ChampionX Reports Third Quarter 2020 Results
ChampionX Corporation reported third quarter 2020 results, with revenues of $633.5 million and a net loss of $7.9 million. The company achieved an adjusted EBITDA of $86.8 million and generated $111.4 million in operating cash flow. ChampionX repaid $82 million in debt and increased its annualized cost synergy target from $75 million to $125 million. Despite a challenging environment due to COVID-19, pro forma revenues rose 3% sequentially, underpinned by strong free cash flow generation and strategic contract acquisitions.
- Revenue of $633.5 million, up 3% sequentially.
- Generated adjusted EBITDA of $86.8 million, a 38% sequential increase.
- Achieved free cash flow of $98.6 million, representing 16% of revenue.
- Repaid $82 million of debt, enhancing balance sheet strength.
- Increased annualized cost synergies target to $125 million from $75 million.
- Net loss of $7.9 million, compared to a profit of $11.4 million a year earlier.
- Adjusted net income decreased by 71% year-over-year, indicating pressure on profitability.
- Revenue of
$633.5 million - Net loss attributable to ChampionX of
$7.9 million ; adjusted net income of$5.5 million - Adjusted EBITDA of
$86.8 million - Cash from operating activities of
$111.4 million and free cash flow of$98.6 million (16% of revenue); free cash flow of$132.0 million excluding$33.4 million of cash payments for transaction and integration expenses - Repaid
$82 million of debt - Increasing our annualized run-rate cost synergies target to
$125 million (versus prior$75 million )
THE WOODLANDS, Texas, Oct. 28, 2020 (GLOBE NEWSWIRE) -- ChampionX Corporation (“ChampionX”) (NYSE: CHX) (“the Company”) today announced third quarter of 2020 results, our first full quarter following the June 3, 2020 combination of the Company with the legacy ChampionX business.
For the third quarter of 2020, revenue was
Results on a pro forma basis for ChampionX for prior periods are provided supplementary to the actual results of the Company and represent results on a nine month to-date basis as if legacy ChampionX was combined with the Company for the entire period. Pro forma results are presented in the section titled “ChampionX Pro Forma Results.” For additional information on the pro forma results see note titled “Results on a Pro Forma Basis” below and the tables included in this release.i
CEO Commentary
“The health and safety of our employees remains our highest priority, and we continue in our commitment to take all necessary steps to protect them as we navigate through this global pandemic,” ChampionX’s President and Chief Executive Officer Sivasankaran “Soma” Somasundaram said. “I thank all our employees for their continued dedication as they continue to demonstrate outstanding adaptability and flexibility during these uncertain and challenging times. It is a privilege and an honor for me to lead such a high-performing team.”
“The third quarter marked our first full quarter as a new company. Our strong results demonstrate the power of our strengthened portfolio, expanded global scale, as well as meaningful synergy opportunities, all of which we identified as key reasons to bring together our two organizations. While our third quarter pro forma revenue increased a modest
“Amid this severe industry downturn, we further demonstrated the strong positive free cash flow profile of our company as we generated free cash flow of
“We are proud of how our team is executing on our merger integration plans. Our execution and realization of cost synergies is accelerating and given our progress to date, we now expect to exit 2020 at an annualized run rate of
“Our performance is underpinned by our relentless focus on helping our customers succeed. In the recent supplier performance report on Artificial Lift published by Kimberlite, ChampionX was again ranked as the leader in customer loyalty, as measured by Net Promoter Score, based on feedback from 400+ customers from 200+ oil & gas companies globally. We have earned this honor five years in a row.
“As we look at the fourth quarter, while visibility continues to remain challenging due to the uncertainty caused by the COVID pandemic, combined with seasonal impacts of holidays and year end E&P budget exhaustion, we are encouraged by the stabilization in the price of oil and the October activity so far. On a consolidated basis, in the fourth quarter we expect revenue to be between
“We are even more excited today about the possibilities for our combined company than we were at the closing of the merger. Our disciplined operating model, differentiated products and technology, strong free cash flow, and enhanced production-focused portfolio, combined with a strong and motivated team, will enable us to be a long-term winner in the evolving global oil & gas industry.”
ChampionX Actual Results
| Three Months Ended | Variance | |||||||||||||||||
| (dollars in thousands, except per share amounts) | Sep 30, 2020 | Jun 30, 2020 | Sep 30, 2019 | Sequential | Year-over-year | |||||||||||||
| Revenue | $ | 633,526 | $ | 298,914 | $ | 276,839 | N/M | N/M | ||||||||||
| Net income (loss) attributable to ChampionX | $ | (7,914 | ) | $ | (109,645 | ) | $ | 11,394 | N/M | N/M | ||||||||
| Diluted earnings (loss) per share attributable to ChampionX | $ | (0.04 | ) | $ | (0.95 | ) | $ | 0.15 | N/M | N/M | ||||||||
| Adjusted net income (loss) attributable to ChampionX | $ | 5,451 | $ | (49,234 | ) | $ | 18,621 | N/M | (71)% | |||||||||
| Adjusted diluted earnings (loss) per share attributable to ChampionX | $ | 0.03 | $ | (0.43 | ) | $ | 0.24 | N/M | (88)% | |||||||||
| Income (loss) before income taxes | $ | (11,294 | ) | $ | (110,001 | ) | $ | 15,013 | N/M | N/M | ||||||||
| Income (loss) before income taxes margin | (1.8 | )% | (36.8 | )% | 5.4 | % | N/M | N/M | ||||||||||
| Adjusted EBITDA | $ | 86,822 | $ | 34,461 | $ | 63,648 | ||||||||||||
| Adjusted EBITDA margin | 13.7 | % | 11.5 | % | 23.0 | % | 220 bps | (930) bps | ||||||||||
| Net cash provided by operating activities | $ | 111,399 | $ | 48,811 | $ | 64,089 | ||||||||||||
| Capital expenditures | $ | 12,847 | $ | 11,855 | $ | 8,901 | ||||||||||||
N/M - not meaningful
ChampionX consolidated actual results in the third quarter of 2020 include the results of operations of the legacy Apergy businesses and results from legacy ChampionX for the entire period. ChampionX consolidated actual results in the second quarter of 2020 include the results of operations of the legacy Apergy businesses for the entire period, and results from legacy ChampionX for June 2020. Third quarter 2019 results represent the results of operations of the legacy Apergy businesses.
Third quarter 2020 consolidated revenue includes
Production Chemical Technologies - Actual Results
| Three Months Ended | Variance | |||||||||
| (dollars in thousands) | Sep 30, 2020 | Jun 30, 2020 | Sequential | |||||||
| Revenue | $ | 410,151 | $ | 136,002 | N/M | |||||
| Operating profit | $ | 35,172 | $ | 9,922 | N/M | |||||
| Operating profit margin | 8.6 | % | 7.3 | % | 130 bps | |||||
| Adjusted segment EBITDA | $ | 71,505 | $ | 22,431 | N/M | |||||
| Adjusted segment EBITDA margin | 17.4 | % | 16.5 | % | 90 bps | |||||
Actual results for Production Chemical Technologies for the second quarter of 2020 only includes the month of June, which makes sequential comparisons for the third quarter of 2020 not meaningful.
Production & Automation Technologies - Actual Results
| Three Months Ended | Variance | |||||||||||||||||
| (dollars in thousands) | Sep 30, 2020 | Jun 30, 2020 | Sep 30, 2019 | Sequential | Year-over-year | |||||||||||||
| Revenue | $ | 136,921 | $ | 114,741 | $ | 221,962 | (38)% | |||||||||||
| Operating profit (loss) | $ | (7,454 | ) | $ | (37,168 | ) | $ | 18,917 | N/M | N/M | ||||||||
| Operating profit (loss) margin | (5.4 | )% | (32.4 | )% | 8.5 | % | 2700 bps | (1390) bps | ||||||||||
| Adjusted segment EBITDA | $ | 24,995 | $ | 14,492 | $ | 50,462 | 72 | % | (50 | )% | ||||||||
| Adjusted segment EBITDA margin | 18.3 | % | 12.6 | % | 22.7 | % | 570 bps | (440) bps | ||||||||||
N/M - not meaningful
In the third quarter of 2020, Production & Automation Technologies revenue increased
Revenue from digital products was
In the third quarter of 2020, segment operating loss was
Drilling Technologies - Actual Results
| Three Months Ended | Variance | |||||||||||||||||
| (dollars in thousands) | Sep 30, 2020 | Jun 30, 2020 | Sep 30, 2019 | Sequential | Year-over-year | |||||||||||||
| Revenue | $ | 15,715 | $ | 20,948 | $ | 54,877 | (25)% | (71)% | ||||||||||
| Operating profit (loss) | $ | (5,127 | ) | $ | (3,811 | ) | $ | 13,797 | N/M | N/M | ||||||||
| Operating profit (loss) margin | (32.6 | )% | (18.2 | )% | 25.1 | % | (1440) bps | (5770) bps | ||||||||||
| Adjusted segment EBITDA | $ | (2,782 | ) | $ | 1,800 | $ | 16,567 | N/M | N/M | |||||||||
| Adjusted segment EBITDA margin | (17.7 | )% | 8.6 | % | 30.2 | % | (2630) bps | (4790) bps | ||||||||||
N/M - not meaningful
In the third quarter of 2020, Drilling Technologies revenue decreased by
Diamond bearings revenue in the third quarter of 2020 was
In the third quarter of 2020, segment operating loss was
Sequentially, the average worldwide and U.S. rig counts declined
Reservoir Chemical Technologies - Actual Results
| Three Months Ended | Variance | |||||||||
| (dollars in thousands) | Sep 30, 2020 | Jun 30, 2020 | Sequential | |||||||
| Revenue | $ | 21,264 | $ | 9,306 | N/M | |||||
| Operating loss | $ | (3,819 | ) | $ | (2,811 | ) | N/M | |||
| Operating loss margin | (18.0 | )% | (30.2 | )% | 1220 bps | |||||
| Adjusted segment EBITDA | $ | (1,432 | ) | $ | (314 | ) | N/M | |||
| Adjusted segment EBITDA margin | (6.7 | )% | (3.4 | )% | (330) bps | |||||
Actual results for Reservoir Chemical Technologies for the second quarter of 2020 only includes the month of June, which makes sequential comparisons for third quarter of 2020 not meaningful.
ChampionX Pro Forma Results
Results on a pro forma basis for ChampionX are provided supplementary to the actual results of the Company and represent results as if legacy ChampionX was combined with the Company for the entire period.
| Three Months Ended | Variance | |||||||||||||||||
| (dollars in thousands, except per share amounts) | Sep 30, 2020 | Jun 30, 2020 | Sep 30, 2019 | Sequential | Year-over-year | |||||||||||||
| Pro forma revenue | $ | 633,526 | $ | 614,684 | $ | 866,506 | (27)% | |||||||||||
| Pro forma net income (loss) attributable to ChampionX | $ | 4,667 | $ | (60,100 | ) | $ | 53,251 | N/M | (91)% | |||||||||
| Pro forma income (loss) before income taxes | $ | 4,998 | $ | (45,089 | ) | $ | 77,197 | N/M | (94)% | |||||||||
| Pro forma Income (loss) before income taxes margin | 0.8 | % | (7.3 | )% | 8.9 | % | 810 bps | (810) bps | ||||||||||
| Pro forma adjusted EBITDA | $ | 86,822 | $ | 62,754 | $ | 167,343 | (48)% | |||||||||||
| Pro forma adjusted EBITDA margin | 13.7 | % | 10.2 | % | 19.3 | % | 350 bps | (560) bps | ||||||||||
N/M - not meaningful
Third quarter of 2020 consolidated revenue includes
Revenue for the full third quarter of 2020 was
Production Chemical Technologies - Pro Forma Results
| Three Months Ended | Variance | |||||||||||||||||
| (dollars in thousands) | Sep 30, 2020 | Jun 30, 2020 | Sep 30, 2019 | Sequential | Year-over-year | |||||||||||||
| Revenue | $ | 410,151 | $ | 433,128 | $ | 514,189 | (5)% | (20)% | ||||||||||
| Operating profit | $ | 42,793 | $ | 37,154 | $ | 69,536 | (38)% | |||||||||||
| Operating profit margin | 10.4 | % | 8.6 | % | 13.5 | % | 180 bps | (310) bps | ||||||||||
| Adjusted segment EBITDA | $ | 71,505 | $ | 58,466 | $ | 90,953 | (21)% | |||||||||||
| Adjusted segment EBITDA margin | 17.4 | % | 13.5 | % | 17.7 | % | 390 bps | (30) bps | ||||||||||
Results on a pro forma basis for the Production Chemical Technologies segment are provided supplementary to the results of the segment included in the actual results for the Company. See note titled “Results on a Pro Forma Basis” below and the tables included in this release.
Production Chemical Technologies revenue for the full third quarter of 2020 decreased
Operating profit for the full third quarter of 2020 was
Reservoir Chemical Technologies - Pro Forma Results
| Three Months Ended | Variance | |||||||||||||||||
| (dollars in thousands) | Sep 30, 2020 | Jun 30, 2020 | Sep 30, 2019 | Sequential | Year-over-year | |||||||||||||
| Revenue | $ | 21,264 | $ | 27,950 | $ | 75,441 | (24)% | (72)% | ||||||||||
| Operating profit | $ | (3,562 | ) | $ | (16,072 | ) | $ | 3,130 | N/M | N/M | ||||||||
| Operating profit margin | (16.8 | )% | (57.5 | )% | 4.1 | % | 4070 bps | (2090) bps | ||||||||||
| Adjusted segment EBITDA | $ | (1,432 | ) | $ | (9,573 | ) | $ | 9,657 | N/M | N/M | ||||||||
| Adjusted segment EBITDA margin | (6.7 | )% | (34.3 | )% | 12.8 | % | 2760 bps | (1950) bps | ||||||||||
N/M - not meaningful
Results on a pro forma basis for the Reservoir Chemical Technologies segment are provided supplementary to the results of the segment included in the actual results for the Company. See note titled “Results on a Pro Forma Basis” below and the tables included in this release.
Reservoir Chemical Technologies revenue for the full third quarter for 2020 decreased by
For the full third quarter for 2020, segment operating loss was
Other Business Highlights
- In the third quarter, ChampionX and its employees were actively involved in hurricane relief efforts along the Louisiana and Texas Gulf Coast.
- Production Chemical Technologies secured a sole-source contract with a leading E&P operator.
- Production & Automation Technologies secured a multi-year international artificial lift contract, which resulted directly from our Better Together (production chemicals and artificial lift systems) joint sales efforts.
- Our Digital team shipped an order for our Spotlight edge hardware (for monitoring and analysis of online compressors and engines) with a leading E&P operator in Latin America
- Successful Drilling Technologies bearings tests continue for non-oilfield applications (e.g., power generation, industrial mixers, pumps and motors).
- Drilling Technologies has been issued 29 patents year-to-date.
Conference Call Details
ChampionX Corporation will host a conference call on Thursday, October 29, 2020, to discuss its third quarter 2020 financial results. The call will begin at 10:00 a.m. Eastern Time. Presentation materials that supplement the conference call are 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 1-888-424-8151 in the United States and Canada or 1-847-585-4422 for international calls. Please call approximately 15 minutes prior to the scheduled start time and reference ChampionX conference call number 6310 375.
A replay of the conference call will be available on ChampionX’s website or at https://onlineexperiences.com/Launch/QReg/ShowUUID=A91BE40C-0628-492F-9708-DB6FE4F6676D&LangLocaleID=1033. Enter passcode 49983378.
Results on a Pro Forma Basis
On June 3, 2020, Apergy Corporation closed on the acquisition of ChampionX Holding, Inc. (“the Transaction”) and assumed the name ChampionX Corporation (“ChampionX”). Actual results reflect the respective contributions from each company based on the close of the Transaction. For comparative purposes, management has also presented herein certain unaudited pro forma financial information as if the Transaction was completed on January 1, 2019, including results on a pro forma basis for revenue, income before income taxes, income before income taxes margin, adjusted EBITDA, adjusted EBITDA margin, segment revenue, segment operating profit (loss), adjusted segment EBITDA, adjusted segment EBITDA margin for the quarterly periods ended September 30, 2020, June 30, 2020, and September 30, 2019. The financial results on a pro forma basis are provided to assist investors in assessing ChampionX’s performance on a basis that includes the combined results of operations of both Apergy Corporation and ChampionX Holding, Inc. for the full reporting period. ChampionX management believes this unaudited pro forma historical financial information helps investors understand the long-term profitability trends of its newly combined business giving effect to the Transaction and facilitates comparisons of our profitability to prior and future periods and to our peers. The historical financial results on a pro forma basis herein may not be comparable to similarly titled measures reported by other companies.
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, adjusted diluted earnings per share attributable to ChampionX, pro forma adjusted EBITDA, pro forma adjusted EBITDA margin, pro forma segment revenue, pro forma segment operating profit (loss), and pro forma adjusted segment EBITDA reflect the core operating results of our businesses and help facilitate comparisons of operating performance across periods. In addition, free cash flow and free cash flow to revenue ratio are used by management to measure our ability to generate positive cash flow for debt reduction and to support our strategic objectives, while adjusted working capital provides a meaningful measure of operational results by showing changes caused by revenue or our operational initiatives. 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 comparable GAAP measures is included in the accompanying financial tables.
This press release also contains certain forward-looking non-GAAP financial measures, including adjusted EBITDA. Due to the forward-looking nature of the aforementioned non-GAAP financial measure, management cannot reliably or reasonably predict certain of the necessary components of the most directly comparable forward-looking GAAP measures, such as net income. Accordingly, we are unable to present a quantitative reconciliation of such forward looking non-GAAP financial measures to their most directly comparable forward-looking GAAP financial measures. Amounts excluded from these non-GAAP measures in future periods could be significant. 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.
About ChampionX
ChampionX (formerly known as Apergy Corporation) is a global leader in chemistry solutions and highly engineered equipment and technologies that help companies drill for and produce oil and gas safely and efficiently around the world. ChampionX’s products provide efficient functioning throughout the lifecycle of a well with a focus on the production phase of wells.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, (1) demand for our products and services, which is affected by the price and demand for crude oil and natural gas, (2) our ability to successfully compete in our industry, (3) our ability to develop and implement new products and technologies, and protect and maintain critical intellectual property assets, (4) cost inflation and availability of raw materials, (5) evolving legal, regulatory, tax and tariff policies and regimes, (6) potential liabilities arising out of the installation and use of our products, (7) continuing consolidation within our customers’ industry, (8) a failure of our information technology infrastructure or any significant breach of cyber security, (9) risks relating to our international operations and expansion into new geographic markets, including disruptions in the political, regulatory, economic and social conditions of those countries, (10) failure to attract, retain and develop key management, (11) credit risks, including bankruptcies among our customer base or the loss of significant customers, (12) dependence on joint venture and other local partners, (13) deterioration in future expected profitability or cash flows and its effect on our goodwill, (14) risks relating to improper conduct by any of our employees, agents or business partners, (15) fluctuations in currency markets, (16) the impact of natural disasters and pandemics, (17) changes in industry-specific conditions, including changes in production by OPEC, (18) the level of our indebtedness, (19) our ability to remediate the material weaknesses in internal control over financial reporting, (20) our ability to realize the anticipated cost synergies and growth opportunities from the Merger, (21) challenges in integrating the businesses of legacy Apergy and legacy ChampionX, (22) tax liabilities that could arise as a result of the Merger, (23) our ability to successfully replace the corporate services and financial strength legacy ChampionX received from Ecolab, (24) limitations on our ability to engage in certain transactions and certain activities competitive with Ecolab, and (25) other risk factors detailed from time to time in ChampionX’s reports filed with the Securities and Exchange Commission. 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
i Adjusted net income attributable to ChampionX, adjusted EBITDA, adjusted EBITDA margin, adjusted segment EBITDA, adjusted segment EBITDA margin, pro forma revenue, pro forma adjusted EBITDA, pro forma adjusted EBITDA margin, pro forma adjusted segment EBITDA pro forma adjusted segment EBITDA margin, free cash flow, and free cash flow to revenue, are non-GAAP measures. See section titled “About Non-GAAP Measures” below for details on the non-GAAP measures used in this release.
CHAMPIONX CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(UNAUDITED)
| Three Months Ended | Nine Months Ended | ||||||||||||||||||
| Sep 30, | Jun 30, | Sep 30, | September 30, | ||||||||||||||||
| (in thousands, except per share amounts) | 2020 | 2020 | 2019 | 2020 | 2019 | ||||||||||||||
| Revenue | $ | 633,526 | $ | 298,914 | $ | 276,839 | $ | 1,193,874 | $ | 883,503 | |||||||||
| Cost of goods and services | 505,066 | 266,684 | 184,140 | 950,845 | 579,033 | ||||||||||||||
| Gross profit | 128,460 | 32,230 | 92,699 | 243,029 | 304,470 | ||||||||||||||
| Selling, general and administrative expense | 122,156 | 130,657 | 68,405 | 330,956 | 199,221 | ||||||||||||||
| Goodwill and long-lived asset impairment | — | — | — | 657,251 | 1,746 | ||||||||||||||
| Interest expense, net | 15,935 | 11,262 | 9,590 | 36,236 | 30,226 | ||||||||||||||
| Other (income) expense, net | 1,663 | 312 | (309 | ) | 342 | 3,469 | |||||||||||||
| Income (loss) before income taxes | (11,294 | ) | (110,001 | ) | 15,013 | (781,756 | ) | 69,808 | |||||||||||
| Provision for (benefit from) income taxes | (3,962 | ) | (954 | ) | 3,425 | (31,922 | ) | 15,274 | |||||||||||
| Net income (loss) | (7,332 | ) | (109,047 | ) | 11,588 | (749,834 | ) | 54,534 | |||||||||||
| Less: Net income attributable to noncontrolling interest | 582 | 598 | 194 | 1,453 | 547 | ||||||||||||||
| Net income (loss) attributable to ChampionX | $ | (7,914 | ) | $ | (109,645 | ) | $ | 11,394 | $ | (751,287 | ) | $ | 53,987 | ||||||
| Earnings (loss) per share attributable to ChampionX: | |||||||||||||||||||
| Basic | $ | (0.04 | ) | $ | (0.95 | ) | $ | 0.15 | $ | (5.73 | ) | $ | 0.70 | ||||||
| Diluted | $ | (0.04 | ) | $ | (0.95 | ) | $ | 0.15 | $ | (5.73 | ) | $ | 0.70 | ||||||
| Weighted-average shares outstanding: | |||||||||||||||||||
| Basic | 199,809 | 115,149 | 77,460 | 131,064 | 77,416 | ||||||||||||||
| Diluted | 199,809 | 115,149 | 77,573 | 131,064 | 77,615 | ||||||||||||||
CHAMPIONX CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
| (in thousands) | September 30, 2020 | December 31, 2019 | |||||
| Assets | |||||||
| Cash and cash equivalents | $ | 171,462 | $ | 35,290 | |||
| Receivables, net | 516,245 | 219,874 | |||||
| Inventories, net | 471,331 | 211,342 | |||||
| Prepaid expenses and other current assets | 73,713 | 26,934 | |||||
| Total current assets | 1,232,751 | 493,440 | |||||
| Property, plant and equipment, net | 868,111 | 248,181 | |||||
| Goodwill | 660,329 | 911,113 | |||||
| Intangible assets, net | 509,789 | 238,707 | |||||
| Other non-current assets | 182,752 | 31,384 | |||||
| Total assets | $ | 3,453,732 | $ | 1,922,825 | |||
| Liabilities | |||||||
| Current portion of long-term debt | $ | 31,470 | $ | 4,845 | |||
| Accounts payable | 262,092 | 120,291 | |||||
| Other current liabilities | 280,845 | 74,545 | |||||
| Total current liabilities | 574,407 | 199,681 | |||||
| Long-term debt | 989,690 | 559,821 | |||||
| Other long-term liabilities | 303,603 | 127,109 | |||||
| Equity | |||||||
| Stockholders’ equity | 1,599,549 | 1,032,960 | |||||
| Noncontrolling interest | (13,517 | ) | 3,254 | ||||
| Total liabilities and equity | $ | 3,453,732 | $ | 1,922,825 | |||
CHAMPIONX CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
| Nine Months Ended September 30, | |||||||
| (in thousands) | 2020 | 2019 | |||||
| Cash provided by (used for) operating activities: | |||||||
| Net income | $ | (749,834 | ) | $ | 54,534 | ||
| Depreciation | 101,434 | 51,126 | |||||
| Amortization | 47,827 | 38,504 | |||||
| Goodwill and long-lived asset impairment | 657,251 | 1,746 | |||||
| Receivables | 91,204 | 14,133 | |||||
| Inventories | 62,225 | 13,232 | |||||
| Accounts payable | (48,519 | ) | (16,861 | ) | |||
| Leased assets | (7,799 | ) | (34,305 | ) | |||
| Other | 35,643 | 1,281 | |||||
| Net cash provided by operating activities | 189,432 | 123,390 | |||||
| Cash provided by (used for) investing activities: | |||||||
| Capital expenditures | (32,169 | ) | (31,589 | ) | |||
| Acquisitions, net of cash acquired | 57,588 | (12,500 | ) | ||||
| Proceeds from sale of fixed assets | 9,295 | 2,954 | |||||
| Payments on sale of business | — | (2,194 | ) | ||||
| Net cash provided by (used for) investing activities | 34,714 | (43,329 | ) | ||||
| Cash used for financing activities: | |||||||
| Proceeds from long-term debt | 125,000 | 36,500 | |||||
| Repayment of long-term debt | (206,713 | ) | (111,500 | ) | |||
| Debt issuance costs | (4,356 | ) | — | ||||
| Other | (7,376 | ) | (5,949 | ) | |||
| Net cash used for financing activities | (93,445 | ) | (80,949 | ) | |||
| Effect of exchange rate changes on cash and cash equivalents | 5,471 | (317 | ) | ||||
| Net increase (decrease) in cash and cash equivalents | 136,172 | (1,205 | ) | ||||
| Cash and cash equivalents at beginning of period | 35,290 | 41,832 | |||||
| Cash and cash equivalents at end of period | $ | 171,462 | $ | 40,627 | |||
CHAMPIONX CORPORATION
BUSINESS SEGMENT DATA
(UNAUDITED)
| Three Months Ended | Nine Months Ended | ||||||||||||||||||
| Sep 30, | Jun 30, | Sep 30, | September 30, | ||||||||||||||||
| (in thousands) | 2020 | 2020 | 2019 | 2020 | 2019 | ||||||||||||||
| Segment revenue: | |||||||||||||||||||
| Production Chemical Technologies | $ | 410,151 | $ | 136,002 | $ | — | $ | 546,153 | $ | — | |||||||||
| Production & Automation Technologies | 136,921 | 114,741 | 221,962 | 457,141 | 680,739 | ||||||||||||||
| Drilling Technologies | 15,715 | 20,948 | 54,877 | 92,618 | 202,764 | ||||||||||||||
| Reservoir Chemical Technologies | 21,264 | 9,306 | — | 30,570 | — | ||||||||||||||
| Corporate | 49,475 | 17,917 | — | 67,392 | — | ||||||||||||||
| Total revenue | $ | 633,526 | $ | 298,914 | $ | 276,839 | $ | 1,193,874 | $ | 883,503 | |||||||||
| Income (loss) before income taxes: | |||||||||||||||||||
| Segment operating profit: | |||||||||||||||||||
| Production Chemical Technologies | $ | 35,172 | $ | 9,922 | $ | — | $ | 45,094 | $ | — | |||||||||
| Production & Automation Technologies | (7,454 | ) | (37,168 | ) | 18,917 | (693,213 | ) | 51,849 | |||||||||||
| Drilling Technologies | (5,127 | ) | (3,811 | ) | 13,797 | 2,421 | 64,853 | ||||||||||||
| Reservoir Chemical Technologies | (3,819 | ) | (2,811 | ) | — | (6,630 | ) | — | |||||||||||
| Total segment operating profit (loss) | 18,772 | (33,868 | ) | 32,714 | (652,328 | ) | 116,702 | ||||||||||||
| Corporate expense and other | 14,131 | 64,871 | 8,111 | 93,192 | 16,668 | ||||||||||||||
| Interest expense, net | 15,935 | 11,262 | 9,590 | 36,236 | 30,226 | ||||||||||||||
| Income (loss) before income taxes | $ | (11,294 | ) | $ | (110,001 | ) | $ | 15,013 | $ | (781,756 | ) | $ | 69,808 | ||||||
| Operating profit margin / income (loss) before income taxes margin: | |||||||||||||||||||
| Production Chemical Technologies | 8.6 | % | 7.3 | % | — | % | 8.3 | % | — | % | |||||||||
| Production & Automation Technologies | (5.4 | )% | (32.4 | )% | 8.5 | % | (151.6 | )% | 7.6 | % | |||||||||
| Drilling Technologies | (32.6 | )% | (18.2 | )% | 25.1 | % | 2.6 | % | 32.0 | % | |||||||||
| Reservoir Chemical Technologies | (18.0 | )% | (30.2 | )% | — | % | (21.7 | )% | — | % | |||||||||
| ChampionX Consolidated | (1.8 | )% | (36.8 | )% | 5.4 | % | (65.5 | )% | 7.9 | % | |||||||||
| Adjusted EBITDA | |||||||||||||||||||
| Production Chemical Technologies | $ | 71,505 | $ | 22,431 | $ | — | $ | 93,936 | $ | — | |||||||||
| Production & Automation Technologies | 24,995 | 14,492 | 50,462 | 79,518 | 144,151 | ||||||||||||||
| Drilling Technologies | (2,782 | ) | 1,800 | 16,567 | 14,788 | 72,459 | |||||||||||||
| Reservoir Chemical Technologies | (1,432 | ) | (314 | ) | — | (1,746 | ) | — | |||||||||||
| Corporate | (5,464 | ) | (3,948 | ) | (3,381 | ) | (11,955 | ) | (10,085 | ) | |||||||||
| Adjusted EBITDA | $ | 86,822 | $ | 34,461 | $ | 63,648 | $ | 174,541 | $ | 206,525 | |||||||||
| Adjusted EBITDA margin | |||||||||||||||||||
| Production Chemical Technologies | 17.4 | % | 16.5 | % | — | % | 17.2 | % | — | % | |||||||||
| Production & Automation Technologies | 18.3 | % | 12.6 | % | 22.7 | % | 17.4 | % | 21.2 | % | |||||||||
| Drilling Technologies | (17.7 | )% | 8.6 | % | 30.2 | % | 16.0 | % | 35.7 | % | |||||||||
| Reservoir Chemical Technologies | (6.7 | )% | (3.4 | )% | — | % | (5.7 | )% | — | % | |||||||||
| ChampionX Consolidated | 13.7 | % | 11.5 | % | 23.0 | % | 14.6 | % | 23.4 | % | |||||||||
CHAMPIONX CORPORATION
RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL MEASURES
(UNAUDITED)
| Three Months Ended | Nine Months Ended | ||||||||||||||||||
| Sep 30, | Jun 30, | Sep 30, | September 30, | ||||||||||||||||
| (in thousands) | 2020 | 2020 | 2019 | 2020 | 2019 | ||||||||||||||
| Net income (loss) attributable to ChampionX | $ | (7,914 | ) | $ | (109,645 | ) | $ | 11,394 | $ | (751,287 | ) | $ | 53,987 | ||||||
| Pre-tax adjustments: | |||||||||||||||||||
| Goodwill and long-lived asset impairment (1) | — | — | — | 657,251 | 1,746 | ||||||||||||||
| Separation and supplemental benefit costs (2) | 383 | (317 | ) | 4,440 | 434 | 6,046 | |||||||||||||
| Restructuring and other related charges | 3,426 | 12,128 | 2,720 | 18,320 | 6,751 | ||||||||||||||
| Environmental costs | — | — | 1,988 | — | 1,988 | ||||||||||||||
| Acquisition and integration related costs (3) | 8,665 | 58,752 | 330 | 78,925 | 330 | ||||||||||||||
| Acquisition-related adjustments (4) | 3,511 | 5,831 | — | 9,342 | — | ||||||||||||||
| Professional fees related to material weakness remediation and impairment analysis (5) | 940 | 2,044 | — | 5,728 | — | ||||||||||||||
| Intellectual property defense | 408 | 181 | — | 800 | — | ||||||||||||||
| Tax impact of adjustments (6) | (3,968 | ) | (18,208 | ) | (2,251 | ) | (61,298 | ) | (4,005 | ) | |||||||||
| Adjusted net income (loss) attributable to ChampionX | 5,451 | (49,234 | ) | 18,621 | (41,785 | ) | 66,843 | ||||||||||||
| Tax impact of adjustments (6) | 3,968 | 18,208 | 2,251 | 61,298 | 4,005 | ||||||||||||||
| Net income attributable to noncontrolling interest | 582 | 598 | 194 | 1,453 | 547 | ||||||||||||||
| Depreciation and amortization | 64,848 | 54,581 | 29,567 | 149,261 | 89,630 | ||||||||||||||
| Provision for (benefit from) income taxes | (3,962 | ) | (954 | ) | 3,425 | (31,922 | ) | 15,274 | |||||||||||
| Interest expense, net | 15,935 | 11,262 | 9,590 | 36,236 | 30,226 | ||||||||||||||
| Adjusted EBITDA | $ | 86,822 | $ | 34,461 | $ | 63,648 | $ | 174,541 | $ | 206,525 | |||||||||
| Diluted earnings (loss) per share attributable to ChampionX: | |||||||||||||||||||
| Reported | $ | (0.04 | ) | $ | (0.95 | ) | $ | 0.15 | $ | (5.73 | ) | $ | 0.70 | ||||||
| Adjusted | $ | 0.03 | $ | (0.43 | ) | $ | 0.24 | $ | (0.32 | ) | $ | 0.86 | |||||||
_______________________
(1) Includes charges for goodwill and long-lived asset impairments of
(2) Separation and supplemental benefit costs primarily relates to separation costs, and to a lesser extent, enhanced or supplemental benefits provided to employees no longer participating in Dover Corporation benefit and compensation plans. Supplemental benefit costs are expected to be incurred through the end of 2020. During the three months ended September 30, 2019, pursuant to the provisions of the tax matters agreement with Dover Corporation, we recognized approximately
(3) Includes costs incurred in relation to business combinations, primarily related to the Merger of legacy ChampionX of
(4) Includes incremental expense related to the step-up of inventory value resulting from the purchase accounting entries. This is partially offset by revenue associated with the amortization of a liability established as part of the Merger, representing unfavorable terms under the Cross Supply Agreement.
(5) Includes professional fees related to the remediation of material weaknesses identified during 2019 as well as professional fees incurred in connection with the goodwill impairment charge recognized during the three months ended March 31, 2020.
(6) We generally tax effect adjustments using a combined federal and state statutory income tax rate of approximately 23 percent.
| Three Months Ended | Nine Months Ended | ||||||||||||||||||
| Sep 30, | Jun 30, | Sep 30, | September 30, | ||||||||||||||||
| (in thousands) | 2020 | 2020 | 2019 | 2020 | 2019 | ||||||||||||||
| Diluted earnings (loss) per share attributable to ChampionX | $ | (0.04 | ) | $ | (0.95 | ) | $ | 0.15 | $ | (5.73 | ) | $ | 0.70 | ||||||
| Per share adjustments: | |||||||||||||||||||
| Goodwill and long-lived asset impairment | — | — | — | 5.01 | 0.02 | ||||||||||||||
| Separation and supplemental benefit costs | — | — | 0.06 | — | 0.08 | ||||||||||||||
| Restructuring and other related charges | 0.02 | 0.11 | 0.04 | 0.14 | 0.09 | ||||||||||||||
| Environmental costs | — | — | 0.02 | — | 0.02 | ||||||||||||||
| Acquisition and integration related costs | 0.04 | 0.51 | — | 0.60 | — | ||||||||||||||
| Acquisition-related adjustments | 0.02 | 0.05 | — | 0.07 | — | ||||||||||||||
| Professional fees related to material weakness remediation and impairment analysis | — | 0.01 | — | 0.04 | — | ||||||||||||||
| Intellectual property defense | — | — | — | 0.01 | — | ||||||||||||||
| Tax impact of adjustments | (0.01 | ) | (0.16 | ) | (0.03 | ) | (0.46 | ) | (0.05 | ) | |||||||||
| Adjusted diluted earnings (loss) per share attributable to ChampionX | 0.03 | (0.43 | ) | 0.24 | (0.32 | ) | 0.86 | ||||||||||||
Free Cash Flow
| Three Months Ended | Nine Months Ended | ||||||||||||||||||
| Sep 30, | Jun 30, | Sep 30, | September 30, | ||||||||||||||||
| (in thousands) | 2020 | 2020 | 2019 | 2020 | 2019 | ||||||||||||||
| Free Cash Flow | |||||||||||||||||||
| Cash provided by operating activities | $ | 111,399 | $ | 48,811 | $ | 64,089 | $ | 189,432 | $ | 123,390 | |||||||||
| Less: Capital expenditures | (12,847 | ) | (11,855 | ) | (8,901 | ) | (32,169 | ) | (31,589 | ) | |||||||||
| Free cash flow | $ | 98,552 | $ | 36,956 | $ | 55,188 | $ | 157,263 | $ | 91,801 | |||||||||
| Cash transaction expenses | 33,428 | 35,100 | — | 76,244 | — | ||||||||||||||
| Adjusted free cash flow | $ | 131,980 | $ | 72,056 | $ | 55,188 | $ | 233,507 | $ | 91,801 | |||||||||
| Cash From Operating Activities to Revenue Ratio | |||||||||||||||||||
| Cash provided by operating activities | $ | 111,399 | $ | 48,811 | $ | 64,089 | $ | 189,432 | $ | 123,390 | |||||||||
| Revenue | $ | 633,526 | $ | 298,914 | $ | 276,839 | $ | 1,193,874 | $ | 883,503 | |||||||||
| Cash from operating activities to revenue ratio | 18 | % | 16 | % | 23 | % | 16 | % | 14 | % | |||||||||
| Free Cash Flow to Revenue Ratio | |||||||||||||||||||
| Free cash flow | $ | 98,552 | $ | 36,956 | $ | 55,188 | $ | 157,263 | $ | 91,801 | |||||||||
| Revenue | $ | 633,526 | $ | 298,914 | $ | 276,839 | $ | 1,193,874 | $ | 883,503 | |||||||||
| Free cash flow to revenue ratio | 16 | % | 12 | % | 20 | % | 13 | % | 10 | % | |||||||||
ChampionX is providing the below unaudited supplemental historical financial information of the Company on a non-GAAP adjusted basis for the three months ended September 30, 2020, June 30, 2020 and September 30, 2019 and the nine months ended September 30, 2020 and 2019 as if the Merger was completed on January 1, 2019, to assist investors in assessing ChampionX’s historical performance on a basis that includes the combined results of operations of both legacy Apergy Corporation and legacy ChampionX. The unaudited pro forma historical financial information has been prepared by ChampionX using assumptions that ChampionX believes provide a reasonable basis for presenting the combination of the historical financial information of legacy Apergy and legacy ChampionX. As legacy ChampionX historically was unable to allocate certain charges on a segment basis, we have determined an allocation methodology for historical pro forma information to provide additional comparability amongst the legacy ChampionX segments. ChampionX management believes this unaudited supplemental historical financial information helps investors understand the long-term profitability trends of its newly combined business giving effect to the Merger and facilitates comparisons of our profitability to prior and future periods and to our peers. The supplemental unaudited financial information herein may not be comparable to similarly titled measures reported by other companies. The supplemental unaudited pro forma combined financial information does not purport to represent what the actual results of operations or the financial position of the combined company would have been had the Transactions occurred on the dates assumed, nor are they indicative of future results of operations or financial position of the combined company.
CHAMPIONX CORPORATION
PRO FORMA BUSINESS SEGMENT DATA
(UNAUDITED)
| Three Months Ended | Nine Months Ended | ||||||||||||||||||
| Sep 30, | Jun 30, | Sep 30, | September 30, | ||||||||||||||||
| (in thousands) | 2020 | 2020 | 2019 | 2020 | 2019 | ||||||||||||||
| Segment revenue: | |||||||||||||||||||
| Production Chemical Technologies | $ | 410,151 | $ | 433,128 | $ | 514,189 | $ | 1,353,523 | $ | 1,493,543 | |||||||||
| Production & Automation Technologies | 136,921 | 114,741 | 221,962 | 457,141 | 680,739 | ||||||||||||||
| Drilling Technologies | 15,715 | 20,948 | 54,877 | 92,618 | 202,764 | ||||||||||||||
| Reservoir Chemical Technologies | 21,264 | 27,950 | 75,441 | 98,231 | 256,817 | ||||||||||||||
| Corporate | 49,475 | 17,917 | 37 | 67,391 | 146 | ||||||||||||||
| Total revenue | $ | 633,526 | $ | 614,684 | $ | 866,506 | $ | 2,068,904 | $ | 2,634,009 | |||||||||
| Income (loss) before income taxes: | |||||||||||||||||||
| Segment operating profit: | |||||||||||||||||||
| Production Chemical Technologies | $ | 42,793 | $ | 37,154 | $ | 69,536 | $ | 150,362 | $ | 166,386 | |||||||||
| Production & Automation Technologies | (7,454 | ) | (37,142 | ) | 18,917 | (693,188 | ) | 51,849 | |||||||||||
| Drilling Technologies | (5,127 | ) | (3,811 | ) | 13,797 | 2,421 | 64,853 | ||||||||||||
| Reservoir Chemical Technologies | (3,562 | ) | (16,072 | ) | 3,130 | (175,098 | ) | 13,726 | |||||||||||
| Total segment operating profit (loss) | 26,650 | (19,871 | ) | 105,380 | (715,503 | ) | 296,814 | ||||||||||||
| Corporate expense and other | 5,717 | 8,692 | 8,992 | 16,032 | 12,495 | ||||||||||||||
| Interest expense, net | 15,935 | 16,526 | 19,191 | 49,939 | 59,597 | ||||||||||||||
| Income (loss) before income taxes | $ | 4,998 | $ | (45,089 | ) | $ | 77,197 | $ | (781,474 | ) | $ | 224,722 | |||||||
| Operating profit margin / income (loss) before income taxes margin: | |||||||||||||||||||
| Production Chemical Technologies | 10.4 | % | 8.6 | % | 13.5 | % | 11.1 | % | 11.1 | % | |||||||||
| Production & Automation Technologies | (5.4 | )% | (32.4 | )% | 8.5 | % | (151.6 | )% | 7.6 | % | |||||||||
| Drilling Technologies | (32.6 | )% | (18.2 | )% | 25.1 | % | 2.6 | % | 32.0 | % | |||||||||
| Reservoir Chemical Technologies | (16.8 | )% | (57.5 | )% | 4.1 | % | (178.3 | )% | 5.3 | % | |||||||||
| ChampionX Consolidated | 0.8 | % | (7.3 | )% | 8.9 | % | (37.8 | )% | 8.5 | % | |||||||||
| Adjusted EBITDA | |||||||||||||||||||
| Production Chemical Technologies | 71,505 | 58,466 | 90,953 | 222,757 | 235,464 | ||||||||||||||
| Production & Automation Technologies | 24,995 | 14,493 | 50,462 | 79,518 | 144,151 | ||||||||||||||
| Drilling Technologies | (2,782 | ) | 1,800 | 16,567 | 14,788 | 72,459 | |||||||||||||
| Reservoir Chemical Technologies | (1,432 | ) | (9,573 | ) | 9,657 | (13,147 | ) | 34,109 | |||||||||||
| Corporate | (5,464 | ) | (2,432 | ) | (296 | ) | (8,123 | ) | (677 | ) | |||||||||
| Adjusted EBITDA | $ | 86,822 | $ | 62,754 | $ | 167,343 | $ | 295,793 | $ | 485,506 | |||||||||
| Adjusted EBITDA margin | |||||||||||||||||||
| Production Chemical Technologies | 17.4 | % | 13.5 | % | 17.7 | % | 16.5 | % | 15.8 | % | |||||||||
| Production & Automation Technologies | 18.3 | % | 12.6 | % | 22.7 | % | 17.4 | % | 21.2 | % | |||||||||
| Drilling Technologies | (17.7 | )% | 8.6 | % | 30.2 | % | 16.0 | % | 35.7 | % | |||||||||
| Reservoir Chemical Technologies | (6.7 | )% | (34.3 | )% | 12.8 | % | (13.4 | )% | 13.3 | % | |||||||||
| ChampionX Consolidated | 13.7 | % | 10.2 | % | 19.3 | % | 14.3 | % | 18.4 | % | |||||||||
CHAMPIONX CORPORATION
PRO FORMA - RECONCILIATION GAAP TO NON-GAAP FINANCIAL MEASURES
(UNAUDITED)
| Three Months Ended | Nine Months Ended | ||||||||||||||||||
| Sep 30, | Jun 30, | Sep 30, | September 30, | ||||||||||||||||
| (in thousands) | 2020 | 2020 | 2019 | 2020 | 2019 | ||||||||||||||
| Net income (loss) attributable to ChampionX | $ | 4,667 | $ | (60,100 | ) | $ | 53,251 | $ | (789,858 | ) | $ | 163,130 | |||||||
| Pre-tax adjustments: | |||||||||||||||||||
| Goodwill and long-lived asset impairment | — | — | — | 805,011 | 1,746 | ||||||||||||||
| Separation and supplemental benefit costs | 383 | (317 | ) | 4,440 | 434 | 6,046 | |||||||||||||
| Restructuring and other related charges | 3,426 | 15,950 | 6,689 | 23,008 | 17,623 | ||||||||||||||
| Environmental costs | — | — | 1,988 | — | 1,988 | ||||||||||||||
| Acquisition and integration related costs | 250 | 250 | 330 | 884 | 330 | ||||||||||||||
| Acquisition-related adjustments | (4,367 | ) | — | — | (4,367 | ) | — | ||||||||||||
| Professional fees related to material weakness remediation and impairment analysis | 940 | 2,044 | — | 5,728 | — | ||||||||||||||
| Intellectual property defense | 408 | 181 | — | 800 | — | ||||||||||||||
| Tax impact of adjustments | (238 | ) | (4,145 | ) | (3,078 | ) | (28,300 | ) | (6,348 | ) | |||||||||
| Adjusted net income (loss) attributable to ChampionX | 5,469 | (46,137 | ) | 63,620 | 13,340 | 184,515 | |||||||||||||
| Tax impact of adjustments | 238 | 4,145 | 3,078 | 28,300 | 6,348 | ||||||||||||||
| Net income attributable to noncontrolling interest | 582 | (535 | ) | 3,555 | 2,774 | 6,001 | |||||||||||||
| Depreciation and amortization | 64,848 | 73,209 | 57,508 | 195,829 | 173,453 | ||||||||||||||
| Provision for (benefit from) income taxes | (250 | ) | 15,546 | 20,391 | 5,611 | 55,592 | |||||||||||||
| Interest expense, net | 15,935 | 16,526 | 19,191 | 49,939 | 59,597 | ||||||||||||||
| Adjusted EBITDA | $ | 86,822 | $ | 62,754 | $ | 167,343 | $ | 295,793 | $ | 485,506 | |||||||||
CHAMPIONX CORPORATION
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES TO PRO FORMA FINANCIAL MEASURES
(UNAUDITED)
| Three Months Ended September 30, 2020 | |||||||||||
| (in thousands, except per share data) | As Reported | Adjustments (1) | Pro Forma | ||||||||
| Revenue | $ | 633,526 | $ | — | $ | 633,526 | |||||
| Net income (loss) attributable to ChampionX | $ | (7,914 | ) | $ | 12,581 | $ | 4,667 | ||||
| Pre-tax adjustments: | |||||||||||
| Separation and supplemental benefit costs | 383 | — | 383 | ||||||||
| Restructuring and other related charges | 3,426 | — | 3,426 | ||||||||
| Acquisition and integration related costs | 8,665 | (8,415 | ) | 250 | |||||||
| Acquisition-related adjustments | 3,511 | (7,878 | ) | (4,367 | ) | ||||||
| Professional fees related to material weakness remediation and impairment analysis | 940 | — | 940 | ||||||||
| Intellectual property defense | 408 | — | 408 | ||||||||
| Tax impact of adjustments | (3,968 | ) | 3,730 | (238 | ) | ||||||
| Adjusted net income (loss) attributable to ChampionX | 5,451 | 18 | 5,469 | ||||||||
| Tax impact of adjustments | 3,968 | (3,730 | ) | 238 | |||||||
| Net income attributable to noncontrolling interest | 582 | — | 582 | ||||||||
| Depreciation and amortization | 64,848 | — | 64,848 | ||||||||
| Provision for (benefit from) income taxes | (3,962 | ) | 3,712 | (250 | ) | ||||||
| Interest expense, net | 15,935 | — | 15,935 | ||||||||
| Adjusted EBITDA | $ | 86,822 | $ | — | $ | 86,822 | |||||
| Three Months Ended June 30, 2020 | |||||||||||
| (in thousands, except per share data) | As Reported | Adjustments (1) | Pro Forma | ||||||||
| Revenue | $ | 298,914 | $ | 315,770 | $ | 614,684 | |||||
| Net loss attributable to ChampionX | $ | (109,645 | ) | $ | 49,545 | $ | (60,100 | ) | |||
| Pre-tax adjustments: | |||||||||||
| Separation and supplemental benefit costs | (317 | ) | — | (317 | ) | ||||||
| Restructuring and other related charges | 12,128 | 3,822 | 15,950 | ||||||||
| Acquisition and integration related costs | 58,752 | (58,502 | ) | 250 | |||||||
| Acquisition-related adjustments | 5,831 | (5,831 | ) | — | |||||||
| Professional fees related to material weakness remediation and impairment analysis | 2,044 | — | 2,044 | ||||||||
| Intellectual property defense | 181 | — | 181 | ||||||||
| Tax impact of adjustments | (18,208 | ) | 14,063 | (4,145 | ) | ||||||
| Adjusted net income attributable to ChampionX | (49,234 | ) | 3,097 | (46,137 | ) | ||||||
| Tax impact of adjustments | 18,208 | (14,063 | ) | 4,145 | |||||||
| Net income attributable to noncontrolling interest | 598 | (1,133 | ) | (535 | ) | ||||||
| Depreciation and amortization | 54,581 | 18,628 | 73,209 | ||||||||
| Provision for (benefit from) income taxes | (954 | ) | 16,500 | 15,546 | |||||||
| Interest expense, net | 11,262 | 5,264 | 16,526 | ||||||||
| Adjusted EBITDA | $ | 34,461 | $ | 28,293 | $ | 62,754 | |||||
| Three Months Ended September 30, 2019 | |||||||||||
| (in thousands, except per share data) | As Reported | Adjustments (1) | Pro Forma | ||||||||
| Revenue | $ | 276,839 | $ | 589,667 | $ | 866,506 | |||||
| Net income attributable to ChampionX | $ | 11,394 | $ | 41,857 | $ | 53,251 | |||||
| Pre-tax adjustments: | |||||||||||
| Separation and supplemental benefit costs | 4,440 | — | 4,440 | ||||||||
| Restructuring and other related charges | 2,720 | 3,969 | 6,689 | ||||||||
| Environmental costs | 1,988 | — | 1,988 | ||||||||
| Acquisition and integration related costs | 330 | — | 330 | ||||||||
| Tax impact of adjustments | (2,251 | ) | (827 | ) | (3,078 | ) | |||||
| Adjusted net income attributable to ChampionX | 18,621 | 44,999 | 63,620 | ||||||||
| Tax impact of adjustments | 2,251 | 827 | 3,078 | ||||||||
| Net income attributable to noncontrolling interest | 194 | 3,361 | 3,555 | ||||||||
| Depreciation and amortization | 29,567 | 27,941 | 57,508 | ||||||||
| Provision for income taxes | 3,425 | 16,966 | 20,391 | ||||||||
| Interest expense, net | 9,590 | 9,601 | 19,191 | ||||||||
| Adjusted EBITDA | $ | 63,648 | $ | 103,695 | $ | 167,343 | |||||
| Nine Months Ended September 30, 2020 | |||||||||||
| (in thousands, except per share data) | As Reported | Adjustments (1) | Pro Forma | ||||||||
| Revenue | $ | 1,193,874 | $ | 875,030 | $ | 2,068,904 | |||||
| Net loss attributable to ChampionX | $ | (751,287 | ) | $ | (38,571 | ) | $ | (789,858 | ) | ||
| Pre-tax adjustments: | |||||||||||
| Goodwill and long-lived asset impairment | 657,251 | 147,760 | 805,011 | ||||||||
| Separation and supplemental benefit costs | 434 | — | 434 | ||||||||
| Restructuring and other related charges | 18,320 | 4,688 | 23,008 | ||||||||
| Acquisition and integration related costs | 78,925 | (78,041 | ) | 884 | |||||||
| Acquisition-related inventory step-up | 9,342 | (13,709 | ) | (4,367 | ) | ||||||
| Professional fees related to material weakness remediation and impairment analysis | 5,728 | — | 5,728 | ||||||||
| Intellectual property defense | 800 | — | 800 | ||||||||
| Tax impact of adjustments | (61,298 | ) | 32,998 | (28,300 | ) | ||||||
| Adjusted net income (loss) attributable to ChampionX | (41,785 | ) | 55,125 | 13,340 | |||||||
| Tax impact of adjustments | 61,298 | (32,998 | ) | 28,300 | |||||||
| Net income attributable to noncontrolling interest | 1,453 | 1,321 | 2,774 | ||||||||
| Depreciation and amortization | 149,261 | 46,568 | 195,829 | ||||||||
| Provision for (benefit from) income taxes | (31,922 | ) | 37,533 | 5,611 | |||||||
| Interest expense, net | 36,236 | 13,703 | 49,939 | ||||||||
| Adjusted EBITDA | $ | 174,541 | $ | 121,252 | $ | 295,793 | |||||
| Nine Months Ended September 30, 2019 | |||||||||||
| (in thousands, except per share data) | As Reported | Adjustments (1) | Pro Forma | ||||||||
| Revenue | $ | 883,503 | $ | 1,750,506 | $ | 2,634,009 | |||||
| Net income attributable to ChampionX | $ | 53,987 | $ | 109,143 | $ | 163,130 | |||||
| Pre-tax adjustments: | |||||||||||
| Goodwill and long-lived asset impairment | 1,746 | — | 1,746 | ||||||||
| Separation and supplemental benefit costs | 6,046 | — | 6,046 | ||||||||
| Restructuring and other related charges | 6,751 | 10,872 | 17,623 | ||||||||
| Environmental costs | 1,988 | — | 1,988 | ||||||||
| Acquisition and integration related costs | 330 | — | 330 | ||||||||
| Tax impact of adjustments | (4,005 | ) | (2,343 | ) | (6,348 | ) | |||||
| Adjusted net income attributable to ChampionX | 66,843 | 117,672 | 184,515 | ||||||||
| Tax impact of adjustments | 4,005 | 2,343 | 6,348 | ||||||||
| Net income attributable to noncontrolling interest | 547 | 5,454 | 6,001 | ||||||||
| Depreciation and amortization | 89,630 | 83,823 | 173,453 | ||||||||
| Provision for income taxes | 15,274 | 40,318 | 55,592 | ||||||||
| Interest expense, net | 30,226 | 29,371 | 59,597 | ||||||||
| Adjusted EBITDA | $ | 206,525 | $ | 278,981 | $ | 485,506 | |||||
_______________________
(1) Includes the impact of the historical legacy ChampionX business on a stand-alone basis adjusted to give effect to the Merger under the acquisition method of accounting in accordance with Accounting Standards Codification 805, Business Combinations (“ASC 805”). The adjustments were prepared on the same basis as the adjustments included in our Registration Statement on Form S-4 (File No. 333-236379) and include a decrease in amortization and depreciation resulting from the preliminary purchase price adjustments, an increase in interest expense associated with the new term loan facility, removal of acquisition and integration related costs attributable to the Merger as well as the tax impact of those adjustments.
FAQ
What were ChampionX's third quarter 2020 revenues?
What was the net loss for ChampionX in Q3 2020?
How much free cash flow did ChampionX generate in Q3 2020?
What is ChampionX's new target for cost synergies?
What is the ticker symbol for ChampionX Corporation?
