Overall
PerformanceFor the three-month period ended June
30, 2020, PHX Energy realized adjusted EBITDA of $5.3 million (11
percent of revenue) as compared to $11 million (13 percent of
revenue) in the corresponding 2019-quarter. Adjusted EBITDA in the
2020-quarter includes $1.1 million in government grants earned as
part of the Canada Emergency Wage Subsidy (“CEWS”) program.
Positive adjusted EBITDA was achieved despite the negative impact
of COVID-19 on consolidated revenue and operating activity in all
regions. For the three-month period ended June 30, 2020, the
Corporation generated consolidated revenue of $46.8 million, a
decline of 44 percent relative to the $83 million recognized in the
second quarter of 2019. There were 2,990 consolidated operating
days recorded in the 2020-quarter, which is 46 percent lower than
the 5,567 days in the 2019-quarter. In contrast, consolidated
revenue per day, excluding the motor rental division in the US,
increased by 5 percent to $14,932, compared to revenue per day of
$14,181 in the 2019-quarter.
For the three-month period ended June 30, 2020,
the US division’s revenue, which represented 82 percent of
consolidated revenue, fell to the lowest quarterly revenue since
the fourth quarter of 2018. US revenue in the 2020-quarter was
$38.4 million compared to $67.1 million in the corresponding
2019-quarter, a decrease of 43 percent. The lower revenue in the
quarter was mainly due to the declining rig count in the US. The
Corporation’s US operating days in the 2020-quarter decreased by 44
percent to 2,172 days as compared to 3,903 days in the same
2019-quarter. The decrease in the Corporation’s drilling activity
was not as steep as what was experienced in the US industry which
declined by 60 percent from 939 average rigs running per day in the
second quarter of 2019 to 378 rigs in the 2020-quarter (Source:
Baker Hughes). US revenue per day rose slightly by 2 percent to
$16,774 from revenue per day of $16,409 in the corresponding
2019-quarter.
For the three-month period ended June 30, 2020,
the Canadian segment’s revenue decreased to $4.6 million from $10.7
million in the 2019-quarter. The Corporation’s Canadian operating
days in the 2020-quarter were 63 percent lower than in the
2019-quarter, whereas the industry experienced a 74 percent
decrease in horizontal and directional drilling days. The
negative impact of this decline in activity to revenue was
partially offset by an increase in revenue per day, which rose by
23 percent to $10,873 in the second quarter of 2020 compared to
$8,860 in the 2019-quarter.
Throughout the first half of 2020, the
Corporation maintained a strong balance sheet position and as at
June 30, 2020 had a cash balance of $14.6 million with no bank
loans and borrowings outstanding. As a result of lower earnings,
for the three-month period ended June 30, 2020, the Corporation’s
free cash flow decreased to $0.6 million as compared to $4.8
million realized in the corresponding 2019-quarter (see “Non-GAAP
Measures”).
Responding to
COVID-19On March 11, 2020, the World Health
Organization declared the novel coronavirus or COVID-19 a global
pandemic and the Corporation adopted heightened safety protocols as
a result of COVID-19. At present, the Corporation’s business is
considered essential in Canada and the US given the important role
that PHX Energy’s activities play in delivering oil and natural gas
to North American markets. The Corporation anticipates that changes
to work practices and other restrictions put in place by
governments and health authorities in response to COVID-19 will
continue to have an impact on business activities going
forward.
COVID-19 has had a significant impact on the
global economy and has resulted in a substantial weakening of
global oil prices and global oil demand. The Corporation
experienced reduced drilling activity in the second quarter of 2020
and the deterioration of the economic and industry conditions has
materially impacted the second quarter financial results. For the
three-month period ended June 30, 2020, the Corporation recognized
a $0.5 million impairment expense related to international EDR
assets, and received $1.1 million in government grants under the
CEWS program. The status of the bad debt provision of $4 million
made in the first quarter of 2020 remains substantially unchanged.
There are many variables and uncertainties regarding COVID-19,
including the duration and magnitude of the disruption in the oil
and natural gas industry. As such, it is not possible to precisely
estimate the potential impact of the COVID-19 pandemic on the
Corporation’s financial condition and operations. Management has
been proactive in mitigating these risks by aligning costs with
projected revenues and protecting profit margins. The Corporation
has restructured its business costs in line with decreasing
drilling activity in North America. This includes the unfortunate
necessity to decrease the size of its workforce as well as actions
to lower labour rates, reduce rental costs, and maximize discounts
and efficiencies within the supply chain. The Corporation will also
continue to take advantage of various government assistance
programs available for businesses in North America.
The Corporation has remained diligent in
protecting its balance sheet and retains financial flexibility with
significant liquidity on its credit facilities and no bank loans
and borrowings outstanding at the end of the 2020-quarter. As at
June 30, 2020, the Corporation has working capital of $56.9 million
and has approximately CAD $65 million and USD $15 million available
to be drawn from its credit facilities. The Corporation has
suspended new capital expenditures and as at June 30, 2020 has
commitments to purchase drilling and other equipment for $4.5
million, with delivery expected to occur by the end of the third
quarter. The Corporation has also currently suspended all share
repurchases under its Normal Course Issuer Bid (“NCIB”). Additional
information regarding the risks, uncertainties and impact on the
Corporation’s business can be found throughout this press release,
including under the headings “Capital Spending”, “Operating Costs
and Expenses”, and “Outlook”.
Severance
PayoutBeginning in March 2020 as a result of the
negative impacts of COVID-19 to drilling activity, Management
started to reduce the size of its workforce to align the
Corporation’s cost structure with lower activity levels. In the
three and six-month periods ended June 30, 2020, this resulted in
severance payouts of $1.3 million and $1.9 million, respectively,
included in direct costs and selling, general & administrative
(“SG&A”) costs (2019 – nil).
Capital
SpendingFor the three-month period ended June 30,
2020, the Corporation spent $1.4 million in capital expenditures,
which is lower when compared to the $9.1 million spent in the same
2019-quarter. Due to COVID-19’s impact on rig counts in North
America, the Corporation suspended any new capital expenditures in
the second quarter of 2020. Capital expenditures in the
2020-quarter were primarily directed towards Velocity Real Time
Systems (“Velocity”) and other machine and equipment. For the
six-month period ended June 30, 2020, the Corporation spent $20.4
million in capital expenditures, which were primarily directed
towards Atlas Higher Performance (“Atlas”) Motors, PowerDrive Orbit
Rotary Steerable Systems (“RSS”), and Velocity (2019 - $20.4
million). Of the total capital expenditures in the 2020-period,
$16.6 million was spent growing the Corporation’s fleet of drilling
equipment and the remaining $3.8 million was spent on maintenance
of the current fleet of drilling and other equipment.
As at June 30, 2020, the Corporation has capital
commitments to purchase drilling and other equipment for $4.5
million, majority of which is maintenance capital, and which
includes $4 million for Velocity systems, $0.3 million for
performance drilling motors, and $0.2 million for vehicles and
other equipment.
In 2020, the Corporation expects to spend $27.5
million in capital expenditures as compared to the previously
forecasted $30 million.
Normal Course Issuer
BidDuring the third quarter of 2019, the Toronto
Stock Exchange (“TSX”) approved the renewal of PHX Energy’s NCIB to
purchase for cancellation, from time-to-time, up to a maximum of
3,280,889 common shares, representing 10 percent of the
Corporation’s public float of Common Shares as at July 31, 2019.
The NCIB commenced on August 9, 2019 and will terminate on August
8, 2020. Purchases of common shares are to be made on the open
market through the facilities of the TSX and through alternative
trading systems. The price which PHX Energy is to pay for any
common shares purchased is to be at the prevailing market price on
the TSX or alternate trading systems at the time of such purchase.
Pursuant to the current NCIB, subsequent to August 9, 2019,
2,524,500 common shares were purchased by the Corporation and
cancelled as at December 31, 2019.
For the six-month period ended June 30, 2020,
the Corporation made no common share repurchases (2019 –
1,625,000).
The Corporation intends to make an application
to the TSX for renewal of its NCIB for a further one year
term. The anticipated renewal of the NCIB remains subject to
the review and approval of the TSX.
Financial Highlights
(Stated in thousands of dollars except per share
amounts, percentages and shares outstanding)
|
Three-month periods ended June 30, |
|
|
Six-month periods ended June 30, |
|
|
2020 |
|
2019 |
|
% Change |
|
|
2020 |
|
2019 |
|
% Change |
|
Operating Results |
(unaudited) |
|
(unaudited) |
|
|
|
|
(unaudited) |
|
(unaudited) |
|
|
|
Revenue |
46,769 |
|
82,984 |
|
(44 |
) |
|
149,788 |
|
175,104 |
|
(14 |
) |
Net loss |
(4,899 |
) |
(2,020 |
) |
143 |
|
|
(8,220 |
) |
(3,087 |
) |
166 |
|
Loss per share – diluted |
(0.09 |
) |
(0.04 |
) |
125 |
|
|
(0.15 |
) |
(0.05 |
) |
200 |
|
Adjusted EBITDA (1) |
5,308 |
|
10,995 |
|
(52 |
) |
|
23,994 |
|
22,426 |
|
7 |
|
Adjusted EBITDA per share – diluted (1) |
0.10 |
|
0.19 |
|
(47 |
) |
|
0.45 |
|
0.38 |
|
18 |
|
Adjusted EBITDA as a percentage of revenue (1) |
11 |
% |
13 |
% |
|
|
16 |
% |
13 |
% |
|
Cash Flow |
|
|
|
|
|
|
|
Cash flows from operating activities |
37,251 |
|
21,244 |
|
75 |
|
|
48,381 |
|
30,944 |
|
56 |
|
Funds from operations (1) |
3,157 |
|
9,785 |
|
(68 |
) |
|
23,948 |
|
19,884 |
|
20 |
|
Funds from operations per share – diluted (1) |
0.06 |
|
0.17 |
|
(65 |
) |
|
0.45 |
|
0.34 |
|
32 |
|
Capital expenditures |
1,438 |
|
9,090 |
|
(84 |
) |
|
20,430 |
|
20,397 |
|
- |
|
Free cash flow (1) |
573 |
|
4,806 |
|
(88 |
) |
|
17,338 |
|
10,756 |
|
61 |
|
|
|
|
|
|
|
|
|
Financial Position (unaudited) |
|
|
|
|
Jun 30, ‘20 |
|
Dec 31, ‘19 |
|
|
Working capital |
|
|
|
|
56,869 |
|
68,393 |
|
(17 |
) |
Net debt (1) (2) |
|
|
|
|
(14,628 |
) |
14,710 |
|
n.m. |
|
Shareholders’ equity |
|
|
|
|
144,018 |
|
148,944 |
|
(3 |
) |
Common shares outstanding |
|
|
|
|
53,251,420 |
|
53,246,420 |
|
- |
|
n.m. – not meaningful(1) Non-GAAP measure that
does not have any standardized meaning under IFRS and therefore may
not be comparable to similar measures presented by other entities.
Refer to non-GAAP measures section that follows the Outlook section
of this press release.(2) As at June 30, 2020, the Corporation had
no bank loans and borrowing outstanding and was in a cash positive
position.
Non-GAAP
MeasuresPHX Energy uses throughout this press
release certain measures to analyze operational and financial
performance that do not have standardized meanings prescribed under
Canadian generally accepted accounting principles (“GAAP”). These
non-GAAP measures include adjusted EBITDA, adjusted EBITDA per
share, debt to covenant EBITDA, funds from operations, funds from
operations per share, free cash flow, net debt and working capital.
Management believes that these measures provide supplemental
financial information that is useful in the evaluation of the
Corporation’s operations and are commonly used by other oil and
natural gas service companies. Investors should be cautioned,
however, that these measures should not be construed as
alternatives to measures determined in accordance with GAAP as an
indicator of PHX Energy’s performance. The Corporation’s method of
calculating these measures may differ from that of other
organizations, and accordingly, such measures may not be
comparable. Please refer to the “Non-GAAP Measures” section
following the Outlook section of this press release for applicable
definitions and reconciliations.
Cautionary Statement Regarding
Forward-Looking Information and Statements
This document contains certain forward-looking
information and statements within the meaning of applicable
securities laws. The use of "expect", "anticipate", "continue",
"estimate", "objective", "ongoing", "may", "will", "project",
"could", "should", "can", "believe", "plans", "intends", "strategy"
and similar expressions are intended to identify forward-looking
information or statements.
The forward-looking information and statements
included in this document are not guarantees of future performance
and should not be unduly relied upon. These statements and
information involve known and unknown risks, uncertainties and
other factors that may cause actual results or events to differ
materially from those anticipated in such forward-looking
statements and information. The Corporation believes the
expectations reflected in such forward-looking statements and
information are reasonable, but no assurance can be given that
these expectations will prove to be correct. Such forward-looking
statements and information included in this document should not be
unduly relied upon. These forward-looking statements and
information speak only as of the date of this document.
In particular, forward-looking information and
statements contained in this document include, without limitation,
the timeline for delivery of equipment on order, the projected
capital expenditures budget for the 2020-year and how this budget
will be allocated and funded, the Corporation’s intention to renew
its NCIB, and the anticipated impact of COVID-19 on the
Corporation’s operations, results and the Corporation’s planned
responses thereto.
The above are stated under the headings:
“Capital Spending”, “Normal Corse Issuer Bid”, “Responding to
COVID-19” and “Cash Requirements for Capital Expenditures”. In
addition, all information contained under the headings “Responding
to COVID-19” and “Outlook” in this document contains
forward-looking statements.
In addition to other material factors,
expectations and assumptions which may be identified in this press
release and other continuous disclosure documents of the
Corporation referenced herein, assumptions have been made in
respect of such forward-looking statements and information
regarding, among other things: the Corporation will continue to
conduct its operations in a manner consistent with past operations;
the general continuance of current industry conditions; anticipated
financial performance, business prospects, impact of competition,
strategies, the general stability of the economic and political
environment in which the Corporation operates; the continuing
impact of COVID-19 on the global economy, specifically trade,
manufacturing, supply chain and energy consumption, among other
things and the resulting impact on the Corporation’s operations and
future results which remain uncertain; exchange and interest rates;
the continuance of existing (and in certain circumstances, the
implementation of proposed) tax, royalty and regulatory regimes;
the sufficiency of budgeted capital expenditures in carrying out
planned activities; the availability and cost of labour and
services and the adequacy of cash flow; debt and ability to obtain
and maintain financing on acceptable terms to fund its ongoing
operations and planned expenditures, which are subject to change
based on commodity prices; market conditions and future oil and
natural gas prices; and potential timing delays. Although
Management considers these material factors, expectations, and
assumptions to be reasonable based on information currently
available to it, no assurance can be given that they will prove to
be correct.
Readers are cautioned that the foregoing lists
of factors are not exhaustive. Additional information on these and
other factors that could affect the Corporation's operations and
financial results are included in reports on file with the Canadian
Securities Regulatory Authorities and may be accessed through the
SEDAR website (www.sedar.com) or at the Corporation's website. The
forward-looking statements and information contained in this press
release are expressly qualified by this cautionary statement. The
Corporation does not undertake any obligation to publicly update or
revise any forward-looking statements or information, whether as a
result of new information, future events or otherwise, except as
may be required by applicable securities laws.
Revenue
(Stated in thousands of dollars)
|
Three-month periods ended June 30, |
|
|
Six-month periods ended June 30, |
|
|
2020 |
2019 |
% Change |
|
|
2020 |
2019 |
% Change |
|
Revenue |
46,769 |
82,984 |
(44 |
) |
|
149,788 |
175,104 |
(14 |
) |
In the second quarter of 2020, PHX Energy
recorded the lowest quarterly revenue since the fourth quarter of
2016. For the three-month period ended June 30, 2020, consolidated
revenue decreased by 44 percent to $46.8 million as compared to $83
million in the second quarter of 2019. Due to COVID-19,
drilling activity was significantly lower in the quarter and
consolidated operating days decreased 46 percent from 5,567 days in
the 2019-quarter to 2,990 days in the 2020-quarter. During the
second quarter of 2020, the Western Texas Intermediate (“WTI”)
crude oil price was 35 percent lower than in the 2019-quarter
averaging USD $37/bbl (2019-quarter – USD $57/bbl) and the Western
Canadian Select (“WCS”) oil prices decreased 54 percent
averaging USD $21/bbl (2019-quarter – USD $46/bbl). Both the US and
Canadian industry’s activity slowed quarter-over-quarter with the
Canadian rig count declining 70 percent and the US rig count
declining 60 percent. The US market remained significantly larger
than the Canadian market, with an average of 378 active rigs
operating per day in the US and an average of 25 active rigs
operating per day in Canada. Throughout North America the vast
majority of wells continued to be horizontal and directional
representing approximately 95 percent of all activity (Source:
Daily Oil Bulletin and Baker Hughes). PHX Energy’s average revenue
per day, excluding the motor rental division in the US, increased
from $14,181 in the 2019-quarter to $14,932 in the relative
2020-quarter.
For the six-month period ended June 30, 2020,
the Corporation’s consolidated revenue decreased by 14 percent to
$149.8 million compared to $175.1 million in the 2019-quarter. For
the first half of the year, the industry rig counts declined 41
percent in the US and 17 percent in Canada. Consolidated operating
days for PHX Energy decreased from 12,592 days in the 2019-period
to 10,231 days in the corresponding 2020-period, a decline of 19
percent. For the six-month period ended June 30, 2020, the average
consolidated revenue per day, excluding the motor rental division
in the US, was $14,000 as compared to $13,214 in the 2019-period,
an increase of 6 percent.
Operating Costs and
Expenses
(Stated in thousands of dollars except
percentages)
|
|
Three-month periods ended June 30, |
|
|
Six-month periods ended June 30, |
|
|
|
2020 |
|
2019 |
|
% Change |
|
|
2020 |
|
2019 |
|
% Change |
|
Direct costs |
|
44,876 |
|
72,261 |
|
(38 |
) |
|
128,230 |
|
151,051 |
|
(15 |
) |
Gross profit as a percentage of revenue |
|
4 |
% |
13 |
% |
|
|
14 |
% |
14 |
% |
|
Depreciation & amortization drilling and other equipment
(included in direct costs) |
|
7,912 |
|
10,118 |
|
(22 |
) |
|
15,817 |
|
20,284 |
|
(22 |
) |
Depreciation & amortization right-of-use asset (included in
direct costs) |
|
932 |
|
878 |
|
6 |
|
|
1,862 |
|
1,746 |
|
7 |
|
Gross profit as percentage of revenue excluding depreciation &
amortization |
|
23 |
% |
26 |
% |
|
|
26 |
% |
26 |
% |
|
Direct costs are comprised of field and shop
expenses, and include depreciation and amortization on the
Corporation’s equipment and right-of-use assets. For the three and
six-month periods ended June 30, 2020, direct costs decreased to
$44.9 million and $128.2 million, respectively, from $72.3 million
and $151.1 million in the corresponding 2019-periods. Lower costs
in the respective periods was mainly the result of lower drilling
activity in the second quarter.
For the three-month period ended June 30,
2020, gross profit as a percent of revenue, excluding depreciation
and amortization, decreased to 23 percent from 26 percent in the
2019-quarter. Lower profitability in the period was primarily due
to the lower revenues that resulted from the reduced activity in
all operating divisions of the Corporation. For the six-month
period ended June 30, 2020, gross profit as a percent of revenue,
excluding depreciation and amortization, was flat
period-over-period at 26 percent.
For the three and six-month periods ended June
30, 2020, the Corporation’s depreciation and amortization on
drilling and other equipment was $7.9 million and $15.8 million,
respectively, which is less than the $10.1 million and $20.3
million recorded in the corresponding 2019-periods. The
decrease in depreciation and amortization of drilling and other
equipment in the respective periods is mainly due to a large number
of drilling and other equipment being fully depreciated in the
fourth quarter of 2019.
(Stated in thousands of dollars except
percentages)
|
|
Three-month periods ended June 30, |
|
|
Six-month periods ended June 30, |
|
|
|
2020 |
|
2019 |
|
% Change |
|
|
2020 |
|
2019 |
|
% Change |
|
SG&A costs |
|
7,332 |
|
11,394 |
|
(36 |
) |
|
14,334 |
|
24,596 |
|
(42 |
) |
Cash-settled share-based payments (included in SG&A costs) |
|
1,410 |
|
1,095 |
|
29 |
|
|
(2,037 |
) |
4,030 |
|
n.m. |
|
Equity-settled share-based payments (included in SG&A
costs) |
|
85 |
|
215 |
|
(60 |
) |
|
148 |
|
399 |
|
(63 |
) |
SG&A costs excluding equity and cash-settled share-based
payments and provision for onerous contracts as a percentage of
revenue |
|
12 |
% |
12 |
% |
|
|
11 |
% |
12 |
% |
|
n.m. – not meaningful
For the three and six-month period ended June
30, 2020, SG&A costs were $7.3 million and $14.3 million,
respectively, as compared to $11.4 million and $24.6 million in the
corresponding 2019-periods. Reduced SG&A costs in both periods
is attributable to lower personnel costs due to the decline in
drilling activity. For the six-month period ended June 30, 2020,
the recovery in cash-settled share-based payments also reduced
SG&A.
Cash-settled share-based payments relate to the
Corporation’s Retention Award Plan and are measured at fair value.
For the three-month period ended June 30, 2020, the Corporation
recognized $1.4 million in cash-settled share-based payments, a 29
percent increase compared to $1.1 million in the corresponding
2019-quarter. For the six-month period ended June 30, 2020, the
Corporation recognized a recovery of $2 million relating to
cash-settled share-based payments compared to an expense of $4
million in the same 2019-period. Fluctuations in the cash-settled
share-based payments in the respective 2020-periods are primarily
due to movements in the Corporation’s share price in those periods,
relative to share price movements in the same 2019-periods.
Equity-settled share-based payments relate to
the amortization of the fair values of issued options by the
Corporation using the Black-Scholes model. For both the three and
six-month periods ended June 30, 2020, equity-settled share-based
payments were $0.1 million, as compared to $0.2 million and $0.4
million in the respective 2019-periods. Lower equity-settled
share-based payments in both 2020-periods is due to stock option
grants from prior years fully vesting in 2019 and 2020-years.
(Stated in thousands of dollars)
|
Three-month periods ended June 30, |
|
|
Six-month periods ended June 30, |
|
|
2020 |
2019 |
% Change |
|
|
2020 |
2019 |
% Change |
|
Research & development expense |
308 |
880 |
(65 |
) |
|
1,580 |
1,780 |
(11 |
) |
Research and development (“R&D”)
expenditures for the three and six-month periods ended June 30,
2020 were $0.3 million (2019 - $0.9 million) and $1.6 million (2019
- $1.8 million), respectively. Decreased R&D costs primarily
relate to lower personnel costs resulting from the cost reduction
measures taken by Management in response to the decline in
activity.
(Stated in thousands of dollars)
|
Three-month periods ended June 30, |
|
|
Six-month periods ended June 30, |
|
|
2020 |
2019 |
% Change |
|
|
2020 |
2019 |
% Change |
|
Finance expense |
176 |
400 |
(56 |
) |
|
529 |
784 |
(33 |
) |
Finance expense lease liability |
683 |
629 |
9 |
|
|
1,226 |
1,275 |
(4 |
) |
Finance expenses relate to interest charges on
the Corporation’s long-term and short-term bank facilities. For the
three and six-month periods ended June 30, 2020, finance charges
decreased to $0.2 million (2019 - $0.4 million) and $0.5 million
(2019 - $0.8 million), respectively. In the second quarter of 2020,
the Corporation paid down all bank loans and borrowings
outstanding, resulting in lower interest charges in the respective
periods.
Finance expense lease liability relates to
interest expenses incurred on lease liabilities. For the
three-month period ended June 30, 2020, finance expense lease
liability increased by 9 percent to $0.7 million.
(Stated in thousands of dollars)
|
|
Three-month periods ended June 30, |
|
|
Six-month periods ended June 30, |
|
|
|
2020 |
|
2019 |
|
|
2020 |
|
2019 |
|
Net gain on disposition of drilling equipment |
|
(470 |
) |
(1,596 |
) |
|
(2,409 |
) |
(2,876 |
) |
Foreign exchange (gains) losses |
|
(357 |
) |
246 |
|
|
(230 |
) |
512 |
|
Provision for (Recovery of) bad debts |
|
(51 |
) |
280 |
|
|
3,952 |
|
326 |
|
Other expenses (income) |
|
(878 |
) |
(1,070 |
) |
|
1,313 |
|
(2,038 |
) |
Net gain on disposition of drilling equipment is
comprised of gains on disposition of drilling equipment that
typically result from insurance programs undertaken whereby
proceeds for the lost equipment are at current replacement values,
which are higher than the respective equipment’s book value. The
recognized gain is net of losses, which typically result from asset
retirements that were made before the end of the equipment’s useful
life and self-insured downhole equipment losses. For the three and
six-month periods ended June 30, 2020, the Corporation recognized
gain on dispositions of $0.5 million and $2.4 million,
respectively, which are lower compared to the $1.6 million and $2.9
million gain on dispositions realized in the respective
2019-periods. The Corporation had fewer occurrences of downhole
equipment losses in the second quarter of 2020 resulting in a lower
net gain on disposition of drilling equipment.
Foreign exchange gains and losses relate to
unrealized and realized exchange fluctuations in the period. For
the three and six-month periods ended June 30, 2020, the
Corporation recognized foreign exchange gains of $0.4 million and
$0.2 million, respectively, relative to foreign exchange losses of
$0.2 million and $0.5 million in the corresponding 2019-periods.
Gains in the 2020-periods primarily relate to settlement of
CAD-denominated intercompany payable in the US segment.
Provision for bad debts for the six-month period
ended June 30, 2020 were higher because of provisions recognized in
the first quarter of 2020. Greater provisions in 2020 reflect
increased credit risks of the Corporation’s customers as a result
of the unparalleled decline in energy demand and the resulting
supply imbalance stemming from global impacts of COVID-19.
(Stated in thousands of dollars)
|
Three-month periods ended June 30, |
|
|
Six-month periods ended June 30, |
|
|
2020 |
2019 |
% Change |
|
|
2020 |
2019 |
% Change |
|
Impairment loss |
481 |
- |
n.m. |
|
|
10,730 |
- |
n.m. |
|
n.m. – not meaningful
For the three and six-month periods ended June
30, 2020, the Corporation recognized $0.5 million and $10.7 million
in impairment losses, respectively (2019 – nil). In the first
quarter of 2020, due to COVID-19 and the decline in global oil and
natural gas prices, the Corporation determined that indicators of
impairment existed in its Canadian, US, and International
segments. Goodwill that was allocated to PHX Energy’s
Canadian segment was tested for impairment, and as a result, the
Corporation recognized an impairment expense of $8.9 million
equivalent to the full amount of goodwill. The Corporation also
determined no further economic benefits are expected from the
future use or future disposal of Stream’s EDR equipment. The
Corporation has substantially closed all of its operations in
Stream. As a result, EDR equipment with a carrying amount of $1.2
million was derecognized, as well as working capital of $0.1
million. In the second quarter of 2020, additional
international EDR equipment and inventory of $0.5 million were
identified as impaired and derecognized.
(Stated in thousands of dollars, except
percentages)
|
|
Three-month periods ended June 30, |
|
|
Six-month periods ended June 30, |
|
|
|
2020 |
|
2019 |
|
|
2020 |
2019 |
|
Provision for (Recovery of) income taxes |
|
(1,309 |
) |
510 |
|
|
67 |
744 |
|
Effective tax rates |
|
n.m. |
|
n.m. |
|
|
n.m. |
n.m. |
|
n.m. – not meaningful
For the three and six-month periods ended June
30, 2020, the Corporation recognized a recovery of income taxes of
$1.3 million (2019 - $0.5 million provision) and provision for
income taxes of $0.1 million (2019 - $0.7 million), respectively.
Deferred taxes in the 2020 and 2019-periods were impacted by
unrecognized deferred tax assets with respect to deductible
temporary differences in the Canadian jurisdictions.
Segmented
Information
The Corporation reports three operating segments
on a geographical basis throughout the Canadian provinces of
Alberta, Saskatchewan, British Columbia, and Manitoba; throughout
the Gulf Coast, Northeast and Rocky Mountain regions of the US; and
internationally, in Russia and Albania.
Canada
(Stated in thousands of dollars)
|
|
Three-month periods ended June 30, |
|
|
Six-month periods ended June 30, |
|
|
|
2020 |
|
2019 |
|
% Change |
|
|
2020 |
2019 |
|
% Change |
|
Revenue |
|
4,562 |
|
10,664 |
|
(57 |
) |
|
29,166 |
35,528 |
|
(18 |
) |
Reportable segment profit (loss) before tax |
|
(2,869 |
) |
(3,856 |
) |
(26 |
) |
|
424 |
(4,251 |
) |
(110 |
) |
For the three and six-month periods ended June
30, 2020, Canadian revenue was $4.6 million and $29.2 million,
respectively, compared to revenue of $10.7 million and $35.5
million in the same 2019-periods. The decrease in revenue in both
2020-periods was primarily due to lower Canadian activity
levels. For the three-month period ended June 30, 2020,
operating days declined 63 percent to 408 days, compared to 1,097
days in the relative 2019-quarter. The decline in the Canadian
segment’s activity was less than that of the industry, which can be
attributed to the Corporation’s positive reputation in the Canadian
market and strong operational performance. The industry’s
horizontal and directional drilling activity contracted 74 percent
as measured by drilling days shrinking from 7,348 days in the
2019-quarter to 1,947 days in the 2020-quarter (Source: Daily Oil
Bulletin). The Canadian segment’s average revenue per
day in the second quarter of 2020 was $10,873 compared to $8,860 in
the 2019-quarter.
During the second quarter of 2020, the
Corporation remained active in the Montney and Duvernay in addition
to also having a Potash project.
For the six-month period ended June 30, 2020,
operating days declined 20 percent to 3,053 days, compared to 3,834
days in the same 2019-period. The Canadian industry activity
decreased 14 percent to 18,737 horizontal and directional drilling
days reported in the first half of 2020 as compared to 21,846
horizontal and directional drilling days in 2019 (Sources: Daily
Oil Bulletin).
Despite the decline in activity, the Canadian
segment’s reportable segment loss before tax decreased for the
three and six-month periods ended June 30, 2020. Improved
profitability is mainly attributed to higher average revenue per
day, lower depreciation expense, and reduced repair costs for
drilling and other equipment.
United
States
(Stated in thousands of dollars)
|
|
Three-month periods ended June 30, |
|
|
Six-month periods ended June 30, |
|
|
|
2020 |
|
2019 |
|
% Change |
|
|
2020 |
|
2019 |
|
% Change |
|
Revenue |
|
38,423 |
|
67,137 |
|
(43 |
) |
|
112,737 |
|
130,133 |
|
(13 |
) |
Reportable segment income (loss) before tax |
|
(1,239 |
) |
5,079 |
|
(124 |
) |
|
9,156 |
|
9,123 |
|
- |
|
For the three-month period ended June 30, 2020,
US segment revenue declined by 43 percent to $38.4 million as
compared to $67.1 million in the corresponding 2019-quarter. The US
division’s revenue represented 82 percent of consolidated revenue
in the second quarter of 2020 (2019 - 81 percent). PHX
Energy’s US drilling activity decreased by 44 percent in the
quarter to 2,172 days compared to 3,903 days in the same
2019-quarter. The US industry rig count dropped far more sharply,
with 60 percent fewer rigs operating per day. There was an
average of 378 active horizontal and directional rigs per day in
the 2020-quarter compared to an average of 939 active horizontal
and directional rigs per day in the 2019-quarter (Source:
Baker Hughes). PHX Energy’s US division gained market share in the
challenging downturn environment which is a testament to the
superior operational performance of personnel and the Corporation’s
high performance fleet. Phoenix USA continued to be active in the
Permian, Granite Wash, SCOOP/STACK, Marcellus, Bakken and Niobrara
basins. For the three-month period ended June 30, 2020, average
revenue per day, excluding the Corporation’s US motor rental
division, rose slightly by 2 percent to $16,774 relative to $16,409
in the corresponding 2019-quarter. Reportable segment income
decreased from $5.1 million in the 2019-quarter to a loss of $1.2
million in the second quarter of 2020. This reduced profitability
primarily resulted from the drop in activity in the US.
In the first half of 2020, Phoenix USA’s revenue
was $112.7 million, a decrease of 13 percent compared to the $130.1
million in the same 2019-period. Drilling activity for the
six-month period ended June 30, 2020 declined by 19 percent to
6,200 days as compared to 7,652 days in the same 2019-period. In
comparison, US industry activity, as measured by the average number
of horizontal and directional rigs running on a daily basis, fell
by twice as much from 960 rigs in the first half of 2019 to an
average of 564 rigs in the comparable 2020-period (Source: Baker
Hughes). For the six-month period ended June 30, 2020,
Phoenix USA’s average revenue per day, excluding the Corporation’s
motor rental division, was $17,292, which is 7 percent higher than
the $16,181 in the 2019-period. The increase in average
revenue per day was mainly realized in the first quarter of 2020
and was primarily a result of increased utilization of the fleet of
high performance technologies. For the six-month period ended
June 30, 2020, despite lower revenues, PHX Energy’s US division
realized reportable segment income of $9.2 million, the same level
of reportable segment income realized in the corresponding
2019-period. The strong volume of activity and profitability
in the first quarter of 2020 greatly contributed to this
result.
International
(Stated in thousands of dollars)
|
|
Three-month periods ended June 30, |
|
|
Six-month periods ended June 30, |
|
|
|
2020 |
|
2019 |
|
% Change |
|
|
2020 |
|
2019 |
|
% Change |
|
Revenue |
|
3,784 |
|
5,183 |
|
(27 |
) |
|
7,885 |
|
9,443 |
|
(16 |
) |
Reportable segment income (loss) before tax |
|
(207 |
) |
170 |
|
n.m. |
|
|
18 |
|
65 |
|
(72 |
) |
n.m. – not
meaningful
For the three-month period ended June 30, 2020, the International
segment’s revenue was $3.8 million, a 27 percent decrease over the
$5.2 million in the 2019-quarter. PHX Energy generated 8
percent of its consolidated revenue from its International
operations in the 2020-quarter versus 6 percent in the second
quarter of 2019. For the six-month period ended June 30,
2020, the International segment’s revenue was $7.9 million, a 16
percent decrease compared to $9.4 million in the same 2019-period.
The decrease in revenue in both 2020-periods is mainly a result of
Albania operations being temporarily suspended since the first
quarter of 2020.
For the three-month period ended June 30, 2020,
the Russia division’s revenue grew by 24 percent to $3.8 million as
compared to $3.1 million in the 2019-quarter. The division’s
operating days rose to 410 days in the 2020-quarter compared to 312
days in the corresponding 2019-quarter, a 31 percent
increase.
For the three and six-month periods ended June
30, 2020, the International segment recognized reportable segment
loss of $0.2 million (2019 - $0.2 income) and reportable segment
income of $18,000 (2019 - $0.1 million), respectively. Lower
margins in both 2020-periods were mainly due to suspended
operations in Albania.
Investing
Activities
For the three-month period ended June 30, 2020,
PHX Energy used $5.6 million net cash in investing activities as
compared to $7.5 million in the same 2019-quarter, and received
proceeds of $1.2 million relating to the involuntary disposal of
drilling equipment in well bores as compared to $3.5 million in the
corresponding 2019-quarter. In the second quarter of 2020, the
Corporation spent $1.4 million on capital expenditures compared to
$9.1 million in the 2019-quarter. The expenditures in the
2020-quarter were comprised of:
- $1 million in MWD systems and spare components; and
- $0.4 million in machinery and equipment and other assets.
The capital expenditure program undertaken in
the period was financed generally from cash flow from operating
activities. Of the total capital expenditures in the 2020-quarter
$0.2 million was used to grow the Corporation’s fleet of drilling
equipment and the remaining $1.2 million was used to maintain the
current fleet of drilling and other equipment.
The change in non-cash working capital balance
of $5.3 million (use of cash) for the three-month period ended June
30, 2020, relates to the net change in the Corporation’s trade
payables that are associated with the acquisition of capital
assets. This compares to $2 million (use of cash) for the
three-month period ended June 30, 2019.
Financing
Activities
The Corporation reported cash flows used in
financing activities of $24.2 million in the three-month period
ended June 30, 2020 as compared to $10.3 million in the
2019-period. In the 2020-quarter the Corporation:
- made net payments of $23.5 million to its syndicated
facilities; and
- made payments of $0.7 million towards lease liability.
Capital
Resources
As of June 30, 2020, the Corporation had nothing
drawn on its syndicated and operating facilities, and a cash
balance of $14.6 million. As at June 30, 2020, the Corporation had
approximately CAD $65 million and USD $15 million available to be
drawn from its credit facilities. The credit facilities are secured
by substantially all of the Corporation’s assets.
As at June 30, 2020, the Corporation was in compliance with
all its financial covenants.
Cash Requirements for Capital
ExpendituresHistorically, the Corporation has
financed its capital expenditures and acquisitions through cash
flows from operating activities, debt and equity. The 2020 capital
expenditures are expected to be $27.5 million, subject to quarterly
review of the Board.
These planned expenditures are expected to be
financed from a combination of one or more of the following: cash
flow from operations, the Corporation’s unused credit facilities or
equity, if necessary. However, if a sustained period of market
uncertainty and financial market volatility persists in 2020, the
Corporation's activity levels, cash flows and access to credit may
be negatively impacted, and the expenditure level would be reduced
accordingly. Conversely, if future growth opportunities present
themselves, the Corporation would look at expanding this planned
capital expenditure amount.
As at June 30, 2020, the Corporation has
commitments to purchase drilling and other equipment for $4.5
million, with delivery expected to occur by the end of the third
quarter.
Outlook
The challenges of this unprecedented time in our
history intensified during the second quarter of 2020 and the
COVID-19 pandemic and severe industry downturn impacted our
financial and operational results. However, diligent cost
management strategies and entering this period with a healthy
balance sheet allowed us to end the quarter with net cash and no
bank debt.
Our top priority remains the health and safety
of our stakeholders and as the pandemic has evolved, we have
remained diligent in following guidance provided by government and
health authorities. We have remained operational, although at lower
activity levels, while the policies and procedures we implemented
ensure we are operating in the safest manner possible. We continue
to monitor the situation, adapt our contingency planning and act
when additional precautionary measures can be taken.
As rig counts slid to historically low levels in
North America, our competitive advantages helped lessen the decline
in our activity as compared to the industry. This
demonstrates the resiliency of our operations which is created by
our unwavering focus on strong marketing relationships, unmatched
drilling performance and industry leading technologies. That
said this is the harshest downturn we have ever experienced, and it
is anticipated to persist through 2020 and possibly into 2021 with
only a very gradual recovery. In Canada, although we are now
starting to come out of spring break up with a slight uptick in
active rigs, we don’t foresee a meaningful industry recovery in the
near future as there are many challenges that persist in this
market. Similarly, although the US industry is at historical
lows, it seems unlikely that rig counts will begin to climb upward
in the foreseeable future given the current economic and industry
conditions.
For the remainder of 2020, we foresee our
operations generating greatly reduced activity
quarter-over-quarter. In the US we anticipate that our
operations will be slower for the third and fourth quarter when
compared to the second quarter. Whereas in Canada, the third and
fourth quarters will show an increase in relation to the second
quarter only as a result of the industry exiting spring break
up. That said, this is a very volatile time surrounded with
uncertainty and the industry and economic conditions can change
rapidly. We will continue to diligently work to maintain a
cost structure aligned with our operations activity and protect our
healthy financial position. With the strength of our fleet of
technology and operational performance, we believe we will continue
to be market leaders in our sector, and this will be reflected in
our market share in both Canada and the US.
Knowing the cyclical nature of this industry,
one of our ongoing strategies has been to position ourselves for
the next downturn. This meant protecting and building balance sheet
strength, maintaining low or no bank debt and focusing on being a
vital provider in Operators’ drive for drilling efficiency.
We believe we are positioned operationally and financially to
outlast and survive this downturn and to grow when the market does
recover, without significant capital commitments. What we have also
learned from past downturns is that with each recovery wells are
drilled much quicker and more efficiently than before. The
directional drilling market still remains saturated with
competitors, and the brutal nature of this downturn is likely to
shrink the competitive landscape as the opportunity for those
without high performance technologies has significantly
shrunk. We are in the enviable position to outlast this
unprecedented time with a strong team of personnel, a fleet
comprised of some of the top technologies in our sector and a
healthy financial position.
Michael Buker, President
August 5, 2020
Non-GAAP
Measures
Adjusted
EBITDAAdjusted EBITDA, defined as earnings before
finance expense, finance expense lease liability, income taxes,
depreciation and amortization, impairment losses on drilling and
other equipment and goodwill, equity share-based payments,
severance payouts relating to the Corporation’s restructuring cost,
and unrealized foreign exchange gains or losses, does not have a
standardized meaning and is not a financial measure that is
recognized under GAAP. However, Management believes that adjusted
EBITDA provides supplemental information to net earnings that is
useful in evaluating the results of the Corporation’s principal
business activities before considering certain charges, how it was
financed and how it was taxed in various countries. Starting in the
first quarter of 2020, due to the impact of COVID-19 and the
downturn in the oil and natural gas industry, the Corporation
included impairment expenses and severance costs, which were not
present in the relative 2019-quarter. Severance costs related to
restructuring were not present, and therefore were not included in
the 2019 Annual Report. Investors should be cautioned,
however, that adjusted EBITDA should not be construed as an
alternative measure to net earnings determined in accordance with
GAAP. PHX Energy’s method of calculating adjusted EBITDA may
differ from that of other organizations and, accordingly, its
adjusted EBITDA may not be comparable to that of other
companies.
The following is a reconciliation of net
earnings to adjusted EBITDA:
(Stated in thousands of dollars)
|
|
Three-month periods ended June 30, |
|
|
Six-month periods ended June 30, |
|
|
|
2020 |
|
2019 |
|
|
2020 |
|
2019 |
|
Net loss |
|
(4,899 |
) |
(2,020 |
) |
|
(8,220 |
) |
(3,087 |
) |
Add (deduct): |
|
|
|
|
|
|
Depreciation and amortization drilling and
other equipment |
|
7,912 |
|
10,118 |
|
|
15,817 |
|
20,284 |
|
Depreciation and amortization right-of-use asset |
|
932 |
|
878 |
|
|
1,862 |
|
1,746 |
|
Impairment loss |
|
481 |
|
- |
|
|
10,730 |
|
- |
|
Severance expense |
|
1,348 |
|
- |
|
|
1,931 |
|
- |
|
Provision for (Recovery of) income taxes |
|
(1,309 |
) |
510 |
|
|
67 |
|
744 |
|
Finance expense |
|
176 |
|
400 |
|
|
529 |
|
784 |
|
Finance expense lease liability |
|
683 |
|
629 |
|
|
1,226 |
|
1,275 |
|
Equity-settled share-based payments |
|
85 |
|
215 |
|
|
148 |
|
399 |
|
Unrealized foreign exchange (gain) loss |
|
(101 |
) |
265 |
|
|
(96 |
) |
281 |
|
Adjusted EBITDA as reported |
|
5,308 |
|
10,995 |
|
|
23,994 |
|
22,426 |
|
Adjusted EBITDA per share - diluted is
calculated using the treasury stock method whereby deemed proceeds
on the exercise of the share options are used to reacquire common
shares at an average share price. The calculation of adjusted
EBITDA per share on a dilutive basis does not include anti-dilutive
options.
Funds from
OperationsFunds from operations is defined as
cash flows generated from operating activities before changes in
non-cash working capital, interest paid, and income taxes paid.
This non-GAAP measure does not have a standardized meaning and is
not a financial measure recognized under GAAP. Management uses
funds from operations as an indication of the Corporation’s ability
to generate funds from its operations before considering changes in
working capital balances and interest and taxes paid. Investors
should be cautioned, however, that this financial measure should
not be construed as an alternative measure to cash flows from
operating activities determined in accordance with GAAP. PHX
Energy’s method of calculating funds from operations may differ
from that of other organizations and, accordingly, it may not be
comparable to that of other companies.
The following is a reconciliation of cash flows
from operating activities to funds from operations:
(Stated in thousands of dollars)
|
|
Three-month periods ended June 30, |
|
|
Six-month periods ended June 30, |
|
|
|
2020 |
|
2019 |
|
|
2020 |
|
2019 |
|
Cash flows from operating activities |
|
37,251 |
|
21,244 |
|
|
48,381 |
|
30,944 |
|
Add (deduct): |
|
|
|
|
|
|
Changes in non-cash working capital |
|
(33,644 |
) |
(11,436 |
) |
|
(24,288 |
) |
(11,454 |
) |
Interest paid |
|
84 |
|
218 |
|
|
288 |
|
495 |
|
Income taxes paid (received) |
|
(534 |
) |
(241 |
) |
|
(433 |
) |
(101 |
) |
Funds from (used in) operations |
|
3,157 |
|
9,785 |
|
|
23,948 |
|
19,884 |
|
Funds from operations per share - diluted is
calculated using the treasury stock method whereby deemed proceeds
on the exercise of the share options are used to reacquire common
shares at an average share price. The calculation of funds from
operations per share on a dilutive basis does not include
anti-dilutive options.
Free Cash
FlowFree cash flow is defined as funds from
operations (as defined above) less maintenance capital expenditures
and cash payment on leases. This non-GAAP measure does not have a
standardized meaning and is not a financial measure recognized
under GAAP. Management uses free cash flow as an indication of the
Corporation’s ability to generate funds from its operations to
support operations and maintain the Corporation’s drilling and
other equipment. This performance measure is useful to investors
for assessing the Corporation’s operating and financial
performance, leverage and liquidity. Investors should be cautioned,
however, that this financial measure should not be construed as an
alternative measure to cash flows from operating activities
determined in accordance with GAAP. PHX Energy’s method of
calculating free cash flow may differ from that of other
organizations and, accordingly, it may not be comparable to that of
other companies.
The following is a reconciliation of funds from
operations to free cash flow:
(Stated in thousands of dollars)
|
|
Three-month periods ended June 30, |
|
|
Six-month periods ended June 30, |
|
|
|
2020 |
|
2019 |
|
|
2020 |
|
2019 |
|
Funds from operations (1) |
|
3,157 |
|
9,785 |
|
|
23,948 |
|
19,884 |
|
Deduct: |
|
|
|
|
|
|
Maintenance capital expenditures |
|
(1,228 |
) |
(3,590 |
) |
|
(3,787 |
) |
(6,298 |
) |
Cash payment on leases |
|
(1,356 |
) |
(1,389 |
) |
|
(2,823 |
) |
(2,830 |
) |
Free cash flow |
|
573 |
|
4,806 |
|
|
17,338 |
|
10,756 |
|
(1) Non-GAAP measure that does not have any
standardized meaning under IFRS and therefore may not be comparable
to similar measures presented by other entities. Refer to non-GAAP
measures section that follows the Outlook section of this press
release.
Debt to Covenant EBITDA
RatioDebt is represented by loans and borrowings.
Covenant EBITDA, for purposes of the calculation of this covenant
ratio, is represented by net earnings for a rolling four quarter
period, adjusted for finance expense and finance expense lease
liability, provision for income taxes, depreciation and
amortization, equity-settled share-based payments, impairment
losses on drilling and other equipment and goodwill, unrealized
foreign exchange gains or losses, and IFRS 16 adjustment to restate
cash payments to expense, subject to the restrictions provided in
the amended credit agreement.
Working
CapitalWorking capital is defined as the
Corporation’s current assets less its current liabilities and is
used to assess the Corporation’s short-term liquidity. This
non-GAAP measure does not have a standardized meaning and is not a
financial measure recognized under GAAP. Management uses working
capital to provide insight as to the Corporation’s ability to meet
obligations as at the reporting date. PHX Energy’s method of
calculating working capital may differ from that of other
organizations and, accordingly, it may not be comparable to that of
other companies.
Net DebtNet
debt is defined as the Corporation’s syndicate loans and borrowings
and operating facility borrowings less cash and cash equivalents.
This non-GAAP measure does not have a standardized meaning and is
not a financial measure recognized under GAAP. Management uses
working capital to provide insight as to the Corporation’s ability
to meet obligations as at the reporting date. PHX Energy’s method
of calculating working capital may differ from that of other
organizations and, accordingly, it may not be comparable to that of
other companies.
About PHX Energy Services
Corp.
The Corporation, through its directional
drilling subsidiary entities, provides horizontal and directional
drilling technology and services to oil and natural gas producing
companies in Canada, the US, Russia and Albania.
PHX Energy’s Canadian directional drilling
operations are conducted through Phoenix Technology Services LP.
The Corporation maintains its corporate head office, research and
development, Canadian sales, service and operational centres in
Calgary, Alberta. In addition, PHX Energy has a facility in
Estevan, Saskatchewan. PHX Energy’s US operations, conducted
through the Corporation’s wholly-owned subsidiary, Phoenix
Technology Services USA Inc. (“Phoenix USA”), is headquartered in
Houston, Texas. Phoenix USA has sales and service facilities in
Houston, Texas; Denver, Colorado; Casper, Wyoming; Midland, Texas;
Bellaire, Ohio; and Oklahoma City, Oklahoma. Internationally, PHX
Energy has sales offices and service facilities in Albania and
Russia, and administrative offices in Nicosia, Cyprus; Dublin,
Ireland; and Luxembourg City, Luxembourg.
In the first quarter of 2020, the Corporation
closed substantially all of its operations in its Stream Services
(“Stream”) division which marketed electronic drilling recorder
(“EDR”) technology and services.
The common shares of PHX Energy trade on the
Toronto Stock Exchange under the symbol PHX.
For further information please contact:John
Hooks, CEO; Michael Buker, President; or Cameron Ritchie, Senior
Vice President Finance and CFO
PHX Energy Services Corp.Suite 1400, 250 2nd
Street SWCalgary, Alberta T2P 0C1Tel:
403-543-4466 Fax:
403-543-4485 www.phxtech.com
Consolidated Statements of
Financial Position(unaudited)
|
|
June 30, 2020 |
|
|
December 31, 2019 |
|
ASSETS |
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
14,627,990 |
|
|
$ |
10,582,296 |
|
|
Trade and other receivables |
|
|
34,990,544 |
|
|
|
93,641,885 |
|
|
Inventories |
|
|
34,618,956 |
|
|
|
30,826,700 |
|
|
Prepaid expenses |
|
|
2,828,889 |
|
|
|
2,569,046 |
|
|
Current tax assets |
|
|
444,245 |
|
|
|
- |
|
|
Total current assets |
|
|
87,510,624 |
|
|
|
137,619,927 |
|
Non-current assets: |
|
|
|
|
|
|
|
Drilling and other equipment |
|
|
83,526,554 |
|
|
|
78,416,229 |
|
|
Right-of-use asset |
|
|
31,016,794 |
|
|
|
32,825,964 |
|
|
Intangible assets |
|
|
17,555,275 |
|
|
|
18,901,559 |
|
|
Goodwill |
|
|
- |
|
|
|
8,876,351 |
|
|
Deferred tax assets |
|
|
927,479 |
|
|
|
613,355 |
|
|
Total non-current assets |
|
|
133,026,102 |
|
|
|
139,633,458 |
|
Total assets |
|
$ |
220,536,726 |
|
|
$ |
277,253,385 |
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
Operating facility |
|
$ |
- |
|
|
$ |
11,395,835 |
|
|
Lease liability |
|
|
2,552,968 |
|
|
|
2,765,633 |
|
|
Trade and other payables |
|
|
28,088,570 |
|
|
|
54,892,277 |
|
|
Current tax liability |
|
|
- |
|
|
|
172,766 |
|
|
Total current liabilities |
|
|
30,641,538 |
|
|
|
69,226,511 |
|
Non-current liabilities: |
|
|
|
|
|
|
|
Lease liability |
|
|
38,568,114 |
|
|
|
39,753,860 |
|
|
Loans and borrowings |
|
|
- |
|
|
|
13,896,400 |
|
|
Deferred tax liability |
|
|
7,308,872 |
|
|
|
5,432,527 |
|
|
Total non-current liabilities |
|
|
45,876,986 |
|
|
|
59,082,787 |
|
Equity: |
|
|
|
|
|
|
|
Share capital |
|
|
251,219,748 |
|
|
|
251,815,183 |
|
|
Contributed surplus |
|
|
10,087,914 |
|
|
|
10,854,650 |
|
|
Retained earnings |
|
|
(136,122,738 |
) |
|
|
(127,902,593 |
) |
|
Accumulated other comprehensive income |
|
|
18,833,278 |
|
|
|
14,176,847 |
|
|
Total equity |
|
|
144,018,202 |
|
|
|
148,944,087 |
|
|
|
|
|
|
|
|
|
Total liabilities and equity |
|
$ |
220,536,726 |
|
|
$ |
277,253,385 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statements of
Comprehensive Loss(unaudited)
|
|
Three-month periods ended June 30, |
|
|
Six-month periods ended June 30, |
|
|
|
|
2020 |
|
|
2019 |
|
|
|
2020 |
|
|
2019 |
|
Revenue |
|
$ |
46,768,641 |
|
$ |
82,983,644 |
|
|
$ |
149,788,436 |
|
$ |
175,104,348 |
|
Direct costs |
|
|
44,876,434 |
|
|
72,260,718 |
|
|
|
128,230,485 |
|
|
151,050,936 |
|
Gross profit |
|
|
1,892,207 |
|
|
10,722,926 |
|
|
|
21,557,951 |
|
|
24,053,412 |
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
|
7,331,672 |
|
|
11,394,219 |
|
|
|
14,333,809 |
|
|
24,596,157 |
|
Research and development expenses |
|
|
307,528 |
|
|
880,017 |
|
|
|
1,579,945 |
|
|
1,779,603 |
|
Finance expense |
|
|
175,529 |
|
|
400,025 |
|
|
|
528,599 |
|
|
783,625 |
|
Finance expense lease liability |
|
|
683,495 |
|
|
628,522 |
|
|
|
1,226,015 |
|
|
1,274,683 |
|
Other income |
|
|
(878,353 |
) |
|
(1,069,532 |
) |
|
|
1,313,166 |
|
|
(2,037,788 |
) |
Impairment Loss |
|
|
480,868 |
|
|
- |
|
|
|
10,729,587 |
|
|
- |
|
|
|
|
8,100,739 |
|
|
12,233,251 |
|
|
|
29,711,121 |
|
|
26,396,280 |
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes |
|
|
(6,208,532 |
) |
|
(1,510,325 |
) |
|
|
(8,153,170 |
) |
|
(2,342,868 |
) |
|
|
|
|
|
|
|
|
|
|
|
Provision for (Recovery of) income taxes |
|
|
|
|
|
|
|
|
|
|
Current |
|
|
(543,809 |
) |
|
120,312 |
|
|
|
(746,574 |
) |
|
468,784 |
|
Deferred |
|
|
(765,264 |
) |
|
389,463 |
|
|
|
813,549 |
|
|
275,413 |
|
|
|
|
(1,309,073 |
) |
|
509,775 |
|
|
|
66,975 |
|
|
744,197 |
|
Net loss |
|
|
(4,899,459 |
) |
|
(2,020,100 |
) |
|
|
(8,220,145 |
) |
|
(3,087,065 |
) |
Other comprehensive income (loss) |
|
|
|
|
|
|
|
|
|
|
Foreign currency translation |
|
|
(3,916,078 |
) |
|
(1,803,995 |
) |
|
|
4,656,431 |
|
|
(2,662,069 |
) |
Total comprehensive loss for the period |
|
$ |
(8,815,537 |
) |
$ |
(3,824,095 |
) |
|
$ |
(3,563,714 |
) |
$ |
(5,749,134 |
) |
Loss per share – basic |
|
$ |
(0.09 |
) |
$ |
(0.04 |
) |
|
$ |
(0.15 |
) |
$ |
(0.05 |
) |
Loss per share – diluted |
|
$ |
(0.09 |
) |
$ |
(0.04 |
) |
|
$ |
(0.15 |
) |
$ |
(0.05 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statements of Cash
Flows(unaudited)
|
|
Three-month periods ended June 30, |
|
|
Six-month periods ended June 30, |
|
|
|
|
2020 |
|
|
2019 |
|
|
|
2020 |
|
|
2019 |
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(4,899,459 |
) |
$ |
(2,020,100 |
) |
|
$ |
(8,220,145 |
) |
$ |
(3,087,065 |
) |
Adjustments for: |
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
7,911,639 |
|
|
10,117,493 |
|
|
|
15,816,701 |
|
|
20,284,764 |
|
Depreciation and amortization right-of-use asset |
|
|
932,456 |
|
|
878,319 |
|
|
|
1,862,434 |
|
|
1,745,522 |
|
Impairment loss |
|
|
480,868 |
|
|
- |
|
|
|
10,729,587 |
|
|
- |
|
Provision for (Recovery of) income taxes |
|
|
(1,309,073 |
) |
|
509,775 |
|
|
|
66,975 |
|
|
744,197 |
|
Unrealized foreign exchange loss (gain) |
|
|
(100,843 |
) |
|
264,934 |
|
|
|
(96,331 |
) |
|
281,009 |
|
Gain on disposition of drilling equipment |
|
|
(470,042 |
) |
|
(1,596,318 |
) |
|
|
(2,408,571 |
) |
|
(2,876,496 |
) |
Equity-settled share-based payments |
|
|
84,909 |
|
|
215,100 |
|
|
|
148,121 |
|
|
399,057 |
|
Finance expense |
|
|
175,529 |
|
|
400,025 |
|
|
|
528,599 |
|
|
783,625 |
|
Provision for (Recovery of) bad debts |
|
|
(50,744 |
) |
|
279,567 |
|
|
|
3,951,754 |
|
|
326,138 |
|
Provision for inventory obsolescence |
|
|
401,356 |
|
|
735,901 |
|
|
|
1,569,240 |
|
|
1,283,302 |
|
Interest paid |
|
|
(84,191 |
) |
|
(217,750 |
) |
|
|
(288,061 |
) |
|
(495,288 |
) |
Income taxes received |
|
|
534,325 |
|
|
240,811 |
|
|
|
432,964 |
|
|
100,871 |
|
Change in non-cash working capital |
|
|
33,644,453 |
|
|
11,436,637 |
|
|
|
24,287,613 |
|
|
11,454,051 |
|
Net cash from operating activities |
|
|
37,251,183 |
|
|
21,244,394 |
|
|
|
48,380,880 |
|
|
30,943,687 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
|
Proceeds on disposition of drilling equipment |
|
|
1,167,246 |
|
|
3,510,292 |
|
|
|
4,634,959 |
|
|
6,044,065 |
|
Acquisition of drilling and other equipment |
|
|
(1,437,742 |
) |
|
(9,090,137 |
) |
|
|
(20,429,840 |
) |
|
(20,396,683 |
) |
Change in non-cash working capital |
|
|
(5,337,067 |
) |
|
(1,958,066 |
) |
|
|
(77,183 |
) |
|
(3,713,201 |
) |
Net cash used in investing activities |
|
|
(5,607,563 |
) |
|
(7,537,911 |
) |
|
|
(15,872,064 |
) |
|
(18,065,819 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
Proceeds from (Repayment of) loans and borrowings |
|
|
(23,362,800 |
) |
|
(2,700,200 |
) |
|
|
(13,960,400 |
) |
|
4,487,700 |
|
Repayment of operating facility |
|
|
(159,666 |
) |
|
(2,196,552 |
) |
|
|
(11,395,835 |
) |
|
(6,790,317 |
) |
Payments of Lease Liability |
|
|
(672,708 |
) |
|
(760,281 |
) |
|
|
(1,596,595 |
) |
|
(1,555,344 |
) |
Surrender Value Cash Payment |
|
|
- |
|
|
- |
|
|
|
(1,518,042 |
) |
|
- |
|
Repurchase of shares under the NCIB |
|
|
- |
|
|
(4,674,837 |
) |
|
|
- |
|
|
(5,345,437 |
) |
Proceeds from issuance of share capital |
|
|
- |
|
|
- |
|
|
|
7,750 |
|
|
87,750 |
|
Net cash used in financing activities |
|
|
(24,195,174 |
) |
|
(10,331,870 |
) |
|
|
(28,463,122 |
) |
|
(9,115,648 |
) |
Net increase in cash and cash equivalents |
|
|
7,448,446 |
|
|
3,374,613 |
|
|
|
4,045,694 |
|
|
3,762,220 |
|
Cash and cash equivalents, beginning of period |
|
|
7,179,544 |
|
|
4,031,025 |
|
|
|
10,582,296 |
|
|
3,643,418 |
|
Cash and cash equivalents, end of period |
|
$ |
14,627,990 |
|
$ |
7,405,638 |
|
|
$ |
14,627,990 |
|
$ |
7,405,638 |
|
PHX Energy Services (TSX:PHX)
Gráfica de Acción Histórica
De Dic 2024 a Ene 2025
PHX Energy Services (TSX:PHX)
Gráfica de Acción Histórica
De Ene 2024 a Ene 2025