Cactus Announces Second Quarter 2024 Results
Cactus (NYSE: WHD) reported strong Q2 2024 results with revenue of $290.4 million and operating income of $79.8 million. The company achieved a net income of $63.1 million and diluted earnings per Class A share of $0.75. Adjusted EBITDA was $103.6 million with a 35.7% margin. Cactus maintained a strong financial position with $246.5 million in cash and no bank debt. The Board approved an 8% increase in the quarterly dividend to $0.13. The Pressure Control segment saw increased revenue due to higher customer drilling efficiencies, while Spoolable Technologies benefited from increased activity levels and lower input costs.
Cactus (NYSE: WHD) ha riportato risultati solidi per il secondo trimestre 2024 con fatturato di 290,4 milioni di dollari e utile operativo di 79,8 milioni di dollari. L'azienda ha raggiunto un utile netto di 63,1 milioni di dollari e utili diluiti per azione di Classe A di 0,75 dollari. L'EBITDA rettificato è stato di 103,6 milioni di dollari con un margine del 35,7%. Cactus ha mantenuto una posizione finanziaria solida con 246,5 milioni di dollari in cassa e nessun debito bancario. Il Consiglio ha approvato un incremento dell'8% del dividendo trimestrale a 0,13 dollari. Il segmento Controllo della Pressione ha visto un aumento dei ricavi grazie a maggiore efficienza nelle perforazioni dei clienti, mentre le Tecnologie Spoolable hanno beneficiato di un aumento dei livelli di attività e di costi di input più bassi.
Cactus (NYSE: WHD) reportó sólidos resultados para el segundo trimestre de 2024 con ingresos de 290,4 millones de dólares y ingresos operativos de 79,8 millones de dólares. La empresa logró un ingreso neto de 63,1 millones de dólares y ganancias diluidas por acción de Clase A de 0,75 dólares. El EBITDA ajustado fue de 103,6 millones de dólares con un margen del 35,7%. Cactus mantuvo una sólida posición financiera con 246,5 millones de dólares en efectivo y sin deuda bancaria. La Junta aprobó un incremento del 8% en el dividendo trimestral a 0,13 dólares. El segmento de Control de Presión vio un aumento en sus ingresos debido a una mayor eficiencia en la perforación de los clientes, mientras que las Tecnologías Spoolable se beneficiaron de un aumento en los niveles de actividad y menores costos de insumos.
Cactus (NYSE: WHD)는 2024년 2분기 결과를 발표하며 매출 2억 9040만 달러와 영업 이익 7980만 달러를 기록했습니다. 회사는 순이익 6310만 달러와 클래스 A 주당 희석 주당 수익 0.75달러를 달성했습니다. 조정된 EBITDA는 1억 360만 달러로, 35.7%의 마진을 보였습니다. Cactus는 2억 4650만 달러의 현금과 은행 부채가 없는 건전한 재무 상태를 유지했습니다. 이사회는 분기 배당금을 0.13달러로 8% 인상하기로 승인했습니다. 압력 제어 부문은 고객의 시추 효율성 증가로 인해 매출이 증가했으며, 스풀러블 기술은 활동 수준의 증가와 낮아진 투입 비용의 혜택을 보았습니다.
Cactus (NYSE: WHD) a publié de solides résultats pour le deuxième trimestre 2024 avec un chiffre d'affaires de 290,4 millions de dollars et un résultat opérationnel de 79,8 millions de dollars. L'entreprise a atteint un résultat net de 63,1 millions de dollars et un bénéfice dilué par action de classe A de 0,75 dollar. L'EBITDA ajusté s'élevait à 103,6 millions de dollars avec une marge de 35,7 %. Cactus a maintenu une solide position financière avec 246,5 millions de dollars en liquidités et aucune dette bancaire. Le conseil d'administration a approuvé une augmentation de 8 % du dividende trimestriel à 0,13 dollar. Le segment du Contrôle de Pression a connu une augmentation des revenus en raison d'une meilleure efficacité de forage chez les clients, tandis que les Technologies Spoolable ont bénéficié d'un niveau d'activité accru et de coûts d'intrants réduits.
Cactus (NYSE: WHD) berichtete über starke Ergebnisse im 2. Quartal 2024 mit Umsätzen von 290,4 Millionen US-Dollar und Betriebseinnahmen von 79,8 Millionen US-Dollar. Das Unternehmen erzielte einen Nettoertrag von 63,1 Millionen US-Dollar und verwässerte Erträge pro Klasse A-Aktie von 0,75 US-Dollar. Das bereinigte EBITDA betrug 103,6 Millionen US-Dollar mit einer Marge von 35,7 %. Cactus hielt eine starke Finanzlage mit 246,5 Millionen US-Dollar in bar und keinerlei Bankverbindlichkeiten aufrecht. Der Vorstand genehmigte eine Erhöhung der vierteljährlichen Dividende um 8 % auf 0,13 US-Dollar. Im Segment Druckregelung gab es einen Anstieg der Umsätze, bedingt durch höhere Bohr-Effizienzen der Kunden, während die Spoolable-Technologien von gesteigerten Aktivitätsniveaus und niedrigeren Einsatzkosten profitierten.
- Revenue increased to $290.4 million, up 5.9% from Q1 2024
- Operating income rose to $79.8 million, a 27.6% increase quarter-over-quarter
- Net income margin improved to 21.7% from 18.2% in Q1 2024
- Adjusted EBITDA margin increased to 35.7% from 34.8% in Q1 2024
- Board approved an 8% increase in quarterly dividend to $0.13 per share
- Strong cash position of $246.5 million with no bank debt outstanding
- Revenue decreased by 5% compared to Q2 2023 ($305.8 million)
- Adjusted EBITDA margin declined from 37.7% in Q2 2023 to 35.7% in Q2 2024
- Anticipation of moderating revenue in Pressure Control segment for Q3 2024
- Potential downside to current activity levels due to customer consolidation
Insights
Cactus Inc.'s Q2 2024 results demonstrate resilience in a challenging market environment. The company reported revenue of
Key positives include:
- Pressure Control segment's revenue growth of
6.9% despite lower U.S. land rig count - Spoolable Technologies segment's improved margins due to lower input costs
$246.5 million cash position with no bank debt8% increase in quarterly dividend to$0.13 per share
However, investors should note potential headwinds:
- Expected moderation in Pressure Control revenue for Q3
- Potential impact of customer consolidation on activity levels
- Final earn-out payment of
$37 million for FlexSteel acquisition due in Q3
Overall, Cactus's ability to maintain strong margins and increase its dividend in a softer macro environment is commendable. The company's focus on free cash flow optimization and capital allocation strategy positions it well for long-term value creation.
Cactus's Q2 results offer valuable insights into the broader oilfield services market. The company's performance suggests a stabilization in U.S. land activity, with management indicating that "most of the significant decline in U.S. activity is behind us for the year." This could signal a potential bottom for the sector.
Key market trends to watch:
- Increased customer drilling efficiencies driving equipment demand
- Growing international momentum, particularly in the Spoolable Technologies segment
- Potential impact of industry consolidation on service company activity levels
The company's ability to secure orders from new large customers for production equipment demonstrates its competitive positioning. However, the "less visibility into production equipment awards" mentioned for Q3 suggests potential volatility in short-term demand.
Cactus's performance relative to the overall rig count decline indicates market share gains or a focus on more resilient customers. This could be a differentiating factor as the industry navigates the current environment.
Investors should monitor the balance between U.S. land activity and international growth as indicators of broader market trends in the oilfield services sector.
Second Quarter Highlights
-
Revenue of
and operating income of$290.4 million ;$79.8 million -
Net income of
and diluted earnings per Class A share of$63.1 million ;$0.75 -
Adjusted net income(1) of
and diluted earnings per share, as adjusted(1) of$65.2 million ;$0.81 -
Net income margin of
21.7% and adjusted net income margin(1) of22.4% ; -
Adjusted EBITDA(2) and Adjusted EBITDA margin(2) of
and$103.6 million 35.7% , respectively; -
Cash flow from operations of
;$78.0 million -
Cash and cash equivalents of
with no bank debt outstanding as of June 30, 2024;$246.5 million -
Final earn-out payment amount payable to the sellers of FlexSteel of
expected to be settled and paid in the third quarter of 2024; and$37.0 million -
In July 2024, the Board of Directors approved an
8% increase in the dividend to per quarter.$0.13
Financial Summary
|
Three Months Ended |
||||||||||
|
June 30, |
|
March 31, |
|
June 30, |
||||||
|
|
2024 |
|
|
|
2024 |
|
|
|
2023 |
|
|
(in thousands) |
||||||||||
Revenues |
$ |
290,389 |
|
|
$ |
274,123 |
|
|
$ |
305,819 |
|
Operating income(3) |
$ |
79,819 |
|
|
$ |
62,550 |
|
|
$ |
48,522 |
|
Operating income margin |
|
27.5 |
% |
|
|
22.8 |
% |
|
|
15.9 |
% |
Net income |
$ |
63,059 |
|
|
$ |
49,815 |
|
|
$ |
32,459 |
|
Net income margin |
|
21.7 |
% |
|
|
18.2 |
% |
|
|
10.6 |
% |
Adjusted net income(1) |
$ |
65,192 |
|
|
$ |
59,600 |
|
|
$ |
67,279 |
|
Adjusted net income margin(1) |
|
22.4 |
% |
|
|
21.7 |
% |
|
|
22.0 |
% |
Adjusted EBITDA(2) |
$ |
103,637 |
|
|
$ |
95,332 |
|
|
$ |
115,419 |
|
Adjusted EBITDA margin(2) |
|
35.7 |
% |
|
|
34.8 |
% |
|
|
37.7 |
% |
(1) |
Adjusted net income, Adjusted net income margin and diluted earnings per share, as adjusted are non-GAAP financial measures. These figures assume Cactus, Inc. held all units in its operating subsidiary at the beginning of the period. Additional information regarding non-GAAP measures and the reconciliation of GAAP to non-GAAP financial measures are in the Supplemental Information tables. |
(2) |
Adjusted EBITDA and Adjusted EBITDA margin are non-GAAP financial measures. See definition of these measures and the reconciliation of GAAP to non-GAAP financial measures in the Supplemental Information tables. |
(3) |
Operating income reflects certain expenses related to the FlexSteel acquisition, including expenses related to the remeasurement of the earn-out liability associated with the FlexSteel acquisition and intangible amortization expenses related to purchase price accounting. See the reconciliation of GAAP to non-GAAP financial measures in the Supplemental Information tables for further details. |
Scott Bender, CEO and Chairman of the Board of Cactus, commented, “I am very proud of our Company's performance in the second quarter. Pressure Control revenues rose as customer drilling efficiency increased, and we shipped significant production equipment to a large customer who had not previously used Cactus. These events more than offset the impact of the softer
“Looking ahead to the third quarter of 2024, we anticipate that our
Mr. Bender concluded, “We believe most of the significant decline in
Segment Performance
We report two business segments, Pressure Control and Spoolable Technologies, and starting with the fourth quarter of 2023, corporate and other expenses not directly attributable to either segment are presented separately as Corporate and Other Expenses. These expenses were previously included within the Pressure Control segment. Prior periods presented have been recast to conform to the new presentation.
Pressure Control
Second quarter 2024 Pressure Control revenue increased
Spoolable Technologies
Second quarter 2024 Spoolable Technologies revenues increased
Corporate and Other Expenses
Second quarter 2024 Corporate and Other expenses increased
Liquidity, Capital Expenditures and Other
As of June 30, 2024, the Company had
Net capital expenditures were
As of June 30, 2024, Cactus had 66,479,914 shares of Class A common stock outstanding (representing
Quarterly Dividend
The Board of Directors approved a quarterly cash dividend of
Conference Call Details
The Company will host a conference call to discuss financial and operational results tomorrow, Thursday August 1, 2024 at 9:00 a.m. Central Time (10:00 a.m. Eastern Time).
The call will be webcast on Cactus’ website at www.CactusWHD.com. Please access the webcast for the call at least 10 minutes ahead of the start time to ensure a proper connection. Analysts and institutional investors may click here to pre-register for the conference call and obtain a dial-in number and passcode.
An archived webcast of the conference call will be available on the Company’s website shortly after the end of the call.
About Cactus, Inc.
Cactus designs, manufactures, sells or rents a range of highly engineered pressure control and spoolable pipe technologies. Its products are sold and rented principally for onshore unconventional oil and gas wells and are utilized during the drilling, completion and production phases of its customers’ wells. In addition, it provides field services for its products and rental items to assist with the installation, maintenance and handling of the equipment. Cactus operates service centers throughout
Cautionary Statement Concerning Forward-Looking Statements
Certain statements contained in this press release and oral statements made regarding the matters addressed in this release constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are subject to risks, uncertainties and other factors, many of which are outside of Cactus’ control, that could cause actual results to differ materially from the results discussed in the forward-looking statements.
Forward-looking statements can be identified by the use of forward-looking terminology including “may,” “believe,” “expect,” “intend,” “anticipate,” “plan,” “should,” “estimate,” “continue,” “potential,” “will,” “hope,” “opportunity,” or other similar words and include the Company’s expectation of future performance contained herein. These statements discuss future expectations, contain projections of results of operations or of financial condition, or state other “forward-looking” information. You are cautioned not to place undue reliance on any forward-looking statements, which can be affected by assumptions used or by risks or uncertainties. Consequently, no forward-looking statements can be guaranteed. When considering these forward-looking statements, you should keep in mind the risk factors and other factors noted in the Company’s Annual Report on Form 10-K, any Quarterly Reports on Form 10-Q and the other documents that the Company files with the Securities and Exchange Commission. The risk factors and other factors noted therein could cause actual results to differ materially from those contained in any forward-looking statement. Cactus disclaims any duty to update and does not intend to update any forward-looking statements, all of which are expressly qualified by the statements in this section, to reflect events or circumstances after the date of this press release.
Cactus, Inc. Condensed Consolidated Statements of Income (unaudited) |
|||||||||||||||
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
(in thousands, except per share data) |
||||||||||||||
Revenues |
|
|
|
|
|
|
|
||||||||
Pressure Control |
$ |
187,192 |
|
|
$ |
199,134 |
|
|
$ |
362,220 |
|
|
$ |
393,789 |
|
Spoolable Technologies |
|
103,716 |
|
|
|
106,685 |
|
|
|
202,811 |
|
|
|
140,435 |
|
Corporate and other(1) |
|
(519 |
) |
|
|
— |
|
|
|
(519 |
) |
|
|
— |
|
Total revenues |
|
290,389 |
|
|
|
305,819 |
|
|
|
564,512 |
|
|
|
534,224 |
|
|
|
|
|
|
|
|
|
||||||||
Operating income (loss) |
|
|
|
|
|
|
|
||||||||
Pressure Control |
|
55,669 |
|
|
|
62,888 |
|
|
|
107,344 |
|
|
|
126,059 |
|
Spoolable Technologies |
|
30,041 |
|
|
|
(6,018 |
) |
|
|
46,434 |
|
|
|
(5,769 |
) |
Total segment operating income |
|
85,710 |
|
|
|
56,870 |
|
|
|
153,778 |
|
|
|
120,290 |
|
Corporate and other expenses |
|
(5,891 |
) |
|
|
(8,348 |
) |
|
|
(11,409 |
) |
|
|
(22,080 |
) |
Total operating income |
|
79,819 |
|
|
|
48,522 |
|
|
|
142,369 |
|
|
|
98,210 |
|
|
|
|
|
|
|
|
|
||||||||
Interest income (expense), net |
|
1,405 |
|
|
|
(5,928 |
) |
|
|
2,094 |
|
|
|
(4,926 |
) |
Other income, net |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3,538 |
|
Income before income taxes |
|
81,224 |
|
|
|
42,594 |
|
|
|
144,463 |
|
|
|
96,822 |
|
Income tax expense |
|
18,165 |
|
|
|
10,135 |
|
|
|
31,589 |
|
|
|
12,075 |
|
Net income |
$ |
63,059 |
|
|
$ |
32,459 |
|
|
$ |
112,874 |
|
|
$ |
84,747 |
|
Less: net income attributable to non-controlling interest |
|
13,231 |
|
|
|
7,709 |
|
|
|
24,081 |
|
|
|
17,103 |
|
Net income attributable to Cactus, Inc. |
$ |
49,828 |
|
|
$ |
24,750 |
|
|
$ |
88,793 |
|
|
$ |
67,644 |
|
|
|
|
|
|
|
|
|
||||||||
Earnings per Class A share - basic |
$ |
0.75 |
|
|
$ |
0.38 |
|
|
$ |
1.35 |
|
|
$ |
1.05 |
|
Earnings per Class A share - diluted(2) |
$ |
0.75 |
|
|
$ |
0.38 |
|
|
$ |
1.35 |
|
|
$ |
1.02 |
|
|
|
|
|
|
|
|
|
||||||||
Weighted average shares outstanding - basic |
|
66,142 |
|
|
|
64,566 |
|
|
|
65,760 |
|
|
|
64,155 |
|
Weighted average shares outstanding - diluted(2) |
|
66,579 |
|
|
|
65,003 |
|
|
|
79,686 |
|
|
|
79,512 |
|
(1) |
Represents the elimination of inter-segment revenue for sales from our Pressure Control segment to our Spoolable Technologies segment. |
(2) |
Dilution for the three months ended June 30, 2024 and June 30, 2023 excludes 13.4 million and 14.9 million shares of Class B common stock, respectively, as the effect would be antidilutive. Dilution for the six months ended June 30, 2024 and June 30, 2023 includes an additional |
Cactus, Inc. Condensed Consolidated Balance Sheets (unaudited) |
|||||
|
June 30, |
|
December 31, |
||
|
2024 |
|
2023 |
||
|
(in thousands) |
||||
Assets |
|
|
|
||
Current assets |
|
|
|
||
Cash and cash equivalents |
$ |
246,503 |
|
$ |
133,792 |
Accounts receivable, net |
|
205,024 |
|
|
205,381 |
Inventories |
|
206,730 |
|
|
205,625 |
Prepaid expenses and other current assets |
|
10,764 |
|
|
11,380 |
Total current assets |
|
669,021 |
|
|
556,178 |
|
|
|
|
||
Property and equipment, net |
|
343,525 |
|
|
345,502 |
Operating lease right-of-use assets, net |
|
23,239 |
|
|
23,496 |
Intangible assets, net |
|
171,984 |
|
|
179,978 |
Goodwill |
|
203,028 |
|
|
203,028 |
Deferred tax asset, net |
|
206,409 |
|
|
204,852 |
Other noncurrent assets |
|
9,187 |
|
|
9,527 |
Total assets |
$ |
1,626,393 |
|
$ |
1,522,561 |
|
|
|
|
||
Liabilities and Equity |
|
|
|
||
Current liabilities |
|
|
|
||
Accounts payable |
$ |
63,760 |
|
$ |
71,841 |
Accrued expenses and other current liabilities |
|
61,022 |
|
|
50,654 |
Earn-out liability |
|
36,990 |
|
|
20,810 |
Current portion of liability related to tax receivable agreement |
|
5,578 |
|
|
20,855 |
Finance lease obligations, current portion |
|
7,087 |
|
|
7,280 |
Operating lease liabilities, current portion |
|
4,186 |
|
|
4,220 |
Total current liabilities |
|
178,623 |
|
|
175,660 |
|
|
|
|
||
Deferred tax liability, net |
|
2,887 |
|
|
3,589 |
Liability related to tax receivable agreement, net of current portion |
|
259,550 |
|
|
250,069 |
Finance lease obligations, net of current portion |
|
9,372 |
|
|
9,352 |
Operating lease liabilities, net of current portion |
|
18,953 |
|
|
19,121 |
Other noncurrent liabilities |
|
2,212 |
|
|
— |
Total liabilities |
|
471,597 |
|
|
457,791 |
|
|
|
|
||
Equity |
|
1,154,796 |
|
|
1,064,770 |
Total liabilities and equity |
$ |
1,626,393 |
|
$ |
1,522,561 |
Cactus, Inc. Condensed Consolidated Statements of Cash Flows (unaudited) |
|||||||
|
Six Months Ended June 30, |
||||||
|
|
2024 |
|
|
|
2023 |
|
|
(in thousands) |
||||||
Cash flows from operating activities |
|
|
|
||||
Net income |
$ |
112,874 |
|
|
$ |
84,747 |
|
Reconciliation of net income to net cash provided by operating activities |
|
|
|
||||
Depreciation and amortization |
|
30,047 |
|
|
|
35,024 |
|
Deferred financing cost amortization |
|
560 |
|
|
|
3,545 |
|
Stock-based compensation |
|
10,373 |
|
|
|
9,164 |
|
Provision for expected credit losses |
|
589 |
|
|
|
1,515 |
|
Inventory obsolescence |
|
3,035 |
|
|
|
1,980 |
|
Gain on disposal of assets |
|
(1,674 |
) |
|
|
(1,632 |
) |
Deferred income taxes |
|
7,915 |
|
|
|
1,079 |
|
Change in fair value of earn-out liability |
|
16,180 |
|
|
|
18,023 |
|
Gain from revaluation of liability related to tax receivable agreement |
|
— |
|
|
|
(3,417 |
) |
Changes in operating assets and liabilities: |
|
|
|
||||
Accounts receivable |
|
(358 |
) |
|
|
(20,107 |
) |
Inventories |
|
(4,340 |
) |
|
|
41,185 |
|
Prepaid expenses and other assets |
|
429 |
|
|
|
965 |
|
Accounts payable |
|
(8,577 |
) |
|
|
1,236 |
|
Accrued expenses and other liabilities |
|
12,442 |
|
|
|
(4,789 |
) |
Payments pursuant to tax receivable agreement |
|
(15,277 |
) |
|
|
— |
|
Net cash provided by operating activities |
|
164,218 |
|
|
|
168,518 |
|
|
|
|
|
||||
Cash flows from investing activities |
|
|
|
||||
Acquisition of a business, net of cash and cash equivalents acquired |
|
— |
|
|
|
(618,857 |
) |
Capital expenditures and other |
|
(17,371 |
) |
|
|
(23,700 |
) |
Proceeds from sales of assets |
|
3,317 |
|
|
|
3,038 |
|
Net cash used in investing activities |
|
(14,054 |
) |
|
|
(639,519 |
) |
|
|
|
|
||||
Cash flows from financing activities |
|
|
|
||||
Proceeds from the issuance of long-term debt |
|
— |
|
|
|
155,000 |
|
Repayments of borrowings of long-term debt |
|
— |
|
|
|
(100,000 |
) |
Net proceeds from the issuance of Class A common stock |
|
— |
|
|
|
169,878 |
|
Payments of deferred financing costs |
|
— |
|
|
|
(6,817 |
) |
Payments on finance leases |
|
(3,954 |
) |
|
|
(3,594 |
) |
Dividends paid to Class A common stock shareholders |
|
(16,135 |
) |
|
|
(14,469 |
) |
Distributions to members |
|
(8,617 |
) |
|
|
(4,712 |
) |
Repurchases of shares |
|
(8,489 |
) |
|
|
(4,599 |
) |
Net cash (used in) provided by financing activities |
|
(37,195 |
) |
|
|
190,687 |
|
|
|
|
|
||||
Effect of exchange rate changes on cash and cash equivalents |
|
(258 |
) |
|
|
(303 |
) |
|
|
|
|
||||
Net increase (decrease) in cash and cash equivalents |
|
112,711 |
|
|
|
(280,617 |
) |
|
|
|
|
||||
Cash and cash equivalents |
|
|
|
||||
Beginning of period |
|
133,792 |
|
|
|
344,527 |
|
End of period |
$ |
246,503 |
|
|
$ |
63,910 |
|
Cactus, Inc. – Supplemental Information
Reconciliation of GAAP to non-GAAP Financial Measures
Adjusted net income, diluted earnings per share, as adjusted and adjusted net income margin
(unaudited)
Adjusted net income, diluted earnings per share, as adjusted and adjusted net income margin are not measures of net income as determined by GAAP but they are supplemental non-GAAP financial measures that are used by management and external users of the Company’s consolidated financial statements. Cactus defines adjusted net income as net income assuming Cactus, Inc. held all units in its operating subsidiary at the beginning of the period, with the resulting additional income tax expense related to the incremental income attributable to Cactus, Inc. Adjusted net income also includes certain other adjustments described below. Cactus defines diluted earnings per share, as adjusted as Adjusted net income divided by weighted average shares outstanding, as adjusted. Cactus defines Adjusted net income margin as Adjusted net income divided by total revenue. The Company believes this supplemental information is useful for evaluating performance period over period.
|
Three Months Ended |
||||||||||
|
June 30, |
|
March 31, |
|
June 30, |
||||||
|
|
2024 |
|
|
|
2024 |
|
|
|
2023 |
|
|
(in thousands, except per share data) |
||||||||||
Net income |
$ |
63,059 |
|
|
$ |
49,815 |
|
|
$ |
32,459 |
|
Adjustments: |
|
|
|
|
|
||||||
Transaction related expenses(1) |
|
— |
|
|
|
— |
|
|
|
2,191 |
|
Intangible amortization expense(2) |
|
3,997 |
|
|
|
3,997 |
|
|
|
8,663 |
|
Remeasurement loss on earn-out liability(3) |
|
2,876 |
|
|
|
13,304 |
|
|
|
18,144 |
|
Inventory step-up expense(4) |
|
— |
|
|
|
— |
|
|
|
19,325 |
|
Income tax expense differential(5) |
|
(4,740 |
) |
|
|
(7,516 |
) |
|
|
(13,503 |
) |
Adjusted net income |
$ |
65,192 |
|
|
$ |
59,600 |
|
|
$ |
67,279 |
|
|
|
|
|
|
|
||||||
Diluted earnings per share, as adjusted |
$ |
0.81 |
|
|
$ |
0.75 |
|
|
$ |
0.84 |
|
|
|
|
|
|
|
||||||
Weighted average shares outstanding, as adjusted(6) |
|
79,994 |
|
|
|
79,556 |
|
|
|
79,866 |
|
|
|
|
|
|
|
||||||
Revenue |
$ |
290,389 |
|
|
$ |
274,123 |
|
|
$ |
305,819 |
|
Net income margin |
|
21.7 |
% |
|
|
18.2 |
% |
|
|
10.6 |
% |
Adjusted net income margin |
|
22.4 |
% |
|
|
21.7 |
% |
|
|
22.0 |
% |
(1) |
Reflects fees and expenses recorded in connection with the FlexSteel acquisition and related financing. |
(2) |
Reflects amortization expense associated with the step-up in intangible value due to purchase price accounting. |
(3) |
Represents non-cash adjustments for the remeasurement of the earn-out liability associated with the FlexSteel acquisition. |
(4) |
Represents amortization of the FlexSteel inventory step-up adjustment due to purchase price accounting. |
(5) |
Represents the increase or decrease in tax expense as though Cactus, Inc. owned |
(6) |
Reflects 66.1, 65.4, and 64.6 million weighted average shares of basic Class A common stock outstanding and 13.4, 14.0 and 14.9 million additional shares for the three months ended June 30, 2024, March 31, 2024, and June 30, 2023, respectively, as if the weighted average shares of Class B common stock were exchanged and cancelled for Class A common stock at the beginning of the period, plus the effect of dilutive securities. |
Cactus, Inc. – Supplemental Information
Reconciliation of GAAP to non-GAAP Financial Measures
EBITDA, Adjusted EBITDA and Adjusted EBITDA margin
(unaudited)
EBITDA, Adjusted EBITDA and Adjusted EBITDA margin are not measures of net income as determined by GAAP but are supplemental non-GAAP financial measures that are used by management and external users of the Company’s consolidated financial statements, such as industry analysts, investors, lenders and rating agencies. Cactus defines EBITDA as net income excluding net interest, income tax and depreciation and amortization. Cactus defines Adjusted EBITDA as EBITDA excluding the other items outlined below.
Cactus management believes EBITDA and Adjusted EBITDA are useful because they allow management to more effectively evaluate the Company’s operating performance and compare the results of its operations from period to period without regard to financing methods or capital structure, or other items that impact comparability of financial results from period to period. EBITDA and Adjusted EBITDA should not be considered as alternatives to, or more meaningful than, net income or any other measure as determined in accordance with GAAP. The Company’s computations of EBITDA and Adjusted EBITDA may not be comparable to other similarly titled measures of other companies. Cactus defines Adjusted EBITDA margin as Adjusted EBITDA divided by total revenue. Cactus presents this supplemental information because it believes it provides useful information regarding the factors and trends affecting the Company’s business.
|
Three Months Ended |
|
Six Months Ended |
||||||||||||||||
|
June 30, |
|
March 31, |
|
June 30, |
|
June 30, |
||||||||||||
|
|
2024 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
(in thousands) |
||||||||||||||||||
Net income |
$ |
63,059 |
|
|
$ |
49,815 |
|
|
$ |
32,459 |
|
|
$ |
112,874 |
|
|
$ |
84,747 |
|
Interest (income) expense, net |
|
(1,405 |
) |
|
|
(689 |
) |
|
|
5,928 |
|
|
|
(2,094 |
) |
|
|
4,926 |
|
Income tax expense |
|
18,165 |
|
|
|
13,424 |
|
|
|
10,135 |
|
|
|
31,589 |
|
|
|
12,075 |
|
Depreciation and amortization |
|
15,001 |
|
|
|
15,046 |
|
|
|
21,914 |
|
|
|
30,047 |
|
|
|
35,024 |
|
EBITDA |
|
94,820 |
|
|
|
77,596 |
|
|
|
70,436 |
|
|
|
172,416 |
|
|
|
136,772 |
|
Revaluation gain on TRA liability(1) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3,417 |
) |
Transaction related expenses(2) |
|
— |
|
|
|
— |
|
|
|
2,191 |
|
|
|
— |
|
|
|
10,772 |
|
Remeasurement loss on earn-out liability(3) |
|
2,876 |
|
|
|
13,304 |
|
|
|
18,144 |
|
|
|
16,180 |
|
|
|
18,023 |
|
Inventory step-up expense(4) |
|
— |
|
|
|
— |
|
|
|
19,325 |
|
|
|
— |
|
|
|
23,516 |
|
Stock-based compensation |
|
5,941 |
|
|
|
4,432 |
|
|
|
5,323 |
|
|
|
10,373 |
|
|
|
9,164 |
|
Adjusted EBITDA |
$ |
103,637 |
|
|
$ |
95,332 |
|
|
$ |
115,419 |
|
|
$ |
198,969 |
|
|
$ |
194,830 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenue |
$ |
290,389 |
|
|
$ |
274,123 |
|
|
$ |
305,819 |
|
|
$ |
564,512 |
|
|
$ |
534,224 |
|
Net income margin |
|
21.7 |
% |
|
|
18.2 |
% |
|
|
10.6 |
% |
|
|
20.0 |
% |
|
|
15.9 |
% |
Adjusted EBITDA margin |
|
35.7 |
% |
|
|
34.8 |
% |
|
|
37.7 |
% |
|
|
35.2 |
% |
|
|
36.5 |
% |
(1) |
Represents non-cash adjustments for the revaluation of the liability related to the TRA. |
(2) |
Reflects fees and expenses recorded in connection with the FlexSteel acquisition and related financing. |
(3) |
Represents non-cash adjustments for the remeasurement of the earn-out liability associated with the FlexSteel acquisition. |
(4) |
Represents amortization of the FlexSteel inventory step-up adjustment due to purchase price accounting. |
Cactus, Inc. – Supplemental Information
Reconciliation of GAAP to non-GAAP Financial Measures
Adjusted Segment EBITDA and Adjusted Segment EBITDA margin
(unaudited)
Adjusted Segment EBITDA and Adjusted Segment EBITDA margin are not measures of net income as determined by GAAP but are supplemental non-GAAP financial measures that are used by management and external users of the Company’s consolidated financial statements, such as industry analysts, investors, lenders and rating agencies. Cactus defines Adjusted Segment EBITDA as segment operating income excluding depreciation and amortization and the other items outlined below, in each case, that are attributable to the segment.
Cactus management believes Adjusted Segment EBITDA is useful because it allows management to more effectively evaluate the Company’s segment operating performance and compare the results of its segment operations from period to period without regard to financing methods or capital structure, or other items that impact comparability of financial results from period to period. Adjusted Segment EBITDA should not be considered as an alternative to, or more meaningful than, net income or any other measure as determined in accordance with GAAP. The Company’s computations of Adjusted Segment EBITDA may not be comparable to other similarly titled measures of other companies. Cactus defines Adjusted Segment EBITDA margin as Adjusted Segment EBITDA divided by total segment revenue. Cactus presents this supplemental information because it believes it provides useful information regarding the factors and trends affecting the Company’s business.
|
Three Months Ended |
|
Six Months Ended |
||||||||||||||||
|
June 30, |
|
March 31, |
|
June 30, |
|
June 30, |
||||||||||||
|
|
2024 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
(in thousands) |
||||||||||||||||||
Pressure Control |
|
|
|
|
|
|
|
|
|
||||||||||
Revenue |
$ |
187,192 |
|
|
$ |
175,028 |
|
|
$ |
199,134 |
|
|
$ |
362,220 |
|
|
$ |
393,789 |
|
Operating income |
|
55,669 |
|
|
|
51,675 |
|
|
|
62,888 |
|
|
|
107,344 |
|
|
|
126,059 |
|
Depreciation and amortization expense |
|
6,662 |
|
|
|
6,811 |
|
|
|
9,127 |
|
|
|
13,473 |
|
|
|
17,119 |
|
Stock-based compensation |
|
2,978 |
|
|
|
2,148 |
|
|
|
2,074 |
|
|
|
5,126 |
|
|
|
3,694 |
|
Adjusted Segment EBITDA |
$ |
65,309 |
|
|
$ |
60,634 |
|
|
$ |
74,089 |
|
|
$ |
125,943 |
|
|
$ |
146,872 |
|
Operating income margin |
|
29.7 |
% |
|
|
29.5 |
% |
|
|
31.6 |
% |
|
|
29.6 |
% |
|
|
32.0 |
% |
Adjusted Segment EBITDA margin |
|
34.9 |
% |
|
|
34.6 |
% |
|
|
37.2 |
% |
|
|
34.8 |
% |
|
|
37.3 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||||
Spoolable Technologies |
|
|
|
|
|
|
|
|
|
||||||||||
Revenue |
$ |
103,716 |
|
|
$ |
99,095 |
|
|
$ |
106,685 |
|
$ |
202,811 |
|
|
$ |
140,435 |
|
|
Operating income (loss) |
|
30,041 |
|
|
|
16,393 |
|
|
|
(6,018 |
) |
|
|
46,434 |
|
|
|
(5,769 |
) |
Depreciation and amortization expense |
|
8,339 |
|
|
|
8,235 |
|
|
|
12,787 |
|
|
|
16,574 |
|
|
|
17,905 |
|
Stock-based compensation |
|
1,200 |
|
|
|
874 |
|
|
|
1,237 |
|
|
|
2,074 |
|
|
|
1,987 |
|
Remeasurement loss on earn-out liability(1) |
|
2,876 |
|
|
|
13,304 |
|
|
|
18,144 |
|
|
|
16,180 |
|
|
|
18,144 |
|
Inventory step-up expense(2) |
|
— |
|
|
|
— |
|
|
|
19,325 |
|
|
|
— |
|
|
|
23,516 |
|
Adjusted Segment EBITDA |
$ |
42,456 |
|
|
$ |
38,806 |
|
|
$ |
45,475 |
|
|
$ |
81,262 |
|
|
$ |
55,783 |
|
Operating income (loss) margin |
|
29.0 |
% |
|
|
16.5 |
% |
|
|
(5.6 |
)% |
|
|
22.9 |
% |
|
|
(4.1 |
)% |
Adjusted Segment EBITDA margin |
|
40.9 |
% |
|
|
39.2 |
% |
|
|
42.6 |
% |
|
|
40.1 |
% |
|
|
39.7 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||||
Corporate and Other |
|
|
|
|
|
|
|
|
|
||||||||||
Revenue(3) |
$ |
(519 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(519 |
) |
|
$ |
— |
|
Corporate and other expenses |
|
(5,891 |
) |
|
|
(5,518 |
) |
|
|
(8,348 |
) |
|
|
(11,409 |
) |
|
|
(22,080 |
) |
Stock-based compensation |
|
1,763 |
|
|
|
1,410 |
|
|
|
2,012 |
|
|
|
3,173 |
|
|
|
3,483 |
|
Transaction related expenses(4) |
|
— |
|
|
|
— |
|
|
|
2,191 |
|
|
|
— |
|
|
|
10,772 |
|
Adjusted Corporate EBITDA |
$ |
(4,128 |
) |
|
$ |
(4,108 |
) |
|
$ |
(4,145 |
) |
|
$ |
(8,236 |
) |
|
$ |
(7,825 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||||
Total revenue |
$ |
290,389 |
|
|
$ |
274,123 |
|
|
$ |
305,819 |
|
|
$ |
564,512 |
|
|
$ |
534,224 |
|
Total operating income |
$ |
79,819 |
|
|
$ |
62,550 |
|
|
$ |
48,522 |
|
|
$ |
142,369 |
|
|
$ |
98,210 |
|
Total operating income margin |
|
27.5 |
% |
|
|
22.8 |
% |
|
|
15.9 |
% |
|
|
25.2 |
% |
|
|
18.4 |
% |
Total Adjusted EBITDA |
$ |
103,637 |
|
|
$ |
95,332 |
|
|
$ |
115,419 |
|
|
$ |
198,969 |
|
|
$ |
194,830 |
|
Total Adjusted EBITDA margin |
|
35.7 |
% |
|
|
34.8 |
% |
|
|
37.7 |
% |
|
|
35.2 |
% |
|
|
36.5 |
% |
(1) |
Represents non-cash adjustments for the remeasurement of the earn-out liability associated with the FlexSteel acquisition. |
(2) |
Represents amortization of the FlexSteel inventory step-up adjustment due to purchase price accounting. |
(3) |
Represents the elimination of inter-segment revenue for sales from our Pressure Control segment to our Spoolable Technologies segment. |
(4) |
Reflects fees and expenses recorded in connection with the FlexSteel acquisition and related financing. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20240730109624/en/
Cactus, Inc.
Alan Boyd, 713-904-4669
Director of Corporate Development and Investor Relations
IR@CactusWHD.com
Source: Cactus, Inc.
FAQ
What was Cactus (WHD) revenue for Q2 2024?
How much did Cactus (WHD) increase its quarterly dividend in July 2024?
What was Cactus (WHD) net income margin for Q2 2024?
How much cash did Cactus (WHD) have on hand as of June 30, 2024?