Enviva Reports 3Q 2022 Results
Enviva Inc. (NYSE: EVA) reported its third-quarter 2022 financial results, showing a net loss of $18.3 million, an improvement from a loss of $35.8 million in Q3 2021. The company achieved an adjusted EBITDA of $60.6 million, up from $14.2 million a year earlier. Enviva declared a dividend of $0.905 per share, marking a 7.7% increase from the previous year. Net revenue was $325.7 million, a 37% rise year-over-year. Despite challenges from Hurricane Ian, the company anticipates strong performance for the remainder of the year, with adjusted gross margin per metric ton reaching $59.99.
- Adjusted EBITDA increased to $60.6 million, significantly up from $14.2 million in Q3 2021.
- Net revenue rose to $325.7 million, a 37% increase year-over-year.
- Declared a quarterly dividend of $0.905 per share, a 7.7% increase over Q3 2021.
- Net loss of $18.3 million, though improved from $35.8 million the previous year.
- Adjusted EBITDA for the quarter was impacted by a $3 million delay due to Hurricane Ian.
Highlights:
-
Reported net loss of
for third-quarter 2022 compared to net loss of$18.3 million for third-quarter 2021 and reported adjusted EBITDA for third-quarter 2022 of$35.8 million compared to$60.6 million for third-quarter 2021$14.2 million
-
Declared dividend of
per share for third-quarter 2022, representing a$0.90 57.7% increase over third-quarter 2021 distribution
“For third-quarter 2022,
Third-Quarter 2022 Financial Results
$ millions, unless noted |
3Q22 |
3Q21 Recast
|
3Q21 Non-Recast**
|
|||||||||
Net Revenue |
325.7 |
237.8 |
237.4 |
|||||||||
Adjusted Gross Margin* |
75.4 |
34.4 |
56.7 |
|||||||||
Net Loss |
(18.3) |
(35.8) |
(0.1) |
|||||||||
Adjusted Net (Loss) Income* |
(8.0) |
(28.5) |
28.3 |
|||||||||
Adjusted EBITDA* |
60.6 |
14.2 |
62.9 |
|||||||||
Distributable Cash Flow* |
36.3 |
(3.6) |
49.5 |
|||||||||
Adjusted Gross Margin $/metric ton* |
59.99 |
29.36 |
48.38 |
*Adjusted gross margin, adjusted net (loss) income, adjusted EBITDA, distributable cash flow, and adjusted gross margin per MT are non-GAAP financial measures. For a reconciliation of non-GAAP measures to their most directly comparable GAAP measure please see the Non-GAAP Financial Measures section below |
**Please refer to the Non-GAAP Financial Measures section below for a description of recast and non-recast presentations; the recast presentation was required for GAAP purposes due to the simplification transaction announced on |
Net revenue for third-quarter 2022 was
Net revenue for third-quarter 2022 was dampened slightly given the timing shift of three shipments from September to October due to weather delays related to Hurricane Ian, which also drove higher-than-average finished product inventory at the end of the period.
Adjusted gross margin was
Adjusted EBITDA for third-quarter 2022 was
Distributable cash flow (“DCF”) for third-quarter 2022 was
Enviva’s liquidity as of
Dividend
On
2022 Guidance
$ millions, unless noted |
2022 Guidance1 |
|||
Net Income (Loss) |
(57.0) - (37.0) |
|||
Adjusted EBITDA |
240.0 - 260.0 |
|||
DCF |
170.0 - 190.0 |
|||
Dividend per Common Share ($/Share) |
3.62 |
|||
Total Capital Expenditures |
255.0 - 265.0 |
1For a reconciliation of forward-looking non-GAAP measures to their most directly comparable GAAP measure, please see the Non-GAAP Financial Measures section below |
Similar to what was described in Enviva’s most recent financial update on
As a result, AGM/MT for fourth-quarter 2022 is projected to be approximately
“Productivity improvements across our manufacturing facilities, including debottlenecking, asset utilization increases, and the capacity expansions we have underway, are resulting in production rates that we expect to translate to over 6 million tons next year, and when combined with our improving supply chain conditions and the constructive pricing environment, particularly in
“For 2023, based on our preliminary outlook, we are projecting an adjusted EBITDA range of
Contracting and Market Update
In the current geopolitical environment, customers’ purchasing decisions are being driven by both the urgent need to decarbonize their supply chains while seeking to secure reliable, affordable, low-carbon feedstocks over the long term. Countries and companies are not only facing high and volatile fossil fuel prices while they navigate toward net-zero goals, but they are also revising the long-term security of supply for the carbon feedstocks they are sourcing. This congruence creates an increased ability to pay for our customers, but is further complicated by the fact that there are limited large-scale alternatives available for renewable base-load and dispatchable power and heat generation, and even fewer low-carbon feedstocks to substitute in hard-to-abate sectors. As a result, our current customers are increasingly looking for supply in a structurally short market and are willing and able to collaborate with suppliers like
Consistent with the strategy we have outlined,
Our customer sales pipeline comprises long-term, take-or-pay off-take opportunities in our traditional markets for biomass-fired power and heat generation in geographies ranging from the
US Inflation Reduction Act
On
Specific to bioenergy, the IRA strengthens the
Historically, Enviva’s business has been export-driven, with a limited domestic customer base. Recently, we signed our first contract with a
Since 2009,
As part of this process, 550 scientists from across the world have issued a public letter to the Presidents of the
Japan’s
Earlier this year, the
International
Last week, the
Sustainability Update
Forests in the
Additionally, for the second half of 2021, approximately
Healthy markets lead to healthy forests which continue to grow, especially when the forest community is committed to ensuring forests remain forests – a commitment
Asset Update
We also formally announced plans to build the third plant in our
Our business model of fully contracting plants and expansions before commencing construction remains unchanged. Given the current pace of contracting with new and existing customers,
We also are in the process of securing sites in both
We recently appointed
Consistent with prior updates, we expect Enviva’s previously announced “Multi-Plant Expansions” to be completed by year-end 2022.
Third-Quarter 2022 Earnings Call Details
About
To learn more about
Financial Statements
Condensed Consolidated Balance Sheets (In thousands, except par value and number of shares) |
|||||||
|
|
|
|
||||
|
(Unaudited) |
|
|
||||
Assets |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
8,479 |
|
|
$ |
16,801 |
|
Restricted cash |
|
— |
|
|
|
1,717 |
|
Accounts receivable, net |
|
118,886 |
|
|
|
97,439 |
|
Other accounts receivable |
|
6,190 |
|
|
|
17,826 |
|
Inventories |
|
86,059 |
|
|
|
57,717 |
|
Prepaid expenses and other current assets |
|
14,107 |
|
|
|
7,230 |
|
Total current assets |
|
233,721 |
|
|
|
198,730 |
|
Property, plant, and equipment, net |
|
1,566,698 |
|
|
|
1,498,197 |
|
Operating lease right-of-use assets |
|
103,616 |
|
|
|
108,846 |
|
|
|
103,928 |
|
|
|
103,928 |
|
Long-term restricted cash |
|
221,226 |
|
|
|
— |
|
Other long-term assets |
|
38,206 |
|
|
|
14,446 |
|
Total assets |
$ |
2,267,395 |
|
|
$ |
1,924,147 |
|
Liabilities and Equity |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable |
$ |
30,522 |
|
|
$ |
29,535 |
|
Accrued and other current liabilities |
|
139,094 |
|
|
|
163,306 |
|
Current portion of interest payable |
|
16,015 |
|
|
|
25,060 |
|
Current portion of long-term debt and finance lease obligations |
|
29,294 |
|
|
|
39,105 |
|
Total current liabilities |
|
214,925 |
|
|
|
257,006 |
|
Long-term debt and finance lease obligations |
|
1,505,224 |
|
|
|
1,232,441 |
|
Long-term operating lease liabilities |
|
117,012 |
|
|
|
122,252 |
|
Deferred tax liabilities, net |
|
30 |
|
|
|
36 |
|
Other long-term liabilities |
|
48,713 |
|
|
|
41,748 |
|
Total liabilities |
|
1,885,904 |
|
|
|
1,653,483 |
|
Commitments and contingencies |
|
|
|
||||
Equity: |
|
|
|
||||
Preferred stock, |
|
— |
|
|
|
— |
|
Common stock, |
|
67 |
|
|
|
61 |
|
Additional paid-in capital |
|
519,968 |
|
|
|
317,998 |
|
Accumulated deficit |
|
(90,900 |
) |
|
|
— |
|
Accumulated other comprehensive income |
|
98 |
|
|
|
299 |
|
|
|
429,233 |
|
|
|
318,358 |
|
Noncontrolling interests |
|
(47,742 |
) |
|
|
(47,694 |
) |
Total equity |
|
381,491 |
|
|
|
270,664 |
|
Total liabilities and equity |
$ |
2,267,395 |
|
|
$ |
1,924,147 |
|
Condensed Consolidated Statements of Operations (In thousands) (Unaudited) |
|||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
2022 |
|
|
2021 (Recast) |
|
|
2022 |
|
|
2021 (Recast) |
||||
Product sales |
$ |
322,978 |
|
|
$ |
229,698 |
|
|
$ |
847,505 |
|
|
$ |
725,470 |
|
Other revenue |
|
2,682 |
|
|
|
8,128 |
|
|
|
7,458 |
|
|
|
39,940 |
|
Net revenue |
|
325,660 |
|
|
|
237,826 |
|
|
|
854,963 |
|
|
|
765,410 |
|
Operating costs and expenses: |
|
|
|
|
|
|
|
||||||||
Cost of goods sold, excluding items below |
|
257,542 |
|
|
|
199,943 |
|
|
|
718,854 |
|
|
|
632,209 |
|
Loss on disposal of assets |
|
4,035 |
|
|
|
3,916 |
|
|
|
7,218 |
|
|
|
7,261 |
|
Selling, general, administrative, and development expenses |
|
30,407 |
|
|
|
33,898 |
|
|
|
91,802 |
|
|
|
99,788 |
|
Depreciation and amortization |
|
34,930 |
|
|
|
23,285 |
|
|
|
86,322 |
|
|
|
67,985 |
|
Total operating costs and expenses |
|
326,914 |
|
|
|
261,042 |
|
|
|
904,196 |
|
|
|
807,243 |
|
Loss from operations |
|
(1,254 |
) |
|
|
(23,216 |
) |
|
|
(49,233 |
) |
|
|
(41,833 |
) |
Other (expense) income: |
|
|
|
|
|
|
|
||||||||
Interest expense |
|
(18,704 |
) |
|
|
(15,463 |
) |
|
|
(42,633 |
) |
|
|
(46,321 |
) |
Other income (expense), net |
|
1,671 |
|
|
|
(37 |
) |
|
|
944 |
|
|
|
471 |
|
Total other expense, net |
|
(17,033 |
) |
|
|
(15,500 |
) |
|
|
(41,689 |
) |
|
|
(45,850 |
) |
Net loss before income tax expense (benefit) |
|
(18,287 |
) |
|
|
(38,716 |
) |
|
|
(90,922 |
) |
|
|
(87,683 |
) |
Income tax expense (benefit) |
|
12 |
|
|
|
(2,893 |
) |
|
|
26 |
|
|
|
(3,834 |
) |
Net loss |
$ |
(18,299 |
) |
|
$ |
(35,823 |
) |
|
$ |
(90,948 |
) |
|
$ |
(83,849 |
) |
Condensed Consolidated Statements of Cash Flows (In thousands) (Unaudited) |
|||||||
|
Nine Months Ended |
||||||
|
|
2022 |
|
|
2021 (Recast) |
||
Cash flows from operating activities: |
|
|
|
||||
Net loss |
$ |
(90,948 |
) |
|
$ |
(83,849 |
) |
Adjustments to reconcile net loss to net cash (used in) provided by operating activities: |
|
|
|
||||
Depreciation and amortization |
|
86,322 |
|
|
|
67,985 |
|
Amortization of debt issuance costs, debt premium, and original issue discounts |
|
2,055 |
|
|
|
2,713 |
|
Loss on disposal of assets |
|
7,218 |
|
|
|
7,261 |
|
Deferred taxes |
|
— |
|
|
|
(3,873 |
) |
Non-cash equity-based compensation and other expense |
|
30,222 |
|
|
|
22,459 |
|
Other |
|
958 |
|
|
|
— |
|
Fair value changes in derivatives |
|
4,673 |
|
|
|
3,968 |
|
Unrealized (gain) loss on foreign currency transactions, net |
|
(208 |
) |
|
|
16 |
|
Change in operating assets and liabilities: |
|
|
|
||||
Accounts and other receivables |
|
(9,654 |
) |
|
|
37,808 |
|
Prepaid expenses and other current and long-term assets |
|
(32,564 |
) |
|
|
1,854 |
|
Inventories |
|
(24,609 |
) |
|
|
(13,438 |
) |
Derivatives |
|
(3,983 |
) |
|
|
(7,649 |
) |
Accounts payable, accrued liabilities, and other current liabilities |
|
4,144 |
|
|
|
14,453 |
|
Related-party payables |
|
— |
|
|
|
414 |
|
Deferred revenue |
|
(180 |
) |
|
|
(4,172 |
) |
Accrued interest |
|
(9,045 |
) |
|
|
(15,824 |
) |
Operating lease liabilities |
|
(11,345 |
) |
|
|
(4,951 |
) |
Other long-term liabilities |
|
(4,608 |
) |
|
|
7,182 |
|
Net cash (used in) provided by operating activities |
|
(51,552 |
) |
|
|
32,357 |
|
Cash flows from investing activities: |
|
|
|
||||
Purchases of property, plant, and equipment |
|
(162,449 |
) |
|
|
(245,173 |
) |
Payment for acquisition of a business |
|
(5,000 |
) |
|
|
— |
|
Net cash used in investing activities |
|
(167,449 |
) |
|
|
(245,173 |
) |
Cash flows from financing activities: |
|
|
|
||||
Proceeds from senior secured revolving credit facility, net |
|
1,000 |
|
|
|
224,500 |
|
Principal payments on related-party note payable |
|
— |
|
|
|
(20,000 |
) |
Proceeds from debt issuance |
|
278,571 |
|
|
|
321,750 |
|
Proceeds from capital contribution of New Market Tax Credit financing |
|
12,307 |
|
|
|
— |
|
Support payments |
|
14,018 |
|
|
|
— |
|
Principal payments on other long-term debt and finance lease obligations |
|
(28,134 |
) |
|
|
(15,842 |
) |
Cash paid related to debt issuance costs and deferred offering costs |
|
(5,376 |
) |
|
|
(8,551 |
) |
Proceeds from issuance of |
|
332,970 |
|
|
|
214,831 |
|
Payments for acquisition of noncontrolling interest |
|
— |
|
|
|
(153,348 |
) |
Cash dividends or distributions and equivalent rights |
|
(158,356 |
) |
|
|
(71,415 |
) |
Payment for withholding tax associated with Long-Term Incentive Plan vesting |
|
(16,812 |
) |
|
|
(10,756 |
) |
Net cash provided by financing activities |
|
430,188 |
|
|
|
481,169 |
|
Net increase in cash, cash equivalents, and restricted cash |
|
211,187 |
|
|
|
268,353 |
|
Cash, cash equivalents, and restricted cash, beginning of period |
|
18,518 |
|
|
|
67,675 |
|
Cash, cash equivalents, and restricted cash, end of period |
$ |
229,705 |
|
|
$ |
336,028 |
|
Condensed Consolidated Statements of Cash Flows (continued) (In thousands) (Unaudited) |
|||||
|
Nine Months Ended |
||||
|
2022 |
|
2021 (Recast) |
||
Non-cash investing and financing activities: |
|
|
|
||
Property, plant, and equipment acquired included in accounts payable and accrued liabilities |
$ |
852 |
|
$ |
26,484 |
Supplemental information: |
|
|
|
||
Interest paid, net of capitalized interest |
$ |
48,689 |
|
$ |
29,362 |
Non-GAAP Financial Measures
In addition to presenting our financial results in accordance with accounting principles generally accepted in
A reconciliation of adjusted gross margin per metric ton for the fourth quarter of 2022 to the closest GAAP financial measure, gross margin, is not provided because gross margin expected to be generated is not available without unreasonable effort.
Our adjusted EBITDA preliminary outlook range for 2023 is based on an internal financial analysis and such estimates are based on numerous assumptions and are inherently uncertain and subject to significant business, economic, financial, regulatory, and competitive risks that could cause actual results and amounts to differ materially from such estimates. A reconciliation of the estimated adjusted EBITDA range for 2023 to the closest GAAP financial measure, net income (loss), is not provided because net income (loss) expected to be generated is not available without unreasonable effort, in part because the amount of estimated incremental interest expense related to financing and depreciation is not available at this time.
Adjusted Net Income (Loss)
We define adjusted net income (loss) as net income (loss) excluding acquisition and integration costs and other, early retirement of debt obligation, Support Payments and effects of COVID-19 and the war in
Adjusted Gross Margin and Adjusted Gross Margin per Metric Ton
We define adjusted gross margin as gross margin excluding loss on disposal of assets, equity-based compensation and other expense, depreciation and amortization, changes in unrealized derivative instruments related to hedged items, acquisition and integration costs and other, Support Payments, and effects of COVID-19 and the war in
Adjusted EBITDA
We define adjusted EBITDA as net income (loss) excluding depreciation and amortization, interest expense, income tax expense (benefit), early retirement of debt obligation, equity-based compensation and other expense, loss on disposal of assets, changes in unrealized derivative instruments related to hedged items, acquisition and integration costs and other, effects of COVID-19 and the war in
Distributable Cash Flow
We define distributable cash flow as adjusted EBITDA less cash income tax expenses, interest expense net of amortization of debt issuance costs, debt premium, and original issue discounts, and maintenance capital expenditures. We use distributable cash flow as a performance metric to compare our cash-generating performance from period to period and to compare the cash-generating performance for specific periods to the cash dividends (if any) that are expected to be paid to our shareholders. We do not rely on distributable cash flow as a liquidity measure.
2021 Non-Recast Presentation
The nine and three months ended
The Non-Recast Presentation does not reflect the recast of our historical results required under GAAP due to the Simplification Transaction and accordingly contains non-GAAP measures.
The following tables presents reconciliations related to adjusted net (loss) income, adjusted gross margin, adjusted gross margin per metric ton, adjusted EBITDA, and distributable cash flow for the quarter ended
|
Three Months Ended |
|||||||||
|
Recast
|
|
Adjustments |
|
Non-Recast
|
|||||
|
(in millions) |
|||||||||
Reconciliation of net (loss) income to adjusted net (loss) income: |
|
|
|
|
|
|||||
Net (loss) income |
$ |
(35.8 |
) |
|
$ |
35.7 |
|
$ |
(0.1 |
) |
Acquisition and integration costs and other |
|
7.3 |
|
|
|
— |
|
|
7.3 |
|
MSA Fee Waivers |
|
— |
|
|
|
21.1 |
|
|
21.1 |
|
Adjusted net (loss) income |
$ |
(28.5 |
) |
|
$ |
56.8 |
|
$ |
28.3 |
|
|
Three Months Ended |
||||||||||
|
Recast
|
|
Adjustments |
|
Non-Recast
|
||||||
|
(in millions, unless otherwise noted) |
||||||||||
Reconciliation of gross margin to adjusted gross margin and adjusted gross margin per metric ton: |
|
|
|
|
|
||||||
Gross Margin(1) |
$ |
12.5 |
|
|
$ |
13.5 |
|
|
$ |
26.0 |
|
Loss on disposal of assets |
|
3.9 |
|
|
|
— |
|
|
|
3.9 |
|
Equity-based compensation and other expense |
|
0.6 |
|
|
|
(0.1 |
) |
|
|
0.5 |
|
Depreciation and amortization |
|
21.5 |
|
|
|
— |
|
|
|
21.5 |
|
Changes in unrealized derivative instruments |
|
(4.4 |
) |
|
|
— |
|
|
|
(4.4 |
) |
Acquisition and integration costs and other |
|
0.3 |
|
|
|
— |
|
|
|
0.3 |
|
MSA Fee Waivers |
|
— |
|
|
|
8.9 |
|
|
|
8.9 |
|
Adjusted gross margin |
$ |
34.4 |
|
|
$ |
22.3 |
|
|
$ |
56.7 |
|
Metric tons sold (in thousands) |
|
1,172 |
|
|
|
— |
|
|
|
1,172 |
|
Adjusted gross margin per metric ton ($/metric ton) |
$ |
29.36 |
|
|
$ |
19.02 |
|
|
$ |
48.38 |
|
(1)Gross margin is defined as net revenue less cost of goods sold (including related depreciation and amortization and loss on disposal of assets). |
|
Three Months Ended |
||||||||||
|
Recast
|
|
Adjustments |
|
Non-Recast
|
||||||
|
(in millions) |
||||||||||
Reconciliation of net (loss) income to adjusted EBITDA and distributable cash flow attributable to |
|
|
|
|
|
||||||
Net (loss) income |
$ |
(35.8 |
) |
|
$ |
35.7 |
|
|
$ |
(0.1 |
) |
Add: |
|
|
|
|
|
||||||
Depreciation and amortization |
|
23.3 |
|
|
|
(1.3 |
) |
|
|
22.0 |
|
Interest expense |
|
15.5 |
|
|
|
(4.8 |
) |
|
|
10.7 |
|
Income tax (benefit) expense |
|
(2.9 |
) |
|
|
2.9 |
|
|
|
— |
|
Equity-based compensation and other expense |
|
7.3 |
|
|
|
(4.9 |
) |
|
|
2.4 |
|
Loss on disposal of assets |
|
3.9 |
|
|
|
— |
|
|
|
3.9 |
|
Changes in unrealized derivative instruments |
|
(4.4 |
) |
|
|
— |
|
|
|
(4.4 |
) |
Acquisition and integration costs and other |
|
7.3 |
|
|
|
— |
|
|
|
7.3 |
|
MSA Fee Waivers |
|
— |
|
|
|
21.1 |
|
|
|
21.1 |
|
Adjusted EBITDA |
$ |
14.2 |
|
|
$ |
48.7 |
|
|
$ |
62.9 |
|
Less: |
|
|
|
|
|
||||||
Interest expense, net of amortization of debt issuance costs, debt premium, and original issue discount |
|
14.4 |
|
|
|
(4.4 |
) |
|
|
10.0 |
|
Maintenance capital expenditures |
|
3.4 |
|
|
|
— |
|
|
|
3.4 |
|
Distributable cash flow |
$ |
(3.6 |
) |
|
$ |
53.1 |
|
|
$ |
49.5 |
|
The following is a reconciliation of net (loss) income to adjusted EBITDA and distributable cash flow for the nine months ended
|
Nine Months Ended |
||||||||||
|
Recast
|
|
Adjustments |
|
Non-Recast
|
||||||
|
(in millions) |
||||||||||
Net (loss) income |
$ |
(83.8 |
) |
|
$ |
84.9 |
|
|
$ |
1.1 |
|
Add: |
|
|
|
|
|
||||||
Depreciation and amortization |
|
68.0 |
|
|
|
(2.8 |
) |
|
|
65.2 |
|
Interest expense |
|
46.3 |
|
|
|
(10.4 |
) |
|
|
35.9 |
|
Income tax (benefit) expense |
|
(3.8 |
) |
|
|
3.7 |
|
|
|
(0.1 |
) |
Equity-based compensation and other expense |
|
22.4 |
|
|
|
(14.6 |
) |
|
|
7.8 |
|
Loss on disposal of assets |
|
7.3 |
|
|
|
— |
|
|
|
7.3 |
|
Changes in unrealized derivative instruments |
|
(3.6 |
) |
|
|
— |
|
|
|
(3.6 |
) |
Acquisition and integration costs and other |
|
8.8 |
|
|
|
(0.5 |
) |
|
|
8.3 |
|
MSA Fee Waivers |
|
— |
|
|
|
36.2 |
|
|
|
36.2 |
|
Adjusted EBITDA |
$ |
61.6 |
|
|
$ |
96.5 |
|
|
$ |
158.1 |
|
Less: |
|
|
|
|
|
||||||
Interest expense, net of amortization of debt issuance costs, debt premium, and original issue discount |
|
43.1 |
|
|
|
(9.1 |
) |
|
|
34.0 |
|
Maintenance capital expenditures |
|
11.2 |
|
|
|
— |
|
|
|
11.2 |
|
Distributable cash flow |
$ |
7.3 |
|
|
$ |
105.6 |
|
|
$ |
112.9 |
|
Limitations of Non-GAAP Financial Measures
Adjusted net income (loss), adjusted gross margin, adjusted gross margin per metric ton, adjusted EBITDA, adjusted EBITDA CAGR, and distributable cash flow, as well as our Non-Recast Presentation are not financial measures presented in accordance with GAAP. We believe that the presentation of these non-GAAP financial measures provides useful information to investors in assessing our financial condition and results of operations. Our non-GAAP financial measures should not be considered as alternatives to the most directly comparable GAAP financial measures. Each of these non-GAAP financial measures has important limitations as an analytical tool because they exclude some, but not all, items that affect the most directly comparable GAAP financial measures. You should not consider adjusted net income (loss), adjusted gross margin, adjusted gross margin per metric ton, adjusted EBITDA, adjusted EBITDA CAGR, or distributable cash flow, or our Non-Recast Presentation, in isolation or as substitutes for analysis of our results as reported under GAAP.
Our definitions of these non-GAAP financial measures may not be comparable to similarly titled measures of other companies, thereby diminishing their utility.
The following tables present a reconciliation of adjusted net loss, adjusted gross margin, adjusted gross margin per metric ton, adjusted EBITDA, and distributable cash flow to the most directly comparable GAAP financial measures, as applicable, for each of the periods indicated.
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
2022 |
|
|
2021 (Recast) |
|
|
2022 |
|
|
2021 (Recast) |
||||
|
(in thousands) |
||||||||||||||
Reconciliation of net loss to adjusted net loss: |
|
|
|
|
|
|
|
||||||||
Net loss |
$ |
(18,299 |
) |
|
$ |
(35,823 |
) |
|
$ |
(90,948 |
) |
|
$ |
(83,849 |
) |
Acquisition and integration costs and other |
|
4,409 |
|
|
|
7,320 |
|
|
|
18,778 |
|
|
|
8,815 |
|
Effects of COVID-19 |
|
— |
|
|
|
— |
|
|
|
15,189 |
|
|
|
— |
|
Effects of the war in |
|
— |
|
|
|
— |
|
|
|
5,051 |
|
|
|
— |
|
Support Payments |
|
5,900 |
|
|
|
— |
|
|
|
19,985 |
|
|
|
— |
|
Adjusted net loss |
$ |
(7,990 |
) |
|
$ |
(28,503 |
) |
|
$ |
(31,945 |
) |
|
$ |
(75,034 |
) |
|
Three Months Ended |
|
Nine Months Ended |
||||||||||
|
2022 |
|
2021 (Recast) |
|
2022 |
|
2021 (Recast) |
||||||
|
(in thousands, except per metric ton) |
||||||||||||
Reconciliation of gross margin to adjusted gross margin and adjusted gross margin per metric ton: |
|
|
|
|
|
|
|
||||||
Gross margin(1) |
$ |
31,750 |
|
$ |
12,483 |
|
|
$ |
48,305 |
|
$ |
62,127 |
|
Loss on disposal of assets |
|
3,517 |
|
|
3,906 |
|
|
|
6,700 |
|
|
7,251 |
|
Equity-based compensation and other expense |
|
567 |
|
|
567 |
|
|
|
1,868 |
|
|
1,703 |
|
Depreciation and amortization |
|
32,849 |
|
|
21,495 |
|
|
|
81,103 |
|
|
63,823 |
|
Changes in unrealized derivative instruments |
|
710 |
|
|
(4,364 |
) |
|
|
1,245 |
|
|
(3,566 |
) |
Acquisition and integration costs and other |
|
58 |
|
|
325 |
|
|
|
2,615 |
|
|
397 |
|
Effects of COVID-19 |
|
— |
|
|
— |
|
|
|
13,942 |
|
|
— |
|
Effects of the war in |
|
— |
|
|
— |
|
|
|
5,051 |
|
|
— |
|
Support Payments |
|
5,900 |
|
|
— |
|
|
|
19,985 |
|
|
— |
|
Adjusted gross margin |
$ |
75,351 |
|
$ |
34,412 |
|
|
$ |
180,814 |
|
$ |
131,735 |
|
Metric tons sold |
|
1,256 |
|
|
1,172 |
|
|
|
3,627 |
|
|
3,688 |
|
Adjusted gross margin per metric ton |
$ |
59.99 |
|
$ |
29.36 |
|
|
$ |
49.85 |
|
$ |
35.72 |
|
(1)Gross margin is defined as net revenue less cost of goods sold (including related depreciation and amortization and loss on disposal of assets). |
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
|
2022 |
|
|
2021 (Recast) |
|
|
2022 |
|
|
2021 (Recast) |
||||
|
|
(in thousands) |
||||||||||||||
Reconciliation of net loss to adjusted EBITDA: |
|
|
|
|
|
|
|
|
||||||||
Net loss |
|
$ |
(18,299 |
) |
|
$ |
(35,823 |
) |
|
$ |
(90,948 |
) |
|
$ |
(83,849 |
) |
Add: |
|
|
|
|
|
|
|
|
||||||||
Depreciation and amortization |
|
|
34,930 |
|
|
|
23,285 |
|
|
|
86,322 |
|
|
|
67,985 |
|
Interest expense |
|
|
18,704 |
|
|
|
15,463 |
|
|
|
42,633 |
|
|
|
46,321 |
|
Income tax expense (benefit) |
|
|
12 |
|
|
|
(2,893 |
) |
|
|
26 |
|
|
|
(3,834 |
) |
Equity-based compensation and other expense |
|
|
10,199 |
|
|
|
7,267 |
|
|
|
31,116 |
|
|
|
22,459 |
|
Loss on disposal of assets |
|
|
4,035 |
|
|
|
3,916 |
|
|
|
7,218 |
|
|
|
7,261 |
|
Changes in unrealized derivative instruments |
|
|
710 |
|
|
|
(4,364 |
) |
|
|
1,245 |
|
|
|
(3,566 |
) |
Acquisition and integration costs and other |
|
|
4,409 |
|
|
|
7,319 |
|
|
|
18,778 |
|
|
|
8,814 |
|
Effects of COVID-19 |
|
|
— |
|
|
|
— |
|
|
|
15,189 |
|
|
|
— |
|
Effects of the war in |
|
|
— |
|
|
|
— |
|
|
|
5,051 |
|
|
|
— |
|
Support Payments |
|
|
5,900 |
|
|
|
— |
|
|
|
19,985 |
|
|
|
— |
|
Adjusted EBITDA |
|
$ |
60,600 |
|
|
$ |
14,170 |
|
|
$ |
136,615 |
|
|
$ |
61,591 |
|
Less: |
|
|
|
|
|
|
|
|
||||||||
Interest expense, net of amortization of debt issuance costs, debt premium, and original issue discount |
|
|
17,908 |
|
|
|
14,397 |
|
|
|
40,578 |
|
|
|
43,107 |
|
Maintenance capital expenditures |
|
|
6,344 |
|
|
|
3,339 |
|
|
|
13,026 |
|
|
|
11,183 |
|
Distributable cash flow attributable to |
|
$ |
36,348 |
|
|
$ |
(3,566 |
) |
|
$ |
83,011 |
|
|
$ |
7,301 |
|
Less: Distributable cash flow attributable to incentive distribution rights |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
19,030 |
|
Distributable cash flow attributable to |
|
$ |
36,348 |
|
|
$ |
(3,566 |
) |
|
$ |
83,011 |
|
|
$ |
(11,729 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Cash dividends paid to common stockholders or distributions declared attributable to |
|
$ |
51,901 |
|
|
$ |
43,694 |
|
|
$ |
153,102 |
|
|
$ |
111,807 |
|
|
|
|
|
|
|
|
|
|
||||||||
Distribution Coverage Ratio(1) |
|
|
0.70 |
|
|
|
(0.08 |
) |
|
|
0.54 |
|
|
|
(0.10 |
) |
(1) Distribution coverage ratio for the third quarter of 2022 is calculated on a cash basis, which means the unit count includes 7 million of the 16 million units issued on |
The following table provides a reconciliation of the estimated range of adjusted EBITDA and DCF to the estimated range of net income (loss) for
|
Twelve Months Ending
|
|||
Estimated net income (loss) |
$ |
(57.0) - (37.0) |
||
Add: |
||||
Depreciation and amortization |
120.0 |
|||
Interest expense |
60.0 |
|||
Income tax expense |
— |
|||
Non-cash share-based compensation expense |
41.0 |
|||
Loss on disposal of assets |
8.7 |
|||
Changes in unrealized derivative instruments |
4.0 |
|||
Acquisition and integration costs |
19.0 |
|||
Effects of COVID-19 |
15.2 |
|||
Effects of the war in |
5.1 |
|||
Support Payments |
24.0 |
|||
Estimated adjusted EBITDA |
$ |
240.0 - 260.0 |
||
Less: |
||||
Interest expense net of amortization of debt issuance costs, debt premium, and original issue discount |
55.0 |
|||
Cash income tax expense |
— |
|||
Maintenance capital expenditures |
15.0 |
|||
Estimated distributable cash flow |
$ |
170.0 - 190.0 |
Cautionary Note Concerning Forward-Looking Statements
The information included herein and in any oral statements made in connection herewith include “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. All statements, other than statements of present or historical fact included herein, regarding Enviva’s strategy, future operations, financial position, estimated revenues and losses, projected costs, prospects, plans, and objectives of management are forward-looking statements. When used herein, including any oral statements made in connection herewith, the words “could,” “should,” “will,” “may,” “believe,” “anticipate,” “intend,” “estimate,” “expect,” “project,” the negative of such terms, and other similar expressions are intended to identify forward-looking statements, although not all forward-looking statements contain such identifying words. These forward-looking statements are based on management’s current expectations and assumptions about future events and are based on currently available information as to the outcome and timing of future events. Except as otherwise required by applicable law,
Should one or more of the risks or uncertainties described herein and in any oral statements made in connection therewith occur, or should underlying assumptions prove incorrect, actual results and plans could different materially from those expressed in any forward-looking statements. Additional information concerning these and other factors that may impact Enviva’s expectations and projections can be found in Enviva’s periodic filings with the
View source version on businesswire.com: https://www.businesswire.com/news/home/20221102006127/en/
Investor Contact:
Vice President, Investor Relations
Investor.Relations@envivabiomass.com
Source:
FAQ
What were Enviva's financial results for Q3 2022?
How much is the dividend declared by Enviva for Q3 2022?
What is the net revenue reported by Enviva for Q3 2022?
What impact did Hurricane Ian have on Enviva's Q3 2022 results?