenue in the third quarter of 2023 was $604.3 million, an increase of $30.0 million, or 5%, sequentially, due to higher demand both in North America and internationally.

Segment operating profit was $94.6 million and adjusted segment EBITDA was $125.1 million. Segment operating profit margin was 15.6%, an increase of 47 basis points, sequentially, and adjusted segment EBITDA margin was 20.7%, an increase of 37 basis points, sequentially. The increase in segment operating profit margin and adjusted segment EBITDA margin reflects higher sales volumes, offset by $7.2 million of foreign exchange loss related to the devaluation of our peso exposure in Argentina during the period.

Production & Automation Technologies

Production & Automation Technologies revenue in the third quarter of 2023 was $256.1 million, an increase of $2.0 million, or 1%, sequentially, due to higher demand in our businesses internationally.

Revenue from digital products was $58.0 million in the third quarter of 2023, down 4% sequentially, and up 17% year-over-year.

Segment operating profit was $28.3 million and adjusted segment EBITDA was $59.3 million. Segment operating profit margin was 11.0%, a decrease of 202 basis points, sequentially, and adjusted segment EBITDA margin was 23.2%, a decrease of 73 basis points, sequentially. The decrease in segment operating profit margin and adjusted segment EBITDA margin was driven by product mix.

Drilling Technologies

Drilling Technologies revenue in the third quarter of 2023 was $54.9 million, a decrease of $2.5 million, or 4%, sequentially, driven by lower U.S. rig count and customer activity.

Segment operating profit was $12.3 million and adjusted segment EBITDA was $13.8 million. Segment operating profit margin was 22.3%, an increase of 25 basis points, sequentially, and adjusted segment EBITDA margin was 25.1%, an increase of 5 basis points, sequentially, in each case due to improved processing costs.

Reservoir Chemical Technologies

Reservoir Chemical Technologies revenue in the third quarter 2023 was $25.1 million, an increase of $1.2 million, or 5%, sequentially, driven by higher sales volumes.

Segment operating profit was $2.5 million and adjusted segment EBITDA was $4.2 million. Segment operating profit margin was 9.8%, an increase of 64 bps basis points, sequentially, and adjusted segment EBITDA margin was 16.6%, a decrease of 110 basis points, sequentially. The decrease in adjusted segment EBITDA margin was driven by product mix.

Q3 2023 Other Business Highlights

Chemical Technologies

  • Secured a multi-year performance-based contract extension with an Oil Major in U.S. land.

  • Won a two-year contract extension with an independent E&P operator in Colombia.

  • Secured a multi-year contract extension with a global energy company in Australia, which affords opportunities for additional business growth in the next several years.

  • Received safety performance and supplier quality recognition from multiple customers in the Middle East and North Africa region.

  • Deployed its first nano-particle technology squeeze in Europe.

  • Converted production enhancement chemical treatment to continual application for a customer in the UK North Sea.

  • Gained a substantial win of a competitively held midstream account in the Permian Basin, due to deep knowledge of the customer’s operations and excellent technical capability and service.

  • Awarded the chemicals supply contract for a large independent E&P operator’s second frac water reuse facility in the Permian Basin as the customer expands its footprint and investment in the area.

  • Experienced a successful competitive gain of a scale squeeze in the U.S. Gulf of Mexico, utilizing its XR portfolio of products.

Production & Automation Technologies

  • Achieved a net promoter score of 51% (versus industry average of 41%) and garnered top-tier marks in every category in the most recent Artificial Lift Market Survey by Kimberlite International Oilfield Research.

  • Won a large PurePower Pro™ order for harmonic filters with a large independent producer in the Permian Basin. This technology significantly reduces distortion, significantly reducing power-generation costs and fees.

  • Awarded a contract by an Integrated Oil Company in Latin America to monitor 400 wells with our XSPOC™ production optimization software, with the potential for an additional 600 wells.

  • Awarded a project for an Oil Major in the Permian Basin to install 150 full chemical injection skid solutions (including pumps and automation technology) on newly drilled unconventional wells.

  • Secured a customer commitment in Australia for our newly commercialized ultra-quiet progressing cavity pumping (PCP) system drivehead, which addresses noise pollution concerns of land holders.

  • Received the Shell Quality Recognition Award from Shell’s QGC business, one of the top natural gas producers in Australia.

Drilling Technologies

  • 43% of third quarter revenue was generated from products that were less than three years old.

Other

  • ChampionX is honored to be nominated eight times across four categories for the ALLY Energy GRIT Awards for making a positive impact on energy, sustainability, and the climate.

  • ChampionX published its second annual Sustainability Report highlighting our initiatives that align with our purpose of Improving Lives and the work we are doing to further our customers’ carbon-reduction efforts.

  • ChampionX opened our newest technology center in Chennai, India. The new ChampionX Global Technology Center - India represents a further extension of our focus on developing and delivering a wide range of cross-industry technology solutions and expertise.

Conference Call Details

ChampionX Corporation will host a conference call on Wednesday, October 25, 2023, to discuss its third quarter 2023 financial results and outlook. The call will begin at 9:00 a.m. Eastern Time. Presentation materials that supplement the conference call will be available on ChampionX’s website at investors.championx.com.

To listen to the call via a live webcast, please visit ChampionX’s website at investor.championx.com. The call will also be available by dialing 1-888-259-6580 in the United States or 1-416-764-8624 for international calls. Please call approximately 15 minutes prior to the scheduled start time and reference ChampionX conference call number 11375578.

A replay of the conference call will be available for 30 days on ChampionX’s website.

About Non-GAAP Measures

In addition to financial results determined in accordance with generally accepted accounting principles in the United States (“GAAP”), this news release presents non-GAAP financial measures. Management believes that adjusted EBITDA, adjusted EBITDA margin, adjusted segment EBITDA, adjusted segment EBITDA margin, adjusted net income attributable to ChampionX and adjusted diluted earnings per share attributable to ChampionX, provide useful information to investors regarding the Company’s financial condition and results of operations because they reflect the core operating results of our businesses and help facilitate comparisons of operating performance across periods. In addition, free cash flow, free cash flow to adjusted EBITDA ratio, and free cash flow to revenue ratio provide useful information to investors because they reflect the core operating results of our businesses and help facilitate comparisons of operating performance across periods. In addition, these measures are used by management to measure our ability to generate positive cash flow for debt reduction and to support our strategic objectives. Although management believes the aforementioned non-GAAP financial measures are good tools for internal use and the investment community in evaluating ChampionX’s overall financial performance, the foregoing non-GAAP financial measures should be considered in addition to, not as a substitute for or superior to, other measures of financial performance prepared in accordance with GAAP. A reconciliation of these non-GAAP measures to the most directly comparable GAAP measures is included in the accompanying financial tables.

This press release contains certain forward-looking non-GAAP financial measures, including adjusted EBITDA. The Company has not provided projected net income attributable to ChampionX or a reconciliation of projected adjusted EBITDA. Management cannot predict with a reasonable degree of accuracy certain of the necessary components of net income attributable to ChampionX, such as depreciation and amortization expense. As such, a reconciliation of projected adjusted EBITDA to projected net income attributable to ChampionX is not available without unreasonable effort. The actual amount of depreciation and amortization, in particular, and other amounts excluded from adjusted EBITDA will have a significant impact on net income attributable to ChampionX.

About ChampionX

ChampionX is a global leader in chemistry solutions, artificial lift systems, and highly engineered equipment and technologies that help companies drill for and produce oil and gas safely, efficiently, and sustainably around the world. ChampionX’s expertise, innovative products, and digital technologies provide enhanced oil and gas production, transportation, and real-time emissions monitoring throughout the lifecycle of a well. To learn more about ChampionX, visit our website at www.championX.com.

Forward-Looking Statements

This news release contains statements relating to future actions and results, which are "forward-looking statements" within the meaning of the Securities Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995. Such statements relate to, among other things, ChampionX's market position and growth opportunities.  Forward-looking statements include statements related to ChampionX’s expectations regarding the performance of the business, financial results, liquidity and capital resources of ChampionX. Forward-looking statements are subject to inherent risks and uncertainties that could cause actual results to differ materially from current expectations, including, but not limited to, changes in economic, competitive, strategic, technological, tax, regulatory or other factors that affect the operations of ChampionX’s businesses. You are encouraged to refer to the documents that ChampionX files from time to time with the Securities and Exchange Commission (“SEC”), including the “Risk Factors” in ChampionX’s Annual Report on Form 10-K for the fiscal year ended December 31, 2022, and in ChampionX’s other filings with the SEC. Readers are cautioned not to place undue reliance on ChampionX’s forward-looking statements. Forward-looking statements speak only as of the day they are made and ChampionX undertakes no obligation to update any forward-looking statement, except as required by applicable law.

Investor Contact: Byron Pope
byron.pope@championx.com 
281-602-0094

Media Contact: John Breed
john.breed@championx.com 
281-403-5751

CHAMPIONX CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(UNAUDITED)

 

Three Months Ended

 

Nine Months Ended

 

September 30,

 

June 30,

 

September 30,

 

September 30,

(in thousands, except per share amounts)

 

2023

 

 

2023

 

 

 

2022

 

 

 

2023

 

 

2022

Revenue

$

939,783

 

$

926,600

 

 

$

1,021,561

 

 

$

2,814,730

 

$

2,820,093

Cost of goods and services

 

647,923

 

 

644,394

 

 

 

825,018

 

 

 

1,957,309

 

 

2,204,052

Gross profit

 

291,860

 

 

282,206

 

 

 

196,543

 

 

 

857,421

 

 

616,041

Costs and expenses:

 

 

 

 

 

 

 

 

 

Selling, general and administrative expense

 

162,317

 

 

162,484

 

 

 

153,736

 

 

 

485,617

 

 

445,447

Loss (gain) on disposal group

 

 

 

 

 

 

(6,409

)

 

 

12,965

 

 

16,515

Interest expense, net

 

13,744

 

 

14,544

 

 

 

11,454

 

 

 

40,754

 

 

33,582

Other expense (income), net

 

5,998

 

 

(3,104

)

 

 

291

 

 

 

8,189

 

 

10,968

Income before income taxes

 

109,801

 

 

108,282

 

 

 

37,471

 

 

 

309,896

 

 

109,529

Provision for income taxes

 

29,009

 

 

11,656

 

 

 

14,246

 

 

 

69,334

 

 

19,235

Net income

 

80,792

 

 

96,626

 

 

 

23,225

 

 

 

240,562

 

 

90,294

Net income attributable to noncontrolling interest

 

3,081

 

 

829

 

 

 

157

 

 

 

3,522

 

 

3,182

Net income attributable to ChampionX

$

77,711

 

$

95,797

 

 

$

23,068

 

 

$

237,040

 

$

87,112

 

 

 

 

 

 

 

 

 

 

Earnings per share attributable to ChampionX:

 

 

 

 

 

 

 

 

 

Basic

$

0.40

 

$

0.49

 

 

$

0.11

 

 

$

1.20

 

$

0.43

Diluted

$

0.39

 

$

0.48

 

 

$

0.11

 

 

$

1.18

 

$

0.42

 

 

 

 

 

 

 

 

 

 

Weighted-average shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

195,881

 

 

197,034

 

 

 

201,421

 

 

 

197,058

 

 

202,600

Diluted

 

199,592

 

 

200,735

 

 

 

206,522

 

 

 

201,025

 

 

208,155

CHAMPIONX CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)

(in thousands)

September 30, 2023

 

December 31, 2022

ASSETS

 

 

 

Current Assets:

 

 

 

Cash and cash equivalents

$

285,006

 

 

$

250,187

 

Receivables, net

 

520,106

 

 

 

601,061

 

Inventories, net

 

588,800

 

 

 

542,543

 

Prepaid expenses and other current assets

 

91,784

 

 

 

104,790

 

Total current assets

 

1,485,696

 

 

 

1,498,581

 

 

 

 

 

Property, plant and equipment, net

 

763,559

 

 

 

734,810

 

Goodwill

 

666,108

 

 

 

679,488

 

Intangible assets, net

 

256,376

 

 

 

305,010

 

Other non-current assets

 

139,465

 

 

 

169,594

 

Total assets

$

3,311,204

 

 

$

3,387,483

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

Current Liabilities:

 

 

 

Current portion of long-term debt

$

6,250

 

 

$

6,250

 

Accounts payable

 

500,021

 

 

 

469,566

 

Other current liabilities

 

287,605

 

 

 

383,160

 

Total current liabilities

 

793,876

 

 

 

858,976

 

 

 

 

 

Long-term debt

 

594,943

 

 

 

621,702

 

Other long-term liabilities

 

216,257

 

 

 

229,590

 

Stockholders’ equity:

 

 

 

ChampionX stockholders’ equity

 

1,721,479

 

 

 

1,694,550

 

Noncontrolling interest

 

(15,351

)

 

 

(17,335

)

Total liabilities and equity

$

3,311,204

 

 

$

3,387,483

 

CHAMPIONX CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)

 

Nine Months Ended September 30,

(in thousands)

 

2023

 

 

 

2022

 

Cash flows from operating activities:

 

 

 

Net income

$

240,562

 

 

$

90,294

 

Depreciation and amortization

 

177,226

 

 

 

177,761

 

Loss on disposal group

 

12,965

 

 

 

16,515

 

Deferred income taxes

 

(15,380

)

 

 

(37,505

)

Gain on disposal of fixed assets

 

(1,480

)

 

 

(4,428

)

Loss on debt extinguishment

 

 

 

 

4,043

 

Receivables

 

85,181

 

 

 

(50,075

)

Inventories

 

(50,011

)

 

 

(72,298

)

Leased assets

 

(38,597

)

 

 

(20,947

)

Other assets

 

17,470

 

 

 

24,022

 

Accounts payable

 

(7,018

)

 

 

38,600

 

Other operating items, net

 

(49,600

)

 

 

52,285

 

Net cash flows provided by operating activities

 

371,318

 

 

 

218,267

 

 

 

 

 

Cash flows from investing activities:

 

 

 

Capital expenditures

 

(110,965

)

 

 

(74,752

)

Proceeds from sale of fixed assets

 

12,328

 

 

 

16,424

 

Acquisitions, net of cash acquired

 

 

 

 

(3,198

)

Net cash used for investing activities

 

(98,637

)

 

 

(61,526

)

 

 

 

 

Cash flows from financing activities:

 

 

 

Proceeds from long-term debt

 

15,500

 

 

 

995,038

 

Repayment of long-term debt

 

(43,625

)

 

 

(1,071,386

)

Debt issuance costs

 

(1,028

)

 

 

(8,008

)

Repurchases of common stock

 

(159,730

)

 

 

(100,090

)

Dividends paid

 

(48,309

)

 

 

(30,480

)

Other

 

644

 

 

 

(275

)

Net cash used for financing activities

 

(236,548

)

 

 

(215,201

)

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

(1,314

)

 

 

(5,746

)

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

34,819

 

 

 

(64,206

)

Cash and cash equivalents at beginning of period

 

250,187

 

 

 

255,178

 

Cash and cash equivalents at end of period

$

285,006

 

 

$

190,972

 

CHAMPIONX CORPORATION
BUSINESS SEGMENT DATA
(UNAUDITED)

 

Three Months Ended

 

September 30,

 

June 30,

 

September 30,

(in thousands)

 

2023

 

 

 

2023

 

 

 

2022

 

Segment revenue:

 

 

 

 

 

Production Chemical Technologies

$

604,254

 

 

$

574,302

 

 

$

643,604

 

Production & Automation Technologies

 

256,148

 

 

 

254,156

 

 

 

247,717

 

Drilling Technologies

 

54,869

 

 

 

57,324

 

 

 

60,965

 

Reservoir Chemical Technologies

 

25,093

 

 

 

23,853

 

 

 

35,485

 

Corporate and other

 

(581

)

 

 

16,965

 

 

 

33,790

 

Total revenue

$

939,783

 

 

$

926,600

 

 

$

1,021,561

 

 

 

 

 

 

 

Income before income taxes:

 

 

 

 

Segment operating profit (loss):

 

 

 

 

 

Production Chemical Technologies

$

94,560

 

 

$

87,163

 

 

$

86,649

 

Production & Automation Technologies

 

28,299

 

 

 

33,208

 

 

 

22,485

 

Drilling Technologies

 

12,255

 

 

 

12,660

 

 

 

14,856

 

Reservoir Chemical Technologies

 

2,461

 

 

 

2,186

 

 

 

(61,711

)

Total segment operating profit

 

137,575

 

 

 

135,217

 

 

 

62,279

 

Corporate and other

 

14,030

 

 

 

12,391

 

 

 

13,354

 

Interest expense, net

 

13,744

 

 

 

14,544

 

 

 

11,454

 

Income before income taxes

$

109,801

 

 

$

108,282

 

 

$

37,471

 

 

 

 

 

 

 

Operating profit margin / income before income taxes margin:

 

 

 

 

 

Production Chemical Technologies

 

15.6

%

 

 

15.2

%

 

 

13.5

%

Production & Automation Technologies

 

11.0

%

 

 

13.1

%

 

 

9.1

%

Drilling Technologies

 

22.3

%

 

 

22.1

%

 

 

24.4

%

Reservoir Chemical Technologies

 

9.8

%

 

 

9.2

%

 

(173.9)%

ChampionX Consolidated

 

11.7

%

 

 

11.7

%

 

 

3.7

%

 

 

 

 

 

 

Adjusted EBITDA

 

 

 

 

 

Production Chemical Technologies

$

125,095

 

 

$

116,790

 

 

$

102,848

 

Production & Automation Technologies

 

59,322

 

 

 

60,711

 

 

 

52,101

 

Drilling Technologies

 

13,786

 

 

 

14,376

 

 

 

16,526

 

Reservoir Chemical Technologies

 

4,157

 

 

 

4,213

 

 

 

2,635

 

Corporate and other

 

(12,816

)

 

 

(9,848

)

 

 

(7,994

)

Adjusted EBITDA

$

189,544

 

 

$

186,242

 

 

$

166,116

 

 

 

 

 

 

 

Adjusted EBITDA margin

 

 

 

 

 

Production Chemical Technologies

 

20.7

%

 

 

20.3

%

 

 

16.0

%

Production & Automation Technologies

 

23.2

%

 

 

23.9

%

 

 

21.0

%

Drilling Technologies

 

25.1

%

 

 

25.1

%

 

 

27.1

%

Reservoir Chemical Technologies

 

16.6

%

 

 

17.7

%

 

 

7.4

%

ChampionX Consolidated

 

20.2

%

 

 

20.1

%

 

 

16.3

%

CHAMPIONX CORPORATION
RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL MEASURES
(UNAUDITED)

 

Three Months Ended

 

September 30,

 

June 30,

 

September 30,

(in thousands)

 

2023

 

 

 

2023

 

 

 

2022

 

Net income attributable to ChampionX

$

77,711

 

 

$

95,797

 

 

$

23,068

 

Pre-tax adjustments:

 

 

 

 

 

Loss (gain) on disposal group(1)

 

 

 

 

 

 

 

(6,409

)

Russia sanctions compliance and impacts(2)

 

95

 

 

 

433

 

 

 

(1,620

)

Restructuring and other related charges

 

1,228

 

 

 

5,353

 

 

 

67,533

 

Merger integration costs

 

 

 

 

 

 

 

652

 

Acquisition costs and related adjustments(3)

 

 

 

 

(2,341

)

 

 

(3,512

)

Intellectual property defense

 

220

 

 

 

687

 

 

 

15

 

Merger-related indemnification responsibility

 

722

 

 

 

 

 

 

 

Tulsa, Oklahoma storm damage

 

1,895

 

 

 

607

 

 

 

 

Tax impact of adjustments

 

(925

)

 

 

(1,478

)

 

 

(11,898

)

Adjusted net income attributable to ChampionX

 

80,946

 

 

 

99,058

 

 

 

67,829

 

Tax impact of adjustments

 

925

 

 

 

1,478

 

 

 

11,898

 

Net income attributable to noncontrolling interest

 

3,081

 

 

 

829

 

 

 

157

 

Depreciation and amortization

 

61,839

 

 

 

58,677

 

 

 

60,532

 

Provision for income taxes

 

29,009

 

 

 

11,656

 

 

 

14,246

 

Interest expense, net

 

13,744

 

 

 

14,544

 

 

 

11,454

 

Adjusted EBITDA

$

189,544

 

 

$

186,242

 

 

$

166,116

 

_______________________

(1) Amounts represent the loss recorded to properly adjust the carrying value of our Chemical Technologies operations in Russia to the lower of carrying value or fair value less costs to sell.
(2) Includes charges incurred related to legal and professional fees to comply with, as well as additional foreign currency exchange losses associated with, the sanctions imposed in Russia.
(3)  Includes revenue associated with the amortization of a liability established as part of the merger transaction with Ecolab Inc. to acquire the Chemical Technologies business, representing unfavorable terms under the Cross Supply Agreement, as well as costs incurred for the acquisition of businesses.

 

Three Months Ended

 

September 30,

 

June 30,

 

September 30,

(in thousands)

 

2023

 

 

 

2023

 

 

 

2022

 

Diluted earnings per share attributable to ChampionX

$

0.39

 

 

$

0.48

 

 

$

0.11

 

Per share adjustments:

 

 

 

 

 

Loss (gain) on disposal group

 

 

 

 

 

 

 

(0.03

)

Russia sanctions compliance and impacts

 

 

 

 

 

 

 

(0.01

)

Restructuring and other related charges

 

0.01

 

 

 

0.03

 

 

 

0.34

 

Merger integration costs

 

 

 

 

 

 

 

 

Acquisition costs and related adjustments

 

 

 

 

(0.01

)

 

 

(0.02

)

Intellectual property defense

 

 

 

 

 

 

 

 

Merger-related indemnification responsibility

 

0.01

 

 

 

 

 

 

 

Tulsa, Oklahoma storm damage

 

0.01

 

 

 

 

 

 

 

Tax impact of adjustments

 

(0.01

)

 

 

(0.01

)

 

 

(0.06

)

Adjusted diluted earnings per share attributable to ChampionX

$

0.41

 

 

$

0.49

 

 

$

0.33

 

CHAMPIONX CORPORATION
RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL MEASURES BY SEGMENT
(UNAUDITED)

 

Three Months Ended

 

September 30,

 

June 30,

 

September 30,

(in thousands)

 

2023

 

 

 

2023

 

 

 

2022

 

Production Chemical Technologies

 

 

 

 

 

Segment operating profit

$

94,560

 

 

$

87,163

 

 

$

86,649

 

Non-GAAP adjustments

 

1,073

 

 

 

3,944

 

 

 

(4,551

)

Depreciation and amortization

 

29,462

 

 

 

25,683

 

 

 

20,750

 

Segment adjusted EBITDA

$

125,095

 

 

$

116,790

 

 

$

102,848

 

 

 

 

 

 

 

Production & Automation Technologies

 

 

 

 

 

Segment operating profit

$

28,299

 

 

$

33,208

 

 

$

22,485

 

Non-GAAP adjustments

 

2,123

 

 

 

1,082

 

 

 

4,281

 

Depreciation and amortization

 

28,900

 

 

 

26,421

 

 

 

25,335

 

Segment adjusted EBITDA

$

59,322

 

 

$

60,711

 

 

$

52,101

 

 

 

 

 

 

 

Drilling Technologies

 

 

 

 

 

Segment operating profit

$

12,255

 

 

$

12,660

 

 

$

14,856

 

Non-GAAP adjustments

 

(8

)

 

 

212

 

 

 

15

 

Depreciation and amortization

 

1,539

 

 

 

1,504

 

 

 

1,655

 

Segment adjusted EBITDA

$

13,786

 

 

$

14,376

 

 

$

16,526

 

 

 

 

 

 

 

Reservoir Chemical Technologies

 

 

 

 

 

Segment operating profit

$

2,461

 

 

$

2,186

 

 

$

(61,711

)

Non-GAAP adjustments

 

31

 

 

 

428

 

 

 

60,756

 

Depreciation and amortization

 

1,665

 

 

 

1,599

 

 

 

3,590

 

Segment adjusted EBITDA

$

4,157

 

 

$

4,213

 

 

$

2,635

 

 

 

 

 

 

 

Corporate and other

 

 

 

 

 

Segment operating profit

$

(27,774

)

 

$

(26,935

)

 

$

(24,808

)

Non-GAAP adjustments

 

941

 

 

 

(927

)

 

 

(3,842

)

Depreciation and amortization

 

273

 

 

 

3,470

 

 

 

9,202

 

Interest expense, net

 

13,744

 

 

 

14,544

 

 

 

11,454

 

Segment adjusted EBITDA

$

(12,816

)

 

$

(9,848

)

 

$

(7,994

)

Free Cash Flow

 

Three Months Ended

 

September 30,

 

June 30,

 

September 30,

(in thousands)

 

2023

 

 

 

2023

 

 

 

2022

 

Free Cash Flow

 

 

 

 

 

Cash flows from operating activities

$

163,030

 

 

$

115,910

 

 

$

187,152

 

Less: Capital expenditures, net of proceeds from sale of fixed assets

 

(48,469

)

 

 

(27,143

)

 

 

(19,719

)

Free cash flow

$

114,561

 

 

$

88,767

 

 

$

167,433

 

 

 

 

 

 

 

Cash From Operating Activities to Revenue Ratio

 

 

 

 

 

Cash flows from operating activities

$

163,030

 

 

$

115,910

 

 

$

187,152

 

Revenue

$

939,783

 

 

$

926,600

 

 

$

1,021,561

 

 

 

 

 

 

 

Cash from operating activities to revenue ratio

 

17

%

 

 

13

%

 

 

18

%

 

 

 

 

 

 

Free Cash Flow to Revenue Ratio

 

 

 

 

 

Free cash flow

$

114,561

 

 

$

88,767

 

 

$

167,433

 

Revenue

$

939,783

 

 

$

926,600

 

 

$

1,021,561

 

 

 

 

 

 

 

Free cash flow to revenue ratio

 

12

%

 

 

10

%

 

 

16

%

 

 

 

 

 

 

Free Cash Flow to Adjusted EBITDA Ratio

 

 

 

 

 

Free cash flow

$

114,561

 

 

$

88,767

 

 

$

167,433

 

Adjusted EBITDA

$

189,544

 

 

$

186,242

 

 

$

166,116

 

 

 

 

 

 

 

Free cash flow to adjusted EBITDA ratio

 

60

%

 

 

48

%

 

 

101

%



Advertisement