checkAd

     109  0 Kommentare Solaris Oilfield Infrastructure Announces Fourth Quarter and Full Year 2023 Results and Announces Continued Shareholder Returns for First Quarter 2024

    Solaris Oilfield Infrastructure, Inc. (NYSE:SOI) (“Solaris” or the “Company”), today announced fourth quarter and full year 2023 financial and operational results.

    “2023 was a strong year for Solaris on multiple fronts. We generated positive free cash flow, raised our dividend per share twice, returned $47 million to shareholders through dividends and share repurchases and grew Adjusted EBITDA by 15% from the prior year as we built a fleet of new equipment and deployed more Solaris systems on the well sites we service,” Chairman and Chief Executive Officer Bill Zartler commented.

    “Looking to 2024, we expect to generate significantly higher free cash flow as we harvest cash from the organic investments we made over the last couple of years. We believe this additional cash flow should support continued shareholder returns and maintain our healthy balance sheet, while creating optionality in our long-term strategy for capital allocation, including organic and inorganic investments.”

    Shareholder Returns

    On October 25, 2023, Solaris’ Board of Directors approved a cash dividend of $0.12 per share of Class A common stock, which was paid on December 11, 2023 to holders of record as of December 1, 2023, and a distribution of $0.12 per unit for holders of units in Solaris Oilfield Infrastructure, LLC (“Solaris LLC,” and such holders “Solaris LLC Unitholders”), subject to the same payment and record date, or approximately $5 million in aggregate to shareholders. This represented a 9% raise in Solaris’ per-share dividend as compared to the third quarter of 2023 and the third dividend raise in Solaris’ history since initiation in 2018.

    On February 19, 2024, Solaris’s Board of Directors approved a first quarter 2024 cash dividend of $0.12 per share of Class A common stock, to be paid on March 21, 2024 to holders of record as of March 11, 2024, and a distribution of $0.12 per unit to Solaris LLC Unitholders, which is subject to the same payment and record dates, or approximately $5 million in aggregate to shareholders.

    Solaris repurchased 85,278 shares during the fourth quarter of 2023 for $0.7 million. From January 19, 2024 to February 9, 2024, Solaris repurchased an additional 1.1 million shares for approximately $8.1 million. Approximately $15 million remains in the current share repurchase authorization. Since initiating the repurchase authorization in the first quarter of 2023, Solaris has repurchased a total of 4.3 million shares of Class A common stock.

    Lesen Sie auch

    Pro forma for the announced first quarter 2024 dividend and share repurchases to date, Solaris has returned approximately $172 million cumulatively to shareholders through dividends and share repurchases since 2018, of which $47 million was returned in 2023. These shareholder returns also reflect a 20% increase in Solaris’ dividend per share since initiation and an approximately 9% net reduction in total shares outstanding over the last five years.

    Free Cash Flow, Capital Expenditures and Liquidity

    Free cash flow (defined as net cash provided by operating activities less investment in property, plant and equipment) after asset disposals was positive $16 million in the fourth quarter of 2023, including a working capital source of $4 million and capital expenditures of $7 million.

    Capital expenditures in the fourth quarter of 2023 were approximately $7 million, down over 50% from the third quarter of 2023, and were primarily related to manufacturing of top fill systems. Capital expenditures for full year 2023 were $64 million and Solaris expects full year 2024 capital expenditures to be less than $15 million, an approximately 75% year over year reduction.

    As of December 31, 2023, Solaris had $6 million of cash on the balance sheet. Solaris reduced net borrowings on the credit facility by $7 million and ended the fourth quarter of 2023 with $30 million in borrowings outstanding and $47 million of liquidity. Net debt (defined as total debt outstanding less cash) at the end of the fourth quarter of 2023 declined to $24 million compared to $34 million at the end of the third quarter of 2023.

    Fourth Quarter 2023 Financial Review

    Net income was $7 million, or $0.14 per diluted Class A share, for fourth quarter 2023, compared to third quarter 2023 net income of $8 million, or $0.16 per diluted Class A share, and fourth quarter 2022 net income of $8 million, or $0.15 per diluted Class A share. Adjusted pro forma net income for fourth quarter 2023 was $7 million, or $0.15 per fully diluted share, compared to third quarter 2023 adjusted pro forma net income of $9 million, or $0.19 per fully diluted share, and fourth quarter 2022 adjusted pro forma net income of $10 million, or $0.22 per fully diluted share.

    Revenue was $63 million for fourth quarter 2023, which was down 9% from third quarter 2023 and down 25% from fourth quarter 2022. Adjusted EBITDA for fourth quarter 2023 was $21 million, which was down 9% from third quarter 2023 and down 7% from fourth quarter 2022. The sequential decrease in revenue was driven by decreases in lower-margin ancillary last mile logistics services activity and frac crews followed. The sequential decrease in Adjusted EBITDA was impacted by the decline in Solaris system deployments related to fewer frac crews followed, as the average industry frac crew count softened into the end of 2023.

    During the fourth quarter of 2023, Solaris earned revenue on 103 fully utilized systems, which includes sand systems, top fill systems and AutoBlend systems. Total fully utilized systems were down 5% from third quarter 2023 and down 6% from fourth quarter 2022. Solaris followed an average of 64 industry frac crews on a fully utilized basis in the fourth quarter of 2023, which was down 4% from 67 frac crews followed in the third quarter of 2023.

    See “About Non-GAAP Measures” below for additional detail and reconciliations of GAAP to non-GAAP measures in the accompanying financial tables.

    Full Year 2023 Financial Review

    Net income was $39 million, or $0.78 per diluted Class A share, for full year 2023, compared to 2022 net income of $34 million, or $0.64 per diluted Class A share. Adjusted pro forma net income for full year 2023 was $37 million, or $0.83 per fully diluted share, compared to 2022 adjusted pro forma net income of $36 million, or $0.76 per fully diluted share.

    Revenue was $293 million for full year 2023, which was down 8% from 2022. Adjusted EBITDA for full year 2023 was $97 million, which was up 15% from 2022. The sequential decrease in revenue was driven by a decrease in lower-margin ancillary last mile logistics services activity, partially offset by an increase in Solaris system deployments. The higher system deployments drove the sequential increase in Adjusted EBITDA.

    Conference Call

    Solaris will host a conference call to discuss its results for fourth quarter and full year 2023 on Tuesday, February 27, 2024 at 8:00 a.m. Central Time (9:00 a.m. Eastern Time). To join the conference call from within the United States, participants may dial (844) 413-3978, or for participants outside of the United States (412) 317-6594. Participants should ask the operator to join the Solaris Oilfield Infrastructure, Inc. call. Participants are encouraged to log in to the webcast or dial in to the conference call approximately ten minutes prior to the start time. To listen via live webcast, please visit the Investor Relations section of the Company’s website at http://www.solarisoilfield.com.

    An audio replay of the conference call will be available shortly after the conclusion of the call and will remain available for approximately seven days. It can be accessed by dialing (877) 344-7529 within the United States or (412) 317-0088 outside of the United States. The conference call replay access code is 8480084. The replay will also be available in the Investor Relations section of the Company’s website shortly after the conclusion of the call and will remain available for approximately seven days.

    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 net income, adjusted diluted earnings per share, and Adjusted EBITDA 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. Although management believes the aforementioned non-GAAP financial measures are good tools for internal use and the investment community in evaluating Solaris’ 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.

    About Solaris Oilfield Infrastructure, Inc.

    Solaris Oilfield Infrastructure, Inc. (NYSE:SOI) provides mobile equipment that drives supply chain and execution efficiencies in the completion of oil and natural gas wells. Solaris’ patented systems are deployed across oil and natural gas basins in the United States. Additional information is available on our website, www.solarisoilfield.com.

    Forward Looking Statements

    This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Examples of forward-looking statements include, but are not limited to, our business strategy, our industry, our future profitability, the volatility in global oil markets, expected capital expenditures and the impact of such expenditures on performance, management changes, current and potential future long-term contracts, our future business and financial performance and our results of operations, and the other risks discussed in Part I, Item 1A. “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2023 to be filed with the U.S. Securities Exchange Commission subsequent to the issuance of this communication. Forward-looking statements are based on our current expectations and assumptions regarding our business, the economy and other future conditions. Because forward-looking statements relate to the future, by their nature, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict. As a result, our actual results may differ materially from those contemplated by the forward-looking statements. Factors that could cause our actual results to differ materially from the results contemplated by such forward-looking statements include, but are not limited to the factors discussed or referenced in our filings made from time to time with the SEC. Readers are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date hereof. Factors or events that could cause our actual results to differ may emerge from time to time, and it is not possible for us to predict all of them. We undertake no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by law.

     
     
     

    SOLARIS OILFIELD INFRASTRUCTURE, INC AND SUBSIDIARIES
    CONSOLIDATED STATEMENTS OF OPERATIONS
    (In thousands, except per share data)
    (Unaudited)
     

     

     

     

    Three Months Ended

     

    Year Ended

     

     

    December 31,

     

    September 30,

     

    December 31,

     

     

    2023

     

    2022

     

    2023

     

    2023

     

    2022

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Revenue

     

     

    60,069

     

     

     

    77,658

     

     

     

    63,147

     

     

     

    269,474

     

     

     

    300,000

     

    Revenue - related parties

     

     

    3,278

     

     

     

    6,396

     

     

     

    6,529

     

     

     

    23,473

     

     

     

    20,005

     

    Total revenue

     

     

    63,347

     

     

     

    84,054

     

     

     

    69,676

     

     

     

    292,947

     

     

     

    320,005

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Operating costs and expenses:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Cost of services (excluding depreciation and amortization)

     

     

    36,870

     

     

     

    56,696

     

     

     

    42,102

     

     

     

    177,847

     

     

     

    219,775

     

    Depreciation and amortization

     

     

    9,518

     

     

     

    8,657

     

     

     

    9,179

     

     

     

    36,185

     

     

     

    30,433

     

    Property tax contingency (1)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    3,072

     

    Selling, general and administrative

     

     

    7,229

     

     

     

    5,873

     

     

     

    6,359

     

     

     

    26,951

     

     

     

    23,074

     

    Impairment of fixed assets

     

     

     

     

     

     

     

     

    1,423

     

     

     

    1,423

     

     

     

     

    Other operating expense, net (2)

     

     

    489

     

     

     

    2,746

     

     

     

    613

     

     

     

    639

     

     

     

    1,847

     

    Total operating costs and expenses

     

     

    54,106

     

     

     

    73,972

     

     

     

    59,676

     

     

     

    243,045

     

     

     

    278,201

     

    Operating income

     

     

    9,241

     

     

     

    10,082

     

     

     

    10,000

     

     

     

    49,902

     

     

     

    41,804

     

    Interest expense, net

     

     

    (912

    )

     

     

    (181

    )

     

     

    (1,057

    )

     

     

    (3,307

    )

     

     

    (489

    )

    Total other expense

     

     

    (912

    )

     

     

    (181

    )

     

     

    (1,057

    )

     

     

    (3,307

    )

     

     

    (489

    )

    Income before income tax expense

     

     

    8,329

     

     

     

    9,901

     

     

     

    8,943

     

     

     

    46,595

     

     

     

    41,315

     

    Provision for income taxes

     

     

    1,370

     

     

     

    1,913

     

     

     

    1,305

     

     

     

    7,820

     

     

     

    7,803

     

    Net income

     

     

    6,959

     

     

     

    7,988

     

     

     

    7,638

     

     

     

    38,775

     

     

     

    33,512

     

    Less: net income related to non-controlling interests

     

     

    (2,658

    )

     

     

    (3,192

    )

     

     

    (2,704

    )

     

     

    (14,439

    )

     

     

    (12,354

    )

    Net income attributable to Solaris Oilfield Infrastructure, Inc.

     

    $

    4,301

     

     

    $

    4,796

     

     

    $

    4,934

     

     

    $

    24,336

     

     

    $

    21,158

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Earnings per share of Class A common stock - basic

     

    $

    0.14

     

     

    $

    0.15

     

     

    $

    0.16

     

     

    $

    0.78

     

     

    $

    0.64

     

    Earnings per share of Class A common stock - diluted

     

    $

    0.14

     

     

    $

    0.15

     

     

    $

    0.16

     

     

    $

    0.78

     

     

    $

    0.64

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Basic weighted average shares of Class A common stock outstanding

     

     

    29,024

     

     

     

    31,640

     

     

     

    29,025

     

     

     

    29,693

     

     

     

    31,479

     

    Diluted weighted average shares of Class A common stock outstanding

     

     

    29,024

     

     

     

    31,640

     

     

     

    29,025

     

     

     

    29,693

     

     

     

    31,479

     

    (1)

    Property tax contingency represents a reserve related to an unfavorable Texas District Court ruling related to prior period property taxes. The ruling is currently under appeal and we anticipate a ruling to be delivered sometime in the first half of 2024.

    (2)

    Other expense includes the sale or disposal of assets, insurance gains, credit losses or recoveries, severance costs, and other settlements.

     
     
     
     

    SOLARIS OILFIELD INFRASTRUCTURE, INC AND SUBSIDIARIES
    CONSOLIDATED BALANCE SHEETS
    (In thousands, except per share amounts)
    (Unaudited)
     

     

     

     

    December 31,

     

    December 31,

     

     

    2023

     

    2022

    Assets

     

     

     

     

     

     

    Current assets:

     

     

     

     

     

     

    Cash and cash equivalents

     

    $

    5,833

     

    $

    8,835

    Accounts receivable, net of allowances of $104 and $385, respectively

     

     

    44,916

     

     

    64,543

    Accounts receivable - related party

     

     

    2,378

     

     

    4,925

    Prepaid expenses and other current assets

     

     

    4,342

     

     

    5,151

    Inventories

     

     

    6,672

     

     

    5,289

    Assets held for sale

     

     

    3,000

     

     

    Total current assets

     

     

    67,141

     

     

    88,743

    Property, plant and equipment, net

     

     

    325,121

     

     

    298,160

    Non-current inventories

     

     

    1,593

     

     

    1,569

    Non-current receivables, net of allowance of $862

     

     

    1,663

     

     

    Operating lease right-of-use assets

     

     

    10,721

     

     

    4,033

    Goodwill

     

     

    13,004

     

     

    13,004

    Intangible assets, net

     

     

    702

     

     

    1,429

    Deferred tax assets

     

     

    48,010

     

     

    55,370

    Other assets

     

     

    342

     

     

    268

    Total assets

     

    $

    468,297

     

    $

    462,576

    Liabilities and Stockholders' Equity

     

     

     

     

     

     

    Current liabilities:

     

     

     

     

     

     

    Accounts payable

     

    $

    12,654

     

    $

    25,934

    Accrued liabilities

     

     

    20,292

     

     

    25,252

    Current portion of payables related to Tax Receivable Agreement

     

     

     

     

    1,092

    Current portion of operating lease liabilities

     

     

    1,385

     

     

    917

    Current portion of finance lease liabilities

     

     

    2,462

     

     

    1,924

    Other current liabilities

     

     

    408

     

     

    790

    Total current liabilities

     

     

    37,201

     

     

    55,909

    Operating lease liabilities, net of current

     

     

    11,541

     

     

    6,212

    Borrowings under the credit agreement

     

     

    30,000

     

     

    8,000

    Finance lease liabilities, net of current

     

     

    2,401

     

     

    3,429

    Payables related to Tax Receivable Agreement

     

     

    71,530

     

     

    71,530

    Other long-term liabilities

     

     

    44

     

     

    367

    Total liabilities

     

     

    152,717

     

     

    145,447

    Stockholders' equity:

     

     

     

     

     

     

    Preferred stock, $0.01 par value, 50,000 shares authorized, none issued and outstanding

     

     

     

     

    Class A common stock, $0.01 par value, 600,000 shares authorized, 28,967 shares issued and outstanding as of December 31, 2023 and 31,641 shares issued and outstanding as of December 31, 2022

     

     

    290

     

     

    317

    Class B common stock, $0.00 par value, 180,000 shares authorized, 13,674 shares issued and outstanding as of December 31, 2023 and December 31, 2022

     

     

     

     

    Additional paid-in capital

     

     

    188,379

     

     

    202,551

    Retained earnings

     

     

    17,314

     

     

    12,847

    Total stockholders' equity attributable to Solaris and members' equity

     

     

    205,983

     

     

    215,715

    Non-controlling interest

     

     

    109,597

     

     

    101,414

    Total stockholders' equity

     

     

    315,580

     

     

    317,129

    Total liabilities and stockholders' equity

     

    $

    468,297

     

    $

    462,576

     
     
     
     

    SOLARIS OILFIELD INFRASTRUCTURE, INC AND SUBSIDIARIES
    CONSOLIDATED STATEMENTS OF CASH FLOWS
    (In thousands)
    (Unaudited)

     

     

     

    Year Ended

    December 31,

     

    Three Months Ended

    December 31,

     

     

    2023

     

    2022

     

    2023

    Cash flows from operating activities:

     

     

     

     

     

     

     

     

     

    Net income

     

    $

    38,775

     

     

    $

    33,512

     

     

    $

    6,959

     

    Adjustment to reconcile net income to net cash provided by operating activities:

     

     

     

     

     

     

     

     

     

    Depreciation and amortization

     

     

    36,185

     

     

     

    30,433

     

     

     

    9,518

     

    Impairment of fixed assets

     

     

    1,423

     

     

     

     

     

     

     

    Loss on disposal of asset

     

     

    603

     

     

     

    3,707

     

     

     

    (1

    )

    Stock-based compensation

     

     

    7,741

     

     

     

    6,092

     

     

     

    1,911

     

    Amortization of debt issuance costs

     

     

    158

     

     

     

    159

     

     

     

    44

     

    Allowance for credit losses

     

     

    810

     

     

     

    (420

    )

     

     

    650

     

    Deferred income tax expense

     

     

    7,251

     

     

     

    7,683

     

     

     

    1,232

     

    Change in payables related to Tax Receivable Agreement

     

     

     

     

     

    (663

    )

     

     

     

    Other

     

     

    (913

    )

     

     

    (169

    )

     

     

    (735

    )

    Changes in assets and liabilities:

     

     

     

     

     

     

     

     

     

    Accounts receivable

     

     

    17,155

     

     

     

    (34,611

    )

     

     

    1,067

     

    Accounts receivable - related party

     

     

    2,547

     

     

     

    (1,318

    )

     

     

    4,687

     

    Prepaid expenses and other assets

     

     

    2,363

     

     

     

    6,394

     

     

     

    2,100

     

    Inventories

     

     

    (6,186

    )

     

     

    (4,622

    )

     

     

    (1,166

    )

    Accounts payable

     

     

    (10,630

    )

     

     

    13,337

     

     

     

    (4,161

    )

    Accrued liabilities

     

     

    (6,266

    )

     

     

    5,410

     

     

     

    1,478

     

    Payments pursuant to tax receivable agreement

     

     

    (1,092

    )

     

     

     

     

     

     

    Property tax contingency (1)

     

     

     

     

     

    3,072

     

     

     

     

    Net cash provided by operating activities

     

     

    89,924

     

     

     

    67,996

     

     

     

    23,583

     

    Cash flows from investing activities:

     

     

     

     

     

     

     

     

     

    Investment in property, plant and equipment

     

     

    (64,388

    )

     

     

    (81,411

    )

     

     

    (7,271

    )

    Cash received from insurance proceeds

     

     

    122

     

     

     

    1,463

     

     

     

     

    Proceeds from disposal of assets

     

     

    2,263

     

     

     

    409

     

     

     

    98

     

    Net cash used in investing activities

     

     

    (62,003

    )

     

     

    (79,539

    )

     

     

    (7,173

    )

    Cash flows from financing activities:

     

     

     

     

     

     

     

     

     

    Share and unit repurchases and retirements

     

     

    (26,436

    )

     

     

     

     

     

    (679

    )

    Distribution to unitholders (includes distribution of $6.2 million at $0.45/unit, $5.8 million at $0.42/unit and $1.6 million at $0.12/unit, respectively)

     

     

    (6,634

    )

     

     

    (5,763

    )

     

     

    (1,641

    )

    Dividend paid to Class A common stock shareholders

     

     

    (14,072

    )

     

     

    (13,804

    )

     

     

    (3,670

    )

    Payments under finance leases

     

     

    (2,502

    )

     

     

    (1,610

    )

     

     

    (594

    )

    Payments under insurance premium financing

     

     

    (1,794

    )

     

     

    (1,484

    )

     

     

    (414

    )

    Proceeds from stock option exercises

     

     

     

     

     

    6

     

     

     

     

    Cancelled shares withheld for taxes from RSU vesting

     

     

    (1,364

    )

     

     

    (1,106

    )

     

     

     

    Borrowings under the credit agreement

     

     

    35,000

     

     

     

    11,000

     

     

     

     

    Repayment of credit agreement

     

     

    (13,000

    )

     

     

    (3,000

    )

     

     

    (7,000

    )

    Payments related to debt issuance costs

     

     

    (121

    )

     

     

    (358

    )

     

     

    (30

    )

    Net cash used in financing activities

     

     

    (30,923

    )

     

     

    (16,119

    )

     

     

    (14,028

    )

    Net (decrease)/increase in cash and cash equivalents

     

     

    (3,002

    )

     

     

    (27,662

    )

     

     

    2,382

     

    Cash and cash equivalents at beginning of period

     

     

    8,835

     

     

     

    36,497

     

     

     

    3,451

     

    Cash and cash equivalents at end of period

     

    $

    5,833

     

     

    $

    8,835

     

     

    $

    5,833

     

    Non-cash activities

     

     

     

     

     

     

     

     

     

    Investing:

     

     

     

     

     

     

     

     

     

    Capitalized depreciation in property, plant and equipment

     

     

    432

     

     

     

    555

     

     

     

    135

     

    Capitalized stock based compensation

     

     

    539

     

     

     

    386

     

     

     

    129

     

    Property and equipment additions incurred but not paid at period-end

     

     

    1,284

     

     

     

    3,173

     

     

     

    1,284

     

    Property, plant and equipment additions transferred from inventory

     

     

    4,780

     

     

     

    1,826

     

     

     

    2,205

     

    Additions to fixed assets through finance leases

     

     

    2,012

     

     

     

    6,863

     

     

     

     

    Financing:

     

     

     

     

     

     

     

     

     

    Insurance premium financing

     

     

    1,520

     

     

     

    1,931

     

     

     

     

    Cash paid for:

     

     

     

     

     

     

     

     

     

    Interest

     

     

    2,958

     

     

     

    249

     

     

     

    879

     

    Income taxes

     

     

    478

     

     

     

    370

     

     

     

     

    (1)

    Property tax contingency represents a reserve related to an unfavorable Texas District Court ruling related to prior period property taxes. The ruling is currently under appeal. 

     
     
     
     

    SOLARIS OILFIELD INFRASTRUCTURE, INC AND SUBSIDIARIES
    RECONCILIATION AND CALCULATION OF NON-GAAP FINANCIAL AND OPERATIONAL MEASURES
    (In thousands)
    (Unaudited)
     

     

    EBITDA AND ADJUSTED EBITDA 

     

    We view EBITDA and Adjusted EBITDA as important indicators of performance. We use them to assess our results of operations because it allows us, our investors and our lenders to compare our operating performance on a consistent basis across periods by removing the effects of varying levels of interest expense due to our capital structure, depreciation and amortization due to our asset base and other items that impact the comparability of financial results from period to period. We present EBITDA and Adjusted EBITDA because we believe they provide useful information regarding trends and other factors affecting our business in addition to measures calculated under generally accepted accounting principles in the United States (“GAAP”). 

     

    We define EBITDA as net income, plus (i) depreciation and amortization expense, (ii) interest expense and (iii) income tax expense, including franchise taxes. We define Adjusted EBITDA as EBITDA plus (i) stock-based compensation expense and (ii) certain non-cash items and extraordinary, unusual or non-recurring gains, losses or expenses. 

     

    EBITDA and Adjusted EBITDA should not be considered in isolation or as substitutes for an analysis of our results of operation and financial condition as reported in accordance with GAAP. Net income is the GAAP measure most directly comparable to EBITDA and Adjusted EBITDA. EBITDA and Adjusted EBITDA should not be considered alternative to net income presented in accordance with GAAP. Because EBITDA and Adjusted EBITDA may be defined differently by other companies in our industry, our definitions of EBITDA and Adjusted EBITDA may not be comparable to similarly titled measures of other companies, thereby diminishing their utility. 

     

    The following table presents a reconciliation of net income to EBITDA and Adjusted EBITDA for each of the periods indicated. 

     

     

     

    Three Months Ended

     

    Year Ended

     

     

    December 31,

     

    September 30,

     

    December 31,

     

     

    2023

     

    2022

     

    2023

     

    2023

     

    2022

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net income

     

    $

    6,959

     

     

    $

    7,988

     

     

    $

    7,638

     

    $

    38,775

     

    $

    33,512

     

    Depreciation and amortization

     

     

    9,518

     

     

     

    8,657

     

     

     

    9,179

     

     

    36,185

     

     

    30,433

     

    Interest expense, net

     

     

    912

     

     

     

    181

     

     

     

    1,057

     

     

    3,307

     

     

    489

     

    Income taxes (1)

     

     

    1,370

     

     

     

    1,913

     

     

     

    1,305

     

     

    7,820

     

     

    7,803

     

    EBITDA

     

    $

    18,759

     

     

    $

    18,739

     

     

    $

    19,179

     

    $

    86,087

     

    $

    72,237

     

    Property tax contingency (2)

     

     

     

     

     

     

     

     

     

     

     

     

    3,072

     

    Stock-based compensation expense (3)

     

     

    1,911

     

     

     

    1,427

     

     

     

    1,917

     

     

    7,732

     

     

    6,092

     

    Loss on disposal of assets

     

     

    (4

    )

     

     

    2,729

     

     

     

    746

     

     

    386

     

     

    3,754

     

    Impairment on fixed assets (4)

     

     

     

     

     

     

     

     

    1,423

     

     

    1,423

     

     

     

    Change in payables related to Tax Receivable Agreement (5)

     

     

     

     

     

    (10

    )

     

     

     

     

     

     

    (663

    )

    Credit losses

     

     

    650

     

     

     

     

     

     

     

     

    810

     

     

    (420

    )

    Other (6)

     

     

    6

     

     

     

    159

     

     

     

    163

     

     

    255

     

     

    (290

    )

    Adjusted EBITDA

     

    $

    21,322

     

     

    $

    23,044

     

     

    $

    23,428

     

    $

    96,693

     

    $

    83,782

     

    _________________________

    (1)

    Federal and state income taxes. 

    (2)

    Property tax contingency represents a reserve related to an unfavorable Texas District Court ruling related to prior period property taxes. The ruling is currently under appeal and we anticipate a ruling to be delivered sometime in the first half of 2024.

    (3)

    Represents stock-based compensation expense related to restricted stock awards and performance-based restricted stock units. 

    (4)

    Impairment recorded on certain fixed assets classified as assets held for sale during the three months ended September 30, 2023. 

    (5)

    Reduction in liability due to state tax rate change. 

    (6)

    Other includes gains on insurance claims and other settlements. 

     
     
     
     

    ADJUSTED PRO FORMA NET INCOME AND ADJUSTED PRO FORMA EARNINGS PER FULLY DILUTED SHARE 

     

    Adjusted pro forma net income represents net income attributable to Solaris assuming the full exchange of all outstanding membership interests in Solaris LLC not held by Solaris Oilfield Infrastructure, Inc. for shares of Class A common stock, adjusted for certain non-recurring items that the Company doesn't believe directly reflect its core operations and may not be indicative of ongoing business operations. Adjusted pro forma earnings per fully diluted share is calculated by dividing adjusted pro forma net income by the weighted-average shares of Class A common stock outstanding, assuming the full exchange of all outstanding units of Solaris LLC (“Solaris LLC Units”), after giving effect to the dilutive effect of outstanding equity-based awards. 

     

    When used in conjunction with GAAP financial measures, adjusted pro forma net income and adjusted pro forma earnings per fully diluted share are supplemental measures of operating performance that the Company believes are useful measures to evaluate performance period over period and relative to its competitors. By assuming the full exchange of all outstanding Solaris LLC Units, the Company believes these measures facilitate comparisons with other companies that have different organizational and tax structures, as well as comparisons period over period because it eliminates the effect of any changes in net income attributable to Solaris as a result of increases in its ownership of Solaris LLC, which are unrelated to the Company's operating performance, and excludes items that are non-recurring or may not be indicative of ongoing operating performance. 

     

    Adjusted pro forma net income and adjusted pro forma earnings per fully diluted share are not necessarily comparable to similarly titled measures used by other companies due to different methods of calculation. Presentation of adjusted pro forma net income and adjusted pro forma earnings per fully diluted share should not be considered alternatives to net income and earnings per share, as determined under GAAP. While these measures are useful in evaluating the Company's performance, it does not account for the earnings attributable to the non-controlling interest holders and therefore does not provide a complete understanding of the net income attributable to Solaris. Adjusted pro forma net income and adjusted pro forma earnings per fully diluted share should be evaluated in conjunction with GAAP financial results. A reconciliation of adjusted pro forma net income to net income attributable to Solaris, the most directly comparable GAAP measure, and the computation of adjusted pro forma earnings per fully diluted share are set forth below. 

     

     

     

    Three Months Ended

     

    Year Ended

     

     

    December 31,

     

    September 30,

     

    December 31,

     

     

    2023

     

    2022

     

    2023

     

    2023

     

    2022

    Numerator:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net income attributable to Solaris

     

    $

    4,301

     

     

    $

    4,796

     

     

    $

    4,934

     

     

    $

    24,336

     

     

    $

    21,158

     

    Adjustments:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Reallocation of net income attributable to non-controlling interests from the assumed exchange of LLC Interests (1)

     

     

    2,658

     

     

     

    3,192

     

     

     

    2,704

     

     

     

    14,439

     

     

     

    12,354

     

    Loss on disposal of assets

     

     

    (4

    )

     

     

    2,729

     

     

     

    746

     

     

     

    386

     

     

     

    3,754

     

    Impairment on fixed assets (2)

     

     

     

     

     

     

     

     

    1,423

     

     

     

    1,423

     

     

     

     

    Property tax contingency (3)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    3,072

     

    Change in payables related to Tax Receivable Agreement (4)

     

     

     

     

     

    (10

    )

     

     

     

     

     

     

     

     

    (663

    )

    Credit losses

     

     

    650

     

     

     

     

     

     

     

     

     

    810

     

     

     

    (420

    )

    Other (5)

     

     

    6

     

     

     

    159

     

     

     

    163

     

     

     

    255

     

     

     

    (290

    )

    Incremental income tax expense

     

     

    (976

    )

     

     

    (671

    )

     

     

    (1,453

    )

     

     

    (4,192

    )

     

     

    (3,452

    )

    Adjusted pro forma net income

     

    $

    6,635

     

     

    $

    10,195

     

     

    $

    8,517

     

     

    $

    37,457

     

     

    $

    35,513

     

    Denominator:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Weighted average shares of Class A common stock outstanding

     

     

    29,024

     

     

     

    31,640

     

     

     

    29,025

     

     

     

    29,693

     

     

     

    31,479

     

    Adjustments:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Potentially dilutive shares (6)

     

     

    15,252

     

     

     

    14,968

     

     

     

    15,448

     

     

     

    15,268

     

     

     

    14,979

     

    Adjusted pro forma fully weighted average shares of Class A common stock outstanding - diluted

     

     

    44,276

     

     

     

    46,608

     

     

     

    44,473

     

     

     

    44,961

     

     

     

    46,458

     

    Adjusted pro forma earnings per share - diluted

     

    $

    0.15

     

     

    $

    0.22

     

     

    $

    0.19

     

     

    $

    0.83

     

     

    $

    0.76

     

    (1)

    Assumes the exchange of all outstanding Solaris LLC Units for shares of Class A common stock at the beginning of the relevant reporting period, resulting in the elimination of the non-controlling interest and recognition of the net income attributable to non-controlling interests.

    (2)

    Impairment recorded on certain fixed assets classified as assets held for sale during the three months ended September 30, 2023.

    (3)

    Property tax contingency represents a reserve related to an unfavorable Texas District Court ruling related to prior period property taxes. The ruling is currently under appeal and we anticipate a ruling to be delivered sometime in the first half of 2024. 

    (4)

    Reduction in liability due to state tax rate change.

    (5)

    Other includes gains on insurance claims and other settlements.

    (6)

    Assumes the exchange of all outstanding Solaris LLC Units for shares of Class A common stock and vesting of Restricted stock awards and Performance-based restricted stock awards at the beginning of the relevant reporting periods.

     


    The Solaris Oilfield Infrastructure Registered (A) Stock at the time of publication of the news with a fall of -0,77 % to 7,71EUR on NYSE stock exchange (26. Februar 2024, 22:15 Uhr).


    Business Wire (engl.)
    0 Follower
    Autor folgen

    Solaris Oilfield Infrastructure Announces Fourth Quarter and Full Year 2023 Results and Announces Continued Shareholder Returns for First Quarter 2024 Solaris Oilfield Infrastructure, Inc. (NYSE:SOI) (“Solaris” or the “Company”), today announced fourth quarter and full year 2023 financial and operational results. “2023 was a strong year for Solaris on multiple fronts. We generated positive free …