New Fortress Energy Announces Second Quarter 2024 Results
Summary Highlights
-
Adjusted EBITDA(1) of
$120 million in the second quarter of 2024 -
Second quarter results do not include
$107 million of contracted LNG sales during the quarter, which will be included in Adjusted EBITDA and earnings in the second half of 2024 -
Net loss of
$87 million in the second quarter of 2024 -
Adjusted EPS(2) of
$(0.41) on a fully diluted basis in the second quarter of 2024 -
EPS of
$(0.44) on a fully diluted basis in the second quarter of 2024 -
Funds from Operations per share(3) of
$(0.23) on a fully diluted basis in the second quarter of 2024 -
Illustrative Adjusted EBITDA Goal(4) of
$1.4-1.5 billion in the full year 2024 and$1.3 billion in the full year 2025 -
FLNG 1 project complete with First Cargo(5) expected in
August 2024
“Our Adjusted EBITDA in the second quarter of
“We are very pleased to report that FLNG 1 is now in service as of
“Our Adjusted EBITDA in the second quarter does not include
“We have a large and expanding business, with a broad and robust portfolio and customers. While we are disappointed in the delay in placing FLNG 1 into service, it is now operational and we are very excited about the future of our business,” said
Financial Highlights
We generated Adjusted EBITDA(1) of
We completed our initial Fast LNG asset located offshore
On
Financial Detail
|
Three Months Ended |
||||||||
(in millions) |
|
|
|
|
|
||||
Revenues |
$ |
561.3 |
|
$ |
690.3 |
|
$ |
428.0 |
|
Net income (loss) |
$ |
120.1 |
|
$ |
56.7 |
|
$ |
(86.9 |
) |
Diluted EPS |
$ |
0.58 |
|
$ |
0.26 |
|
$ |
(0.44 |
) |
Adjusted net income (loss)(7) |
$ |
119.2 |
|
$ |
138.4 |
|
$ |
(84.6 |
) |
Adjusted EPS(2) |
$ |
0.58 |
|
$ |
0.67 |
|
$ |
(0.41 |
) |
Terminals and Infrastructure Segment Operating Margin(8) |
$ |
239.4 |
|
$ |
350.1 |
|
$ |
214.3 |
|
Ships Segment Operating Margin(8) |
$ |
54.4 |
|
$ |
34.2 |
|
$ |
34.1 |
|
Total Segment Operating Margin(8) |
$ |
293.8 |
|
$ |
384.3 |
|
$ |
248.4 |
|
Adjusted EBITDA(1) |
$ |
246.5 |
|
$ |
340.1 |
|
$ |
120.2 |
|
The Company intends to refinance all its 6.75% senior secured notes due
Please refer to our Q2 2024 Investor Presentation (the “Presentation”) for further information about the following terms:
1)“Adjusted EBITDA,” see definition and reconciliation of this non-GAAP measure in the exhibits to this press release.
2) “Adjusted EPS” is not a measurement of financial performance under GAAP and should not be considered in isolation or as an alternative to any measure of performance or liquidity derived in accordance with GAAP. We calculate Adjusted EPS as Adjusted Net Income (Note 7 below) divided by the weighted average shares outstanding on a fully diluted basis for the period indicated. We believe this non-GAAP measure, as we have defined it, offers a useful supplemental view of the overall evaluation of the Company in a manner that is consistent with metrics used for management’s evaluation of the Company’s overall performance. Adjusted EPS does not have a standardized meaning, and different companies may use different definitions. Therefore, this term may not be necessarily comparable to similarly titled measures reported by other companies.
3) “Funds From Operations per share” means net income attributable to stockholders, computed in accordance with GAAP, excluding gains or losses from sales of assets, depreciation and amortization and impairment charges divided by the weighted average shares outstanding on a fully diluted basis. We compute FFO in accordance with our interpretation of standards established by the
4) “Illustrative Adjusted EBITDA Goal” for the second half of 2024 and full year 2024 and 2025 means our forward-looking goal for Adjusted EBITDA for the relevant period and is based on the "Illustrative Total Segment Operating Margin Goal" less illustrative Core SG&A assumed to be at approximately
For the purpose of this presentation, we have assumed an average Total Segment Operating Margin between
5) “First Cargo” refers to management's current estimate of the date on which LNG cargo sales are expected for a project. Full commercial operation of such project will occur later than, and may occur substantially later than, the date of First Cargo. We cannot assure you if or when such projects will reach the date of delivery of First Cargo, or full commercial operations.
6) Reserved.
7) “Adjusted Net Income” means Net Income attributable to stockholders as presented in the relevant Form 10-K or Form 10-Q for the relevant financial period as adjusted by non-cash impairment charges and gains or losses on disposal of our assets.
8) “Total Segment Operating Margin” is the total of our Terminals and Infrastructure Segment Operating Margin and Ships Segment Operating Margin. Our segment measure also excludes unrealized mark-to-market gains or losses on derivative instruments and certain contract acquisition costs.
Additional Information
For additional information that management believes to be useful for investors, please refer to the presentation posted on the Investors section of New Fortress Energy’s website, www.newfortressenergy.com, and the Company’s most recent Annual Report on Form 10-K, which is available on the Company’s website. Nothing on our website is included or incorporated by reference herein.
Earnings Conference Call
Management will host a conference call on
A simultaneous webcast of the conference call will be available to the public on a listen-only basis at www.newfortressenergy.com under the Investors section within “Events & Presentations.” Please allow time prior to the call to visit the site and download any necessary software required to listen to the internet broadcast. A replay of the conference call will be available at the same website location shortly after the conclusion of the live call.
About
Cautionary Statement Concerning Forward-Looking Statements
This press release contains certain statements and information that may constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. All statements contained in this press release other than historical information are forward-looking statements that involve known and unknown risks and relate to future events, our future financial performance or our projected business results. You can identify these forward-looking statements by the use of forward-looking words such as “expects,” “may,” “will,” “can,” “could,” “should,” “predicts,” “intends,” “plans,” “estimates,” “anticipates,” “believes,” “schedules,” “progress,” “targets,” “budgets,” “outlook,” “trends,” “forecasts,” “projects,” “guidance,” “focus,” “on track,” “goals,” “objectives,” “strategies,” “opportunities,” “poised,” or the negative version of those words or other comparable words. Forward looking statements include: our expectation regarding our Illustrative Adjusted EBITDA Goals for 2024 and 2025; the successful development, construction, completion, operation and/or deployment of facilities and the timing of first LNG cargo, including our
Exhibits – Financial Statements
Condensed Consolidated Statements of Operations
For the three months ended
(Unaudited, in thousands of |
|||||||
|
For the Three Months Ended |
||||||
|
|
|
|
||||
Revenues |
|
|
|
||||
Operating revenue |
$ |
609,504 |
|
|
$ |
291,222 |
|
Vessel charter revenue |
|
46,655 |
|
|
|
52,416 |
|
Other revenue |
|
34,162 |
|
|
|
84,368 |
|
Total revenues |
|
690,321 |
|
|
|
428,006 |
|
|
|
|
|
||||
Operating expenses |
|
|
|
||||
Cost of sales (exclusive of depreciation and amortization shown separately below) |
|
229,117 |
|
|
|
221,860 |
|
Vessel operating expenses |
|
8,396 |
|
|
|
8,503 |
|
Operations and maintenance |
|
68,548 |
|
|
|
39,292 |
|
Selling, general and administrative |
|
70,754 |
|
|
|
70,578 |
|
Transaction and integration costs |
|
1,371 |
|
|
|
1,760 |
|
Depreciation and amortization |
|
50,491 |
|
|
|
37,413 |
|
Asset impairment expense |
|
— |
|
|
|
4,272 |
|
Loss on sale of assets, net |
|
77,140 |
|
|
|
— |
|
Total operating expenses |
|
505,817 |
|
|
|
383,678 |
|
Operating income |
|
184,504 |
|
|
|
44,328 |
|
Interest expense |
|
77,344 |
|
|
|
80,399 |
|
Other expense, net |
|
19,112 |
|
|
|
47,354 |
|
Loss on extinguishment of debt, net |
|
9,754 |
|
|
|
— |
|
Income (loss) before income from equity method investments and income taxes |
|
78,294 |
|
|
|
(83,425 |
) |
Tax provision |
|
21,624 |
|
|
|
3,435 |
|
Net income (loss) |
|
56,670 |
|
|
|
(86,860 |
) |
Net (income) attributable to non-controlling interest |
|
(2,589 |
) |
|
|
(1,994 |
) |
Net income (loss) attributable to stockholders |
$ |
54,081 |
|
|
$ |
(88,854 |
) |
|
|
|
|
||||
Net income (loss) per share - basic |
$ |
0.26 |
|
|
$ |
(0.44 |
) |
Net income (loss) per share - diluted |
$ |
0.26 |
|
|
$ |
(0.44 |
) |
|
|
|
|
||||
Weighted average number of shares outstanding – basic |
|
205,061,967 |
|
|
|
205,070,756 |
|
Weighted average number of shares outstanding – diluted |
|
205,977,720 |
|
|
|
205,851,364 |
|
Adjusted EBITDA
For the three months ended
(Unaudited, in thousands of
Adjusted EBITDA is not a measurement of financial performance under GAAP and should not be considered in isolation or as an alternative to income from operations, net income, cash flow from operating activities or any other measure of performance or liquidity derived in accordance with GAAP. We believe this non-GAAP measure, as we have defined it, offers a useful supplemental view of the overall operation of our business in evaluating the effectiveness of our ongoing operating performance in a manner that is consistent with metrics used for management’s evaluation of our overall performance and to compensate employees. We believe that Adjusted EBITDA is widely used by investors to measure a company’s operating performance without regard to items such as interest expense, taxes, depreciation, and amortization which vary substantially from company to company depending on capital structure, the method by which assets were acquired and depreciation policies. Further, we exclude certain items from our SG&A not otherwise indicative of ongoing operating performance.
We calculate Adjusted EBITDA as net income, plus transaction and integration costs, contract termination charges and loss on mitigations sales, depreciation and amortization, asset impairment expense, loss on asset sales, interest expense, net, other (income) expense, net, loss on extinguishment of debt, changes in fair value of non-hedge derivative instruments and contingent consideration, tax expense, and adjusting for certain items from our SG&A not otherwise indicative of ongoing operating performance, including non-cash share-based compensation and severance expense, non-capitalizable development expenses, cost to pursue new business opportunities and expenses associated with changes to our corporate structure, certain non-capitalizable contract acquisition costs plus our pro rata share of Adjusted EBITDA from certain unconsolidated entities, less the impact of equity in earnings (losses) of certain unconsolidated entities.
Adjusted EBITDA is mathematically equivalent to our Total Segment Operating Margin, as reported in the segment disclosures within our financial statements, minus Core SG&A, including our pro rata share of such expenses of certain unconsolidated entities, minus deferred earnings for which a prepayment was received. Core SG&A is defined as total SG&A adjusted for non-cash share-based compensation and severance expense, non-capitalizable development expenses, cost of exploring new business opportunities and expenses associated with changes to our corporate structure. Core SG&A excludes certain items from our SG&A not otherwise indicative of ongoing operating performance.
The principal limitation of this non-GAAP measure is that it excludes significant expenses and income that are required by GAAP to be recorded in our financial statements. Investors are encouraged to review the related GAAP financial measures and the reconciliation of the non-GAAP financial measure to our GAAP net income, and not to rely on any single financial measure to evaluate our business. Adjusted EBITDA does not have a standardized meaning, and different companies may use different Adjusted EBITDA definitions. Therefore, Adjusted EBITDA may not be necessarily comparable to similarly titled measures reported by other companies. Moreover, our definition of Adjusted EBITDA may not necessarily be the same as those we use for purposes of establishing covenant compliance under our financing agreements or for other purposes. Adjusted EBITDA should not be construed as alternatives to net income and diluted earnings per share attributable to
The following table sets forth a reconciliation of net income (loss) to Adjusted EBITDA for the three months ended
(in thousands) |
|
Three Months
|
|
Three Months
|
|
Three Months
|
|||||
Total Segment Operating Margin |
|
$ |
293,834 |
|
|
$ |
384,260 |
|
$ |
248,351 |
|
Less: Core SG&A (see definition above) |
|
|
47,381 |
|
|
|
44,112 |
|
|
38,190 |
|
Less: Pro rata share Core SG&A from unconsolidated entities |
|
|
— |
|
|
|
— |
|
|
— |
|
Less: Deferred earnings from contracted sales |
|
|
— |
|
|
|
— |
|
|
90,000 |
|
Adjusted EBITDA (Non-GAAP) |
|
$ |
246,453 |
|
|
$ |
340,148 |
|
$ |
120,161 |
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|||||
Net income (loss) |
|
$ |
120,100 |
|
|
$ |
56,670 |
|
$ |
(86,860 |
) |
Add: Interest expense |
|
|
64,396 |
|
|
|
77,344 |
|
|
80,399 |
|
Add: Tax provision |
|
|
15,322 |
|
|
|
21,624 |
|
|
3,435 |
|
Add: Depreciation and amortization |
|
|
42,115 |
|
|
|
50,491 |
|
|
37,413 |
|
Add: Asset impairment expense |
|
|
— |
|
|
|
— |
|
|
4,272 |
|
Add: SG&A items excluded from Core SG&A (see definition above) |
|
|
8,422 |
|
|
|
26,642 |
|
|
32,388 |
|
Add: Transaction and integration costs |
|
|
1,554 |
|
|
|
1,371 |
|
|
1,760 |
|
Add: Other (income) expense, net |
|
|
(6,584 |
) |
|
|
19,112 |
|
|
47,354 |
|
Add: Changes in fair value of non-hedge derivative instruments and contingent consideration |
|
|
(2,835 |
) |
|
|
— |
|
|
— |
|
Add: Loss on extinguishment of debt, net |
|
|
— |
|
|
|
9,754 |
|
|
— |
|
Add: Loss on sale of assets, net |
|
|
— |
|
|
|
77,140 |
|
|
— |
|
Add: (Income) from equity method investments |
|
|
(2,269 |
) |
|
|
— |
|
|
— |
|
Add: Contract acquisition cost |
|
|
6,232 |
|
|
|
— |
|
|
— |
|
Adjusted EBITDA |
|
$ |
246,453 |
|
|
$ |
340,148 |
|
$ |
120,161 |
|
Segment Operating Margin
(Unaudited, in thousands of
Performance of our two segments, Terminals and Infrastructure and Ships, is evaluated based on Segment Operating Margin. Segment Operating Margin reconciles to Consolidated Segment Operating Margin as reflected below, which is a non-GAAP measure. We define Consolidated Segment Operating Margin as GAAP net income, adjusted for selling, general and administrative expense, transaction and integration costs, contract termination charges and loss on mitigation sales, depreciation and amortization, asset impairment expense, loss on asset sales, interest expense, other (income) expense, loss on extinguishment of debt, net, (income) loss from equity method investments and tax (benefit) provision. Consolidated Segment Operating Margin is mathematically equivalent to Revenue minus Cost of sales minus Operations and maintenance minus Vessel operating expenses, each as reported in our financial statements.
Three Months Ended |
||||||||||||||||
(in thousands of $) |
Terminals and
|
|
Ships |
|
Total
|
|
Consolidation
|
|
Consolidated |
|||||||
Segment Operating Margin |
$ |
214,276 |
|
$ |
34,075 |
|
$ |
248,351 |
|
$ |
(90,000 |
) |
|
$ |
158,351 |
|
Less: |
|
|
|
|
|
|
|
|
|
|||||||
Selling, general and administrative |
|
|
|
|
|
|
|
|
|
70,578 |
|
|||||
Transaction and integration costs |
|
|
|
|
|
|
|
|
|
1,760 |
|
|||||
Depreciation and amortization |
|
|
|
|
|
|
|
|
|
37,413 |
|
|||||
Asset impairment expense |
|
|
|
|
|
|
|
|
|
4,272 |
|
|||||
Interest expense |
|
|
|
|
|
|
|
|
|
80,399 |
|
|||||
Other expense, net |
|
|
|
|
|
|
|
|
|
47,354 |
|
|||||
Tax provision |
|
|
|
|
|
|
|
|
|
3,435 |
|
|||||
Net loss |
|
|
|
|
|
|
|
|
$ |
(86,860 |
) |
Three Months Ended |
|||||||||||||||
(in thousands of $) |
Terminals and
|
|
Ships |
|
Total
|
|
Consolidation
|
|
Consolidated |
||||||
Segment Operating Margin |
$ |
350,072 |
|
$ |
34,188 |
|
$ |
384,260 |
|
$ |
— |
|
$ |
384,260 |
|
Less: |
|
|
|
|
|
|
|
|
|
||||||
Selling, general and administrative |
|
|
|
|
|
|
|
|
|
70,754 |
|||||
Transaction and integration costs |
|
|
|
|
|
|
|
|
|
1,371 |
|||||
Depreciation and amortization |
|
|
|
|
|
|
|
|
|
50,491 |
|||||
Interest expense |
|
|
|
|
|
|
|
|
|
77,344 |
|||||
Other expense, net |
|
|
|
|
|
|
|
|
|
19,112 |
|||||
Loss on sale of assets, net |
|
|
|
|
|
|
|
|
|
77,140 |
|||||
Loss on extinguishment of debt, net |
|
|
|
|
|
|
|
|
|
9,754 |
|||||
Tax provision |
|
|
|
|
|
|
|
|
|
21,624 |
|||||
Net income |
|
|
|
|
|
|
|
|
|
56,670 |
|
(1) |
Terminals and Infrastructure includes deferred earnings from contracted sales that were contracted in the current period, and prepayment for these sales was received. Revenue will be recognized in the Condensed Consolidated Statements of Operations and Comprehensive Income (Loss) when delivery under these forward sales transactions is completed in the third and fourth quarters of 2024. Consolidation and Other adjusts for the inclusion of deferred earnings from forward contracted sales in Total Segment Operating Margin of |
Three Months Ended |
||||||||||||||||
(in thousands of $) |
Terminals and
|
|
Ships |
|
Total
|
|
Consolidation
|
|
Consolidated |
|||||||
Segment Operating Margin |
$ |
239,436 |
|
$ |
54,398 |
|
$ |
293,834 |
|
$ |
(3,397 |
) |
|
$ |
290,437 |
|
Less: |
|
|
|
|
|
|
|
|
|
|||||||
Selling, general and administrative |
|
|
|
|
|
|
|
|
|
55,803 |
|
|||||
Transaction and integration costs |
|
|
|
|
|
|
|
|
|
1,554 |
|
|||||
Depreciation and amortization |
|
|
|
|
|
|
|
|
|
42,115 |
|
|||||
Interest expense |
|
|
|
|
|
|
|
|
|
64,396 |
|
|||||
Other (income), net |
|
|
|
|
|
|
|
|
|
(6,584 |
) |
|||||
(Income) from equity method investments |
|
|
|
|
|
|
|
|
|
(2,269 |
) |
|||||
Tax provision |
|
|
|
|
|
|
|
|
|
15,322 |
|
|||||
Net income |
|
|
|
|
|
|
|
|
$ |
120,100 |
(1) |
The Company has excluded contract acquisition costs that do not meet the criteria for capitalization from the segment measure. Contract acquisition costs of |
Adjusted Net Income and Adjusted Earnings per Share
(Unaudited, in thousands of
The following table sets forth a reconciliation between net income attributable to stockholders and earnings per share adjusted for non-cash impairment charges and losses on disposals of assets.
|
|
Three months
|
|
Three months
|
|
Three months
|
||||
Net income (loss) attributable to stockholders |
|
$ |
119,248 |
|
$ |
54,081 |
|
$ |
(88,854 |
) |
Non-cash impairment charges, net of tax |
|
|
— |
|
|
— |
|
|
4,272 |
|
Loss on sale of assets |
|
|
— |
|
|
77,140 |
|
|
— |
|
Loss on disposal of equity method investment |
|
|
— |
|
|
7,222 |
|
|
— |
|
Adjusted net income (loss) |
|
$ |
119,248 |
|
$ |
138,443 |
|
$ |
(84,582 |
) |
|
|
|
|
|
|
|
||||
Weighted-average shares outstanding - diluted |
|
|
205,711,467 |
|
|
205,977,720 |
|
|
205,851,364 |
|
|
|
|
|
|
|
|
||||
Adjusted earnings per share |
|
$ |
0.58 |
|
$ |
0.67 |
|
$ |
(0.41 |
) |
|
|
|
|
|
|
|
Funds from Operations
For the three and six months ended
(Unaudited, in thousands of
The following table sets forth a reconciliation between net income attributable to stockholders and Funds from operations ("FFO") and FFO per share. We have defined FFO as net income attributable to stockholders, adjusted by depreciation and amortization, gains or losses from the sale of assets and impairment charges, each as reported in our financial statements.
|
Three months ended
|
||
Net income (loss) attributable to stockholders |
$ |
(88,854 |
) |
Depreciation/amortization |
|
37,413 |
|
Non-cash impairment charges, net of tax |
|
4,272 |
|
Loss on sale of assets |
|
— |
|
Loss on disposal of equity method investment |
|
— |
|
Funds from operations |
$ |
(47,169 |
) |
Weighted-average shares outstanding - diluted |
|
205,851,364 |
|
Funds from operations / share |
$ |
(0.23 |
) |
Condensed Consolidated Balance Sheets
As of
(Unaudited, in thousands of
|
|
|
|
||
Assets |
|
|
|
||
Current assets |
|
|
|
||
Cash and cash equivalents |
$ |
132,960 |
|
$ |
155,414 |
Restricted cash |
|
164,888 |
|
|
155,400 |
Receivables, net of allowances of |
|
406,779 |
|
|
342,371 |
Inventory |
|
141,723 |
|
|
113,684 |
Prepaid expenses and other current assets, net |
|
277,983 |
|
|
213,104 |
Total current assets |
|
1,124,333 |
|
|
979,973 |
|
|
|
|
||
Construction in progress |
|
6,301,162 |
|
|
5,348,294 |
Property, plant and equipment, net |
|
2,144,838 |
|
|
2,481,415 |
Equity method investments |
|
— |
|
|
137,793 |
Right-of-use assets |
|
673,424 |
|
|
588,385 |
Intangible assets, net |
|
207,731 |
|
|
51,815 |
|
|
776,760 |
|
|
776,760 |
Deferred tax assets, net |
|
43,023 |
|
|
9,907 |
Other non-current assets, net |
|
137,106 |
|
|
126,903 |
Total assets |
$ |
11,408,377 |
|
$ |
10,501,245 |
|
|
|
|
||
Liabilities |
|
|
|
||
Current liabilities |
|
|
|
||
Current portion of long-term debt and short-term borrowings |
$ |
236,147 |
|
$ |
292,625 |
Accounts payable |
|
572,746 |
|
|
549,489 |
Accrued liabilities |
|
384,476 |
|
|
471,675 |
Current lease liabilities |
|
120,873 |
|
|
164,548 |
Other current liabilities |
|
250,558 |
|
|
227,951 |
Total current liabilities |
|
1,564,800 |
|
|
1,706,288 |
|
|
|
|
||
Long-term debt |
|
7,392,811 |
|
|
6,510,523 |
Non-current lease liabilities |
|
521,225 |
|
|
406,494 |
Deferred tax liabilities, net |
|
97,936 |
|
|
44,444 |
Other long-term liabilities |
|
46,492 |
|
|
55,627 |
Total liabilities |
|
9,623,264 |
|
|
8,723,376 |
|
|
|
|
||
Commitments and contingencies |
|
|
|
||
|
|
|
|
||
Series A convertible preferred stock, |
|
97,845 |
|
|
— |
|
|
|
|
||
Stockholders’ equity |
|
|
|
||
Class A common stock, |
|
2,050 |
|
|
2,050 |
Additional paid-in capital |
|
1,063,426 |
|
|
1,038,530 |
Retained earnings |
|
450,871 |
|
|
527,986 |
Accumulated other comprehensive income |
|
43,653 |
|
|
71,528 |
Total stockholders' equity attributable to NFE |
|
1,560,000 |
|
|
1,640,094 |
Non-controlling interest |
|
127,268 |
|
|
137,775 |
Total stockholders' equity |
|
1,687,268 |
|
|
1,777,869 |
Total liabilities, convertible preferred stock and stockholders’ equity |
$ |
11,408,377 |
|
$ |
10,501,245 |
Condensed Consolidated Statements of Operations
For the three and six months ended
(Unaudited, in thousands of
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Revenues |
|
|
|
|
|
|
|
||||||||
Operating revenue |
$ |
291,222 |
|
|
$ |
494,619 |
|
|
$ |
900,726 |
|
|
$ |
996,307 |
|
Vessel charter revenue |
|
52,416 |
|
|
|
65,840 |
|
|
|
99,071 |
|
|
|
142,364 |
|
Other revenue |
|
84,368 |
|
|
|
886 |
|
|
|
118,530 |
|
|
|
1,805 |
|
Total revenues |
|
428,006 |
|
|
|
561,345 |
|
|
|
1,118,327 |
|
|
|
1,140,476 |
|
|
|
|
|
|
|
|
|
||||||||
Operating expenses |
|
|
|
|
|
|
|
||||||||
Cost of sales (exclusive of depreciation and amortization shown separately below) |
|
221,860 |
|
|
|
225,768 |
|
|
|
450,977 |
|
|
|
410,706 |
|
Vessel operating expenses |
|
8,503 |
|
|
|
11,443 |
|
|
|
16,899 |
|
|
|
24,734 |
|
Operations and maintenance |
|
39,292 |
|
|
|
33,697 |
|
|
|
107,840 |
|
|
|
60,368 |
|
Selling, general and administrative |
|
70,578 |
|
|
|
55,803 |
|
|
|
141,332 |
|
|
|
107,941 |
|
Transaction and integration costs |
|
1,760 |
|
|
|
1,554 |
|
|
|
3,131 |
|
|
|
2,048 |
|
Depreciation and amortization |
|
37,413 |
|
|
|
42,115 |
|
|
|
87,904 |
|
|
|
76,490 |
|
Asset impairment expense |
|
4,272 |
|
|
|
— |
|
|
|
4,272 |
|
|
|
— |
|
Loss on sale of assets, net |
|
— |
|
|
|
— |
|
|
|
77,140 |
|
|
|
— |
|
Total operating expenses |
|
383,678 |
|
|
|
370,380 |
|
|
|
889,495 |
|
|
|
682,287 |
|
Operating income |
|
44,328 |
|
|
|
190,965 |
|
|
|
228,832 |
|
|
|
458,189 |
|
Interest expense |
|
80,399 |
|
|
|
64,396 |
|
|
|
157,743 |
|
|
|
136,069 |
|
Other expense (income), net |
|
47,354 |
|
|
|
(6,584 |
) |
|
|
66,466 |
|
|
|
18,421 |
|
Loss on extinguishment of debt, net |
|
— |
|
|
|
— |
|
|
|
9,754 |
|
|
|
— |
|
Income (loss) before income from equity method investments and income taxes |
|
(83,425 |
) |
|
|
133,153 |
|
|
|
(5,131 |
) |
|
|
303,699 |
|
Income from equity method investments |
|
— |
|
|
|
2,269 |
|
|
|
— |
|
|
|
12,249 |
|
Tax provision |
|
3,435 |
|
|
|
15,322 |
|
|
|
25,059 |
|
|
|
44,282 |
|
Net income (loss) |
|
(86,860 |
) |
|
|
120,100 |
|
|
|
(30,190 |
) |
|
|
271,666 |
|
Net (income) attributable to non-controlling interest |
|
(1,994 |
) |
|
|
(852 |
) |
|
|
(4,583 |
) |
|
|
(2,212 |
) |
Net income (loss) attributable to stockholders |
$ |
(88,854 |
) |
|
$ |
119,248 |
|
|
$ |
(34,773 |
) |
|
$ |
269,454 |
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss) per share – basic |
$ |
(0.44 |
) |
|
$ |
0.58 |
|
|
$ |
(0.18 |
) |
|
$ |
1.30 |
|
Net income (loss) per share – diluted |
$ |
(0.44 |
) |
|
$ |
0.58 |
|
|
$ |
(0.18 |
) |
|
$ |
1.29 |
|
|
|
|
|
|
|
|
|
||||||||
Weighted average number of shares outstanding – basic |
|
205,070,756 |
|
|
|
205,045,121 |
|
|
|
205,066,362 |
|
|
|
206,867,828 |
|
Weighted average number of shares outstanding – diluted |
|
205,851,364 |
|
|
|
205,711,467 |
|
|
|
205,846,970 |
|
|
|
207,534,174 |
|
Condensed Consolidated Statements of Cash Flows
For the six months ended
(Unaudited, in thousands of
|
Six Months Ended |
||||||
|
|
2024 |
|
|
|
2023 |
|
Cash flows from operating activities |
|
|
|
||||
Net income (loss) |
$ |
(30,190 |
) |
|
$ |
271,666 |
|
Adjustments for: |
|
|
|
||||
Depreciation and amortization |
|
88,400 |
|
|
|
76,949 |
|
Deferred taxes |
|
(13,860 |
) |
|
|
— |
|
Share-based compensation |
|
25,312 |
|
|
|
1,179 |
|
Movement in credit loss allowances |
|
8,827 |
|
|
|
(146 |
) |
Loss on asset sales |
|
77,140 |
|
|
|
— |
|
Loss on extinguishment of debt |
|
9,754 |
|
|
|
— |
|
(Earnings) recognized from vessels chartered to third parties transferred to |
|
(51,674 |
) |
|
|
(71,536 |
) |
Loss on the disposal of equity method investment |
|
7,222 |
|
|
|
37,401 |
|
Asset impairment expense |
|
4,272 |
|
|
|
— |
|
Other |
|
20,716 |
|
|
|
5,555 |
|
Changes in operating assets and liabilities: |
|
|
|
||||
(Increase) in receivables |
|
(114,030 |
) |
|
|
(14,532 |
) |
(Increase) in inventories |
|
(62,815 |
) |
|
|
(60,710 |
) |
(Increase) decrease in other assets |
|
(91,251 |
) |
|
|
63,576 |
|
Decrease in right-of-use assets |
|
111,561 |
|
|
|
40,655 |
|
Increase in accounts payable/accrued liabilities |
|
255,337 |
|
|
|
75,746 |
|
(Decrease) in lease liabilities |
|
(126,311 |
) |
|
|
(38,885 |
) |
Increase in other liabilities |
|
44,558 |
|
|
|
116,959 |
|
Net cash provided by operating activities |
|
162,968 |
|
|
|
503,877 |
|
|
|
|
|
||||
Cash flows from investing activities |
|
|
|
||||
Capital expenditures |
|
(1,346,385 |
) |
|
|
(1,465,642 |
) |
Sale of equity method investment |
|
136,365 |
|
|
|
100,000 |
|
Asset sales |
|
328,999 |
|
|
|
— |
|
Other investing activities |
|
(1,694 |
) |
|
|
(1,450 |
) |
Net cash used in investing activities |
|
(882,715 |
) |
|
|
(1,367,092 |
) |
|
|
|
|
||||
Cash flows from financing activities |
|
|
|
||||
Proceeds from borrowings of debt |
|
3,037,127 |
|
|
|
919,625 |
|
Payment of deferred financing costs |
|
(37,983 |
) |
|
|
(6,659 |
) |
Repayment of debt |
|
(2,202,722 |
) |
|
|
— |
|
Payment of dividends |
|
(55,710 |
) |
|
|
(676,918 |
) |
Other financing activities |
|
(5,033 |
) |
|
|
(13,465 |
) |
Net cash provided by financing activities |
|
735,679 |
|
|
|
222,583 |
|
Impact of changes in foreign exchange rates on cash and cash equivalents |
|
(28,898 |
) |
|
|
1,608 |
|
Net (decrease) in cash, cash equivalents and restricted cash |
|
(12,966 |
) |
|
|
(639,024 |
) |
Cash, cash equivalents and restricted cash – beginning of period |
|
310,814 |
|
|
|
855,083 |
|
Cash, cash equivalents and restricted cash – end of period |
$ |
297,848 |
|
|
$ |
216,059 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20240809310027/en/
Investor Relations:
ir@newfortressenergy.com
Media Relations:
press@newfortressenergy.com
(516) 268-7403
Source: