Atlas Energy Solutions Announces First Quarter 2026 Results
First Quarter 2026 Highlights
-
Total revenue of
$265.5 million , Net loss of($47.3) million and Adj. EBITDA of$28.4 million , in-line with previously announced range of$26-30 million -
Net cash provided by operating activities of
$19.0 million and Adj. Free Cash Flow of$3.8 million - Executed Global Framework Agreement with Caterpillar Inc. covering 1.4 gigawatts ("GW") of incremental power generation assets through 2030
- Announced 5-Year Power Purchase Agreement with a subsidiary of an investment-grade technology infrastructure provider for 120 megawatts ("MW") of private generation capacity
-
Completed upsized
$450 million private placement of 0.50% convertible notes due 2031 with estimated net proceeds of approximately$386.2 million . - Actively evaluating rapidly expanding power opportunity set that is approaching 4 GW of potential opportunities
- Targeting more than 550 MW of power generation capacity deployed through the first half of 2027
Financial Summary
|
|
|
Three Months Ended |
|
||||||||||
|
|
|
|
|
|
|
|
|||||||
|
|
|
(unaudited, in thousands, except percentages) |
|
||||||||||
| Revenue |
|
$ |
265,583 |
|
|
$ |
249,430 |
|
|
$ |
297,591 |
|
|
| Net income (loss) |
|
$ |
(47,264 |
) |
|
$ |
(22,244 |
) |
|
$ |
1,219 |
|
|
| Net Income (loss) Margin |
|
|
(18 |
%) |
|
|
(9 |
%) |
|
|
0 |
% |
|
| Adjusted EBITDA (1) |
|
$ |
28,402 |
|
|
$ |
36,744 |
|
|
$ |
74,291 |
|
|
| Adjusted EBITDA Margin (1) |
|
|
11 |
% |
|
|
15 |
% |
|
|
25 |
% |
|
| Net cash provided by (used in) operating activities |
|
$ |
18,996 |
|
|
$ |
3,707 |
|
|
$ |
(7,450 |
) |
|
| Adjusted Free Cash Flow (1) |
|
$ |
3,778 |
|
|
$ |
22,393 |
|
|
$ |
58,758 |
|
|
| Adjusted Free Cash Flow Margin (1) |
|
|
1 |
% |
|
|
9 |
% |
|
|
20 |
% |
|
|
(1) |
Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Free Cash Flow, and Adjusted Free Cash Flow Margin are non-GAAP financials measures. See Non-GAAP Financial Measures for a discussion of these measures and a reconciliation of these measures to our most directly comparable financial measures calculated and presented in accordance with GAAP. |
||||||||||||
“The recently executed incremental 1.4 GW Global Framework Agreement with Caterpillar Inc. elevated Atlas’s commercial opportunities almost immediately. With power generating equipment already in short supply, having access to a portfolio of large load, power dense natural gas reciprocating generator sets that are in high demand, has put Atlas in the driver seat for opportunities with customers that were previously unattainable due to lack of visibility on equipment. Atlas has elevated its opportunity set from medium sized Industrial opportunities to now squarely in the crosshairs for data center deployments.
“On
First Quarter 2026 Financial Results
First quarter 2026 total revenue increased
First quarter 2026 cost of sales (excluding depreciation, depletion and accretion expense) (“cost of sales”) increased by
Selling, general and administrative expenses for the first quarter of 2026 increased by
Net (loss) for the first quarter of 2026 was
Liquidity, Capital Expenditures and Other
As of
Future Guidance
The Company is providing financial guidance for the second quarter of 2026. Guidance is based on current outlook and plans and is subject to a number of known and unknown uncertainties and risks and constitutes a “forward-looking statement” within the meaning of Section 21E of the Securities Exchange Act of 1934 as further described under the Cautionary Statement below. Actual results may differ materially from the guidance set forth below.
For the second quarter, higher sales volume and improved margin flow-through in sand and logistics, combined with meaningfully increased power contribution, are expected to result in sequentially improved financial results with Adjusted EBITDA expected to total approximately
Conference Call Information
The Company will host a conference call to discuss financial and operational results on
About
Cautionary Statement Regarding Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Statements that are predictive or prospective in nature, that depend upon or refer to future events or conditions or that include the words “may,” “assume,” “forecast,” “position,” “strategy,” “potential,” “continue,” “could,” “will,” “plan,” “project,” “budget,” “predict,” “pursue,” “target,” “seek,” “objective,” “believe,” “expect,” “anticipate,” “intend,” “estimate” and other expressions that are predictions of or indicate future events and trends and that do not relate to historical matters identify forward-looking statements. Examples of forward-looking statements include, but are not limited to statements regarding: expectations regarding the leverage profile, including our convertible notes, and expectations of Atlas, our Executed Global Framework Agreement with Caterpillar Inc., our plans and expectations regarding our stock repurchase program; expected expansion and growth opportunities in Atlas’s power business, including our ability to enter into and execute on behind-the-meter power purchase agreements, long-term power segment, our business strategy, industry, future operations and profitability, expected capital expenditures and the impact of such expenditures on our performance, statements about our financial position, production, revenues and losses, our capital programs, management changes, current and potential future long-term contracts and our future business and financial performance.
Although forward-looking statements reflect our good faith beliefs at the time they are made, we caution you that these forward-looking statements are subject to a number of risks and uncertainties, most of which are difficult to predict and many of which are beyond our control. These risks include but are not limited to: limitations on our financial flexibility due to our existing and any future indebtedness; our ability to successfully execute our share repurchase program or implement future share repurchase programs; higher than expected costs to operate our proppant production and processing facilities or the Dune Express; the amount of proppant we are able to produce, which could be adversely affected by, among other things, operating difficulties and unusual or unfavorable geologic conditions; the volume of proppant we are able to sell and our ability to enter into supply contracts for our proppant on acceptable terms; the prices we are able to charge, and the margins we are able to realize, from our sales of proppant, logistics services, or mobile power generation; hazards customary to the operation of power generation facilities, including transporting, storing and handling fuel, operating industrial, electrical and other equipment, and connecting to high voltage transmission and distribution systems; the demand for and price of proppant and power generation, particularly in the
Readers are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date hereof. Factors or events that could cause our actual results to differ may emerge from time to time, and it is not possible for us to predict all of them. We undertake no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by law.
|
Condensed Consolidated Statements of Income (unaudited, in thousands, except per share data) |
||||||||||||||
|
|
|
|
|
|
||||||||||
|
|
|
|
|
Three Months Ended |
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
||||||
|
Product revenue |
|
|
|
$ |
108,940 |
|
|
$ |
105,173 |
|
|
$ |
139,645 |
|
|
Service revenue |
|
|
|
|
139,113 |
|
|
|
126,167 |
|
|
|
150,609 |
|
|
Rental revenue |
|
|
|
|
17,530 |
|
|
|
18,090 |
|
|
|
7,337 |
|
|
Total revenue |
|
|
|
|
265,583 |
|
|
|
249,430 |
|
|
|
297,591 |
|
|
Cost of sales (excluding depreciation, depletion and accretion expense) |
|
|
|
|
214,025 |
|
|
|
187,298 |
|
|
|
206,063 |
|
|
Depreciation, depletion and accretion expense |
|
|
|
|
45,226 |
|
|
|
41,896 |
|
|
|
37,000 |
|
|
Gross profit |
|
|
|
|
6,332 |
|
|
|
20,236 |
|
|
|
54,528 |
|
|
Selling, general and administrative expense (including stock-based compensation expense of |
|
|
|
|
35,746 |
|
|
|
33,724 |
|
|
|
34,412 |
|
|
Credit loss expense |
|
|
|
|
17 |
|
|
|
571 |
|
|
|
— |
|
|
Amortization expense of acquired intangible assets |
|
|
|
|
6,371 |
|
|
|
6,414 |
|
|
|
4,785 |
|
|
Change in fair value of contingent consideration |
|
|
|
|
— |
|
|
|
(3,360 |
) |
|
|
— |
|
|
Insurance recovery (gain) |
|
|
|
|
(3,326 |
) |
|
|
(2,217 |
) |
|
|
— |
|
|
Operating income (loss) |
|
|
|
|
(32,476 |
) |
|
|
(14,896 |
) |
|
|
15,331 |
|
|
Interest (expense), net |
|
|
|
|
(15,784 |
) |
|
|
(16,110 |
) |
|
|
(12,078 |
) |
|
Other income (expense), net |
|
|
|
|
486 |
|
|
|
101 |
|
|
|
259 |
|
|
Income (loss) before income taxes |
|
|
|
|
(47,774 |
) |
|
|
(30,905 |
) |
|
|
3,512 |
|
|
Income tax expense (benefit) |
|
|
|
|
(510 |
) |
|
|
(8,661 |
) |
|
|
2,293 |
|
|
Net income (loss) |
|
|
|
$ |
(47,264 |
) |
|
$ |
(22,244 |
) |
|
$ |
1,219 |
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Net income (loss) per common share |
|
|
|
|
|
|
|
|
||||||
|
Basic |
|
|
|
$ |
(0.38 |
) |
|
$ |
(0.18 |
) |
|
$ |
0.01 |
|
|
Diluted |
|
|
|
$ |
(0.38 |
) |
|
$ |
(0.18 |
) |
|
$ |
0.01 |
|
|
Weighted average common shares outstanding |
|
|
|
|
|
|
|
|
||||||
|
Basic |
|
|
|
|
124,626 |
|
|
|
124,019 |
|
|
|
118,245 |
|
|
Diluted |
|
|
|
|
124,626 |
|
|
|
124,019 |
|
|
|
119,747 |
|
|
Condensed Consolidated Statements of Cash Flows (unaudited, in thousands) |
||||||||||||||
|
|
|
|
|
Three Months Ended |
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
||||||
|
Operating activities: |
|
|
|
|
|
|
|
|
||||||
|
Net income (loss) |
|
|
|
$ |
(47,264 |
) |
|
$ |
(22,244 |
) |
|
$ |
1,219 |
|
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities: |
|
|
|
|
|
|
|
|
||||||
|
Depreciation, depletion and accretion expense |
|
|
|
|
46,883 |
|
|
|
43,430 |
|
|
|
38,264 |
|
|
Amortization expense of acquired intangible assets |
|
|
|
|
6,371 |
|
|
|
6,414 |
|
|
|
4,785 |
|
|
Amortization of debt discount |
|
|
|
|
1,057 |
|
|
|
1,781 |
|
|
|
1,109 |
|
|
Amortization of deferred financing costs |
|
|
|
|
97 |
|
|
|
102 |
|
|
|
106 |
|
|
Change in fair value of contingent consideration |
|
|
|
|
— |
|
|
|
(3,360 |
) |
|
|
— |
|
|
Stock-based compensation |
|
|
|
|
8,442 |
|
|
|
9,075 |
|
|
|
6,518 |
|
|
Gain on sales of power equipment |
|
|
|
|
(1,284 |
) |
|
|
— |
|
|
|
— |
|
|
Deferred income tax |
|
|
|
|
(5,127 |
) |
|
|
(6,665 |
) |
|
|
1,379 |
|
|
Credit loss expense |
|
|
|
|
17 |
|
|
|
571 |
|
|
|
— |
|
|
Other |
|
|
|
|
(51 |
) |
|
|
2,301 |
|
|
|
(122 |
) |
|
Changes in operating assets and liabilities: |
|
|
|
|
9,855 |
|
|
|
(27,698 |
) |
|
|
(60,708 |
) |
|
Net cash provided by (used in) operating activities |
|
|
|
|
18,996 |
|
|
|
3,707 |
|
|
|
(7,450 |
) |
|
|
|
|
|
|
|
|
|
|
||||||
|
Investing activities: |
|
|
|
|
|
|
|
|
||||||
|
Purchases of property, plant and equipment |
|
|
|
|
(29,275 |
) |
|
|
(21,808 |
) |
|
|
(52,389 |
) |
|
Proceeds from sales of power equipment |
|
|
|
|
3,336 |
|
|
|
— |
|
|
|
— |
|
|
Proceeds from insurance recovery |
|
|
|
|
3,326 |
|
|
|
2,217 |
|
|
|
5,398 |
|
|
Acquisition, net of cash acquired |
|
|
|
|
— |
|
|
|
— |
|
|
|
(181,511 |
) |
|
Net cash used in investing activities |
|
|
|
|
(22,613 |
) |
|
|
(19,591 |
) |
|
|
(228,502 |
) |
|
|
|
|
|
|
|
|
|
|
||||||
|
Financing Activities: |
|
|
|
|
|
|
|
|
||||||
|
Proceeds from ABL credit facility |
|
|
|
|
25,000 |
|
|
|
25,000 |
|
|
|
— |
|
|
Principal payments on term loan borrowings |
|
|
|
|
(5,190 |
) |
|
|
(3,259 |
) |
|
|
(4,725 |
) |
|
Payment on Deferred Cash Consideration Note |
|
|
|
|
(11,085 |
) |
|
|
— |
|
|
|
(101,252 |
) |
|
Payments under finance leases |
|
|
|
|
(2,134 |
) |
|
|
(1,340 |
) |
|
|
(959 |
) |
|
Repayment of equipment finance notes |
|
|
|
|
(2,599 |
) |
|
|
(1,804 |
) |
|
|
(841 |
) |
|
Taxes withheld on vesting equity awards |
|
|
|
|
(1,227 |
) |
|
|
(1,295 |
) |
|
|
(595 |
) |
|
Proceeds from equity offering, net of issuance costs |
|
|
|
|
— |
|
|
|
— |
|
|
|
253,070 |
|
|
Proceeds from term loan borrowings |
|
|
|
|
— |
|
|
|
(2,000 |
) |
|
|
188,805 |
|
|
Payment on ABL credit facility |
|
|
|
|
— |
|
|
|
— |
|
|
|
(70,000 |
) |
|
Dividends |
|
|
|
|
— |
|
|
|
— |
|
|
|
(30,435 |
) |
|
Issuance costs associated with debt financing |
|
|
|
|
— |
|
|
|
(135 |
) |
|
|
(146 |
) |
|
Net cash provided by financing activities |
|
|
|
|
2,765 |
|
|
|
15,167 |
|
|
|
232,922 |
|
|
Net increase (decrease) in cash and cash equivalents |
|
|
|
|
(852 |
) |
|
|
(717 |
) |
|
|
(3,030 |
) |
|
Cash and cash equivalents, beginning of period |
|
|
|
|
40,632 |
|
|
|
41,349 |
|
|
|
71,704 |
|
|
Cash and cash equivalents, end of period |
|
|
|
$ |
39,780 |
|
|
$ |
40,632 |
|
|
$ |
68,674 |
|
|
Condensed Consolidated Balance Sheets (in thousands) |
||||||||||
|
|
|
|
|
As of |
|
|
As of |
|
||
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
(unaudited) |
|
|
|
|
||
|
Assets |
|
|
|
|
|
|
|
|
||
|
Current assets: |
|
|
|
|
|
|
|
|
||
|
Cash and cash equivalents |
|
|
|
$ |
39,780 |
|
|
$ |
40,632 |
|
|
Accounts receivable, including related parties, net |
|
|
|
|
208,381 |
|
|
|
180,783 |
|
|
Inventories, prepaid expenses and other current assets |
|
|
|
|
87,736 |
|
|
|
86,099 |
|
|
Total current assets |
|
|
|
|
335,897 |
|
|
|
307,514 |
|
|
Property, plant and equipment, net |
|
|
|
|
1,561,601 |
|
|
|
1,540,813 |
|
|
Right-of-use assets |
|
|
|
|
70,793 |
|
|
|
43,783 |
|
|
|
|
|
|
|
152,903 |
|
|
|
152,903 |
|
|
Intangible assets |
|
|
|
|
176,283 |
|
|
|
182,238 |
|
|
Other long-term assets |
|
|
|
|
1,101 |
|
|
|
1,177 |
|
|
Total assets |
|
|
|
$ |
2,298,578 |
|
|
$ |
2,228,428 |
|
|
Liabilities and stockholders' equity |
|
|
|
|
|
|
|
|
||
|
Current liabilities: |
|
|
|
|
|
|
|
|
||
|
Accounts payable, including related parties |
|
|
|
|
101,039 |
|
|
|
69,203 |
|
|
Accrued liabilities and other current liabilities |
|
|
|
|
119,446 |
|
|
|
101,180 |
|
|
Current portion of long-term debt |
|
|
|
|
65,632 |
|
|
|
40,681 |
|
|
Total current liabilities |
|
|
|
|
286,117 |
|
|
|
211,064 |
|
|
Long-term debt, net of discount and deferred financing costs |
|
|
|
|
557,040 |
|
|
|
538,240 |
|
|
Deferred tax liabilities |
|
|
|
|
216,496 |
|
|
|
221,622 |
|
|
Other long-term liabilities |
|
|
|
|
70,050 |
|
|
|
48,578 |
|
|
Total liabilities |
|
|
|
|
1,129,703 |
|
|
|
1,019,504 |
|
|
Total stockholders' equity |
|
|
|
|
1,168,875 |
|
|
|
1,208,924 |
|
|
Total liabilities and stockholders’ equity |
|
|
|
$ |
2,298,578 |
|
|
$ |
2,228,428 |
|
Non-GAAP Financial Measures
Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Free Cash Flow, Adjusted Free Cash Flow Margin, Adjusted Free Cash Flow Conversion, Maintenance Capital Expenditures and Adjusted Cash SG&A are non-GAAP supplemental financial measures used by our management and by external users of our financial statements such as investors, research analysts and others, in the case of Adjusted EBITDA, to assess our consolidated operating performance on a consistent basis across periods by removing the effects of development activities, provide views on capital resources available to organically fund growth projects and, in the case of Adjusted Free Cash Flow, assess the financial performance of our assets and their ability to sustain dividends or reinvest to organically fund growth projects over the long term without regard to financing methods, capital structure, or historical cost basis.
These measures do not represent and should not be considered alternatives to, or more meaningful than, net income, income from operations, net cash provided by operating activities or any other measure of financial performance presented in accordance with GAAP as measures of our financial performance. Adjusted EBITDA and Adjusted Free Cash Flow have important limitations as analytical tools because they exclude some but not all items that affect net income, the most directly comparable GAAP financial measure. Our computation of Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Free Cash Flow, Adjusted Free Cash Flow Margin, Adjusted Free Cash Flow Conversion, Maintenance Capital Expenditures and Adjusted Cash SG&A may differ from computations of similarly titled measures of other companies.
Non-GAAP Measure Definitions:
- We define Adjusted EBITDA as net income before depreciation, depletion and accretion, amortization expense of acquired intangible assets, interest expense, income tax expense, stock and unit-based compensation, loss on extinguishment of debt, loss on disposal of assets, insurance recovery (gain), unrealized commodity derivative gain (loss), other acquisition related costs, and other non-recurring costs. Management believes Adjusted EBITDA is useful because it allows management to more effectively evaluate the Company’s consolidated operating performance and compare the results of its operations from period to period and against our peers without regard to financing method or capital structure. We exclude the items listed above from net income in arriving at Adjusted EBITDA because these amounts can vary substantially from company to company within our industry depending upon accounting methods and book values of assets, capital structures and the method by which the assets were acquired. Certain prior period non-recurring costs of goods sold are now included as an add-back to adjusted EBITDA in order to conform to the current period presentation and to more accurately describe the Company’s consolidated operating performance and results period over period.
- We define Adjusted EBITDA Margin as Adjusted EBITDA divided by total revenue.
- We define Adjusted Free Cash Flow as Adjusted EBITDA less Maintenance Capital Expenditures. Management believes that Adjusted Free Cash Flow is useful to investors as it provides a measure of the ability of our business to generate cash.
- We define Adjusted Free Cash Flow Margin as Adjusted Free Cash Flow divided by total revenue.
- We define Adjusted Free Cash Flow Conversion as Adjusted Free Cash Flow divided by Adjusted EBITDA.
- We define Maintenance Capital Expenditures as capital expenditures excluding growth capital expenditures, reconstruction of previously incurred growth capital expenditures, equipment assets acquired through debt, and asset retirement obligations. Certain prior period equipment assets acquired through debt and asset retirement obligations have been removed from capital expenditures in order to conform to the current period presentation and to more accurately describe the Company’s consolidated operating performance and results period-over-period.
- We define Adjusted Cash SG&A as selling, general and administrative expenses (“SG&A”) less stock-based compensation, depreciation in SG&A, non-recurring transaction expenses, and certain litigation expenses, net of insurance reimbursements.
|
Reconciliation of Adjusted EBITDA and Adjusted Free Cash Flow to Net Income (unaudited, in thousands) |
|||||||||||||
|
|
|
|
|
Three Months Ended |
|||||||||
|
|
|
|
|
|
|
|
|
|
|||||
|
Net income (loss) |
|
|
|
$ |
(47,264 |
) |
|
$ |
(22,244 |
) |
|
$ |
1,219 |
|
Depreciation, depletion and accretion expense |
|
|
|
|
46,883 |
|
|
|
43,430 |
|
|
|
38,264 |
|
Amortization expense of acquired intangible assets |
|
|
|
|
6,371 |
|
|
|
6,414 |
|
|
|
4,785 |
|
Interest expense |
|
|
|
|
15,914 |
|
|
|
16,214 |
|
|
|
13,046 |
|
Income tax expense (benefit) |
|
|
|
|
(510 |
) |
|
|
(8,661 |
) |
|
|
2,293 |
|
EBITDA |
|
|
|
$ |
21,394 |
|
|
$ |
35,153 |
|
|
$ |
59,607 |
|
Stock-based compensation |
|
|
|
|
8,442 |
|
|
|
9,075 |
|
|
|
6,518 |
|
Insurance recovery (gain) (1) |
|
|
|
|
(3,326 |
) |
|
|
(2,217 |
) |
|
|
— |
|
Other non-recurring costs (2) |
|
|
|
|
1,750 |
|
|
|
1,048 |
|
|
|
849 |
|
Other acquisition related costs (3) |
|
|
|
|
142 |
|
|
|
(6,315 |
) |
|
|
7,317 |
|
Adjusted EBITDA |
|
|
|
$ |
28,402 |
|
|
$ |
36,744 |
|
|
$ |
74,291 |
|
Maintenance Capital Expenditures (4) |
|
|
|
$ |
24,624 |
|
|
$ |
14,351 |
|
|
$ |
15,533 |
|
Adjusted Free Cash Flow |
|
|
|
$ |
3,778 |
|
|
$ |
22,393 |
|
|
$ |
58,758 |
|
Reconciliation of Adjusted Free Cash Flow to Net Cash Provided by Operating Activities (unaudited, in thousands, except percentages) |
||||||||||||||
|
|
|
|
|
Three Months Ended |
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||
|
Net cash provided by (used in) operating activities |
|
|
|
$ |
18,996 |
|
|
$ |
3,707 |
|
|
$ |
(7,450 |
) |
|
Current income tax expense (benefit) (4) |
|
|
|
|
4,617 |
|
|
|
(1,996 |
) |
|
|
914 |
|
|
Change in operating assets and liabilities |
|
|
|
|
(9,855 |
) |
|
|
27,698 |
|
|
|
60,708 |
|
|
Cash interest expense (4) |
|
|
|
|
14,760 |
|
|
|
14,331 |
|
|
|
11,831 |
|
|
Maintenance capital expenditures (4) |
|
|
|
|
(24,624 |
) |
|
|
(14,351 |
) |
|
|
(15,533 |
) |
|
Gain on sales of power equipment |
|
|
|
|
1,284 |
|
|
|
— |
|
|
|
— |
|
|
Credit loss expense |
|
|
|
|
(17 |
) |
|
|
(571 |
) |
|
|
— |
|
|
Change in fair value of contingent consideration |
|
|
|
|
— |
|
|
|
3,360 |
|
|
|
— |
|
|
Other non-recurring costs (2) |
|
|
|
|
1,750 |
|
|
|
1,048 |
|
|
|
849 |
|
|
Other acquisition related costs (3) |
|
|
|
|
142 |
|
|
|
(6,315 |
) |
|
|
7,317 |
|
|
Insurance recovery (gain) (1) |
|
|
|
|
(3,326 |
) |
|
|
(2,217 |
) |
|
|
— |
|
|
Other |
|
|
|
|
51 |
|
|
|
(2,301 |
) |
|
|
122 |
|
|
Adjusted Free Cash Flow |
|
|
|
$ |
3,778 |
|
|
$ |
22,393 |
|
|
$ |
58,758 |
|
|
Adjusted EBITDA Margin |
|
|
|
|
11 |
% |
|
|
15 |
% |
|
|
25 |
% |
|
Adjusted Free Cash Flow Margin |
|
|
|
|
1 |
% |
|
|
9 |
% |
|
|
20 |
% |
|
Adjusted Free Cash Flow Conversion |
|
|
|
|
13 |
% |
|
|
61 |
% |
|
|
79 |
% |
|
(1) |
Represents insurance recovery (gain) related to the dredge mining assets at the Kermit facility. |
||
|
(2) |
Other non-recurring costs includes costs incurred during our 2025 Term Loan Credit Facility transaction and other infrequent and unusual costs. |
||
|
(3) |
Represents transactions costs incurred in connection with acquisitions, including fees paid to finance, legal, accounting and other advisors, employee retention and benefit costs, and other operational and corporate costs. |
||
|
(4) |
A reconciliation of these items used to calculate Adjusted Free Cash Flow to comparable GAAP measures is included below. |
|
Reconciliation of Maintenance Capital Expenditures to Purchase of Property, Plant and Equipment (unaudited, in thousands) |
||||||||||||||
|
|
|
|
|
|
||||||||||
|
|
|
|
|
Three Months Ended |
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||
|
Maintenance Capital Expenditures, accrual basis reconciliation: |
|
|
|
|
|
|
|
|
||||||
|
Purchases of property, plant and equipment |
|
|
|
$ |
29,275 |
|
|
$ |
21,808 |
|
|
$ |
52,389 |
|
|
Changes in operating assets and liabilities associated with investing activities, equipment assets acquired through debt, and asset retirement obligations (1) |
|
|
|
|
37,801 |
|
|
|
2,088 |
|
|
|
(13,526 |
) |
|
Less: Equipment assets acquired through debt and asset retirement obligations |
|
|
|
|
(35,470 |
) |
|
|
(4,422 |
) |
|
|
(3,374 |
) |
|
Less: Growth capital expenditures and reconstruction of previously incurred growth capital expenditures |
|
|
|
|
(6,982 |
) |
|
|
(5,123 |
) |
|
|
(19,956 |
) |
|
Maintenance Capital Expenditures, accrual basis |
|
|
|
$ |
24,624 |
|
|
$ |
14,351 |
|
|
$ |
15,533 |
|
|
(1) |
Positive working capital changes reflect capital expenditures in the current period that will be paid in a future period. Negative working capital changes reflect capital expenditures incurred in a prior period but paid during the period presented. In addition, this amount includes equipment assets acquired through debt and asset retirement obligations. |
|
Reconciliation of Current Income Tax Expense to Income Tax Expense (unaudited, in thousands) |
||||||||||||||
|
|
|
|
|
|
||||||||||
|
|
|
|
|
Three Months Ended |
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||
|
Current tax expense reconciliation: |
|
|
|
|
|
|
|
|
||||||
|
Income tax expense (benefit) |
|
|
|
$ |
(510 |
) |
|
$ |
(8,661 |
) |
|
$ |
2,293 |
|
|
Less: deferred tax expense |
|
|
|
|
5,127 |
|
|
|
6,665 |
|
|
|
(1,379 |
) |
|
Current income tax expense (benefit) |
|
|
|
$ |
4,617 |
|
|
$ |
(1,996 |
) |
|
$ |
914 |
|
|
Cash Interest Expense to Interest Expense, Net (unaudited, in thousands) |
||||||||||||||
|
|
|
|
|
|
||||||||||
|
|
|
|
|
Three Months Ended |
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||
|
Cash interest expense reconciliation: |
|
|
|
|
|
|
|
|
||||||
|
Interest expense, net |
|
|
|
$ |
15,784 |
|
|
$ |
16,110 |
|
|
$ |
12,078 |
|
|
Less: Amortization of debt discount |
|
|
|
|
(1,057 |
) |
|
|
(1,781 |
) |
|
|
(1,109 |
) |
|
Less: Amortization of deferred financing costs |
|
|
|
|
(97 |
) |
|
|
(102 |
) |
|
|
(106 |
) |
|
Less: Interest income |
|
|
|
|
130 |
|
|
|
104 |
|
|
|
968 |
|
|
Cash interest expense |
|
|
|
$ |
14,760 |
|
|
$ |
14,331 |
|
|
$ |
11,831 |
|
|
SG&A to Adjusted Cash SG&A (unaudited, in thousands) |
||||||||||||
|
|
|
|
|
Three Months Ended |
||||||||
|
|
|
|
|
|
|
|
|
|
||||
|
Selling, general and administrative expense |
|
|
|
$ |
35,746 |
|
$ |
33,724 |
|
|
$ |
34,412 |
|
Less: Stock-based compensation expense |
|
|
|
|
8,442 |
|
|
9,075 |
|
|
|
6,518 |
|
Less: Depreciation expense recognized in selling, general and administrative expense |
|
|
|
|
1,656 |
|
|
1,535 |
|
|
|
1,267 |
|
Less: Non-recurring transaction expenses (1) |
|
|
|
|
1,892 |
|
|
(1,907 |
) |
|
|
8,166 |
|
Less: Litigation expenses, net of insurance reimbursements |
|
|
|
|
413 |
|
|
3,127 |
|
|
|
386 |
|
Adjusted Cash SG&A |
|
|
|
$ |
23,343 |
|
$ |
21,894 |
|
|
$ |
18,075 |
|
(1) |
Represents other non-recurring costs and other acquisition related costs recorded in SG&A. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20260504705464/en/
Investor Contact
T: 512-220-1200
IR@atlas.energy
Source: