Financial ResultsFor the
three-month period ended June 30, 2021, the Corporation realized
adjusted EBITDA from continuing operations of $14.2 million (2020 -
$4.6 million), the highest adjusted EBITDA achieved in any second
quarter since the Corporation’s inception (see “Non-GAAP
Measures”). This level of adjusted EBITDA from continuing
operations is 19 percent of revenue compared to 11 percent of
revenue in the corresponding 2020-quarter. For the three-month
period ended June 30, 2021, the Corporation achieved earnings from
continuing operations of $4.4 million compared to a loss from
continuing operations of $5.2 million in the 2020-period. This
level of earnings is also the best second quarter net earnings in
the Corporation’s history. Included in the 2021-quarter’s adjusted
EBITDA and earnings from continuing operations were $4.5 million in
government grants and $3.9 million in cash-settled share-based
payments expense (pre-tax). The noteworthy improvement in
profitability was mainly driven by stronger activity levels as a
result of the industry’s continued recovery and greater capacity in
PHX Energy’s fleet of premium technologies, specifically Velocity
Real-Time System (“Velocity”), PowerDrive Orbit Rotary Steerable
System (“RSS”), and Atlas High Performance Motors (“Atlas”).
In the second quarter of 2021, the Corporation
generated consolidated revenue from continuing operations of $75.8
million, an increase of 76 percent over the $43 million generated
in the respective 2020-quarter. This is the third highest
consolidated revenue achieved for a second quarter in the
Corporation’s history, with the second quarter of 2014 being the
highest. Consolidated operating days in the 2021 three-month period
improved by 80 percent to 4,639 days as compared to 2,580 days in
the 2020-quarter. The increase in activity was led by the US
division with PHX Energy’s US operating days growing by 63 percent
to 3,549 days in the second quarter of 2021 from 2,172 days in the
2020-quarter. This growth outpaced the US industry’s activity gains
which increased by 15 percent to an average of 450 active rigs per
day in the second quarter of 2021 from an average of 392 rigs in
the 2020-quarter (Source: Baker Hughes). The US segment’s revenue
represented 86 percent of the Corporation’s consolidated revenue
for the period (2020 – 89 percent).
The Canadian industry’s activity levels in the
second quarter of 2021 recovered immensely over the same quarter of
2020 and PHX Energy’s Canadian division recorded 1,090 operating
days in the 2021 quarter which is more than double the 408 days
generated in the 2020-quarter. The increase in the Canadian
segment’s drilling activity quarter-over-quarter was representative
of the recovery in the Canadian market’s activity where there were
6,443 horizontal and directional drilling days in the second
quarter of the 2021 compared to 1,932 days in the corresponding
2020-quarter (Source: Daily Oil Bulletin). As a result of the
activity recovery, the Canadian segment’s revenue in the
three-month period ended June 30, 2021 improved to $10.3 million
from $4.6 million in the 2020-period.
Throughout the first half of 2021, the
Corporation maintained a strong balance sheet position and as at
June 30, 2021 had a cash balance of $21 million with no bank loans
outstanding. As a result of improved earnings, for the three-month
period ended June 30, 2021, the Corporation’s free cash flow from
continuing operations increased to $8.3 million as compared to
negative $0.4 million in the corresponding 2020-quarter (see
“Non-GAAP Measures”).
DividendsIn light of the
Corporation’s balance sheet strength and improving adjusted EBITDA
margins and net earnings, the Board has approved an increase to the
Corporation’s quarterly dividend from $0.025 per common share to
$0.05 per common share, commencing with the dividend payable
October 15, 2021 to shareholders of record at the close of business
on September 30, 2021.
On June 15, 2021, PHX Energy declared a cash
dividend of $0.025 per common share and $1.3 million was paid on
July 15, 2021 to shareholders of record at the close of business on
June 30, 2021.
Responding to COVID-19As oil
prices recover to pre-pandemic levels and vaccinations roll out,
drilling activity steadily increased during the second quarter of
2021. The Corporation continued to monitor, evaluate and adjust its
business costs in line with drilling activity in North America and
will continue to implement changes as required. In addition, the
Corporation will continue to review various government assistance
programs available for businesses in North America. For the
three-month period ended June 30, 2021 the Corporation recognized
government grants of $1.8 million (2020 - $1.1 million) in the
Canadian division related to the Canadian Emergency Wage Subsidy
(“CEWS”) and Canadian Emergency Rent Subsidy (“CERS”) programs and
USD $2.2 million (2020 – nil) related to the Coronavirus Aid,
Relief, and Economic Security (“CARES”) program in the US segment.
Subsequent to June 30, 2021, the Corporation does not expect future
government grants to be significant.
PHX Energy has and will continue to diligently
preserve a solid financial position and retain financial
flexibility through substantial liquidity on its credit facilities.
As at June 30, 2021, the Corporation has working capital of $58.5
million and approximately CAD $65 million and USD $15 million
available from its credit facilities. Additional information
regarding the risks, uncertainties and impact on the Corporation’s
business can be found throughout this MD&A, including under the
headings “Capital Spending”, “Operating Costs and Expenses”,
“Critical Accounting Estimates” and “Outlook”.
Assets Held for Sale and Discontinued
OperationsOn December 10, 2020, the Corporation entered
into a preliminary purchase and sale agreement with Well Tech
Services Ltd. to sell the Russian division, operating under the
entity Phoenix TSR LLC (“Phoenix TSR”), for 240 million Russian
Rubles. Management expects the sale to be completed within 2021.
Accordingly, for the six-month period ended June 30, 2021, net
assets with a carrying value of $3.4 million owned by Phoenix TSR
have been classified as assets held for sale and liabilities
directly associated with assets held for sale and the financial
results of Phoenix TSR have been presented as discontinued
operations. The decision to sell the division is not anticipated to
have a significant impact on the continuing operations of the
Corporation. For the three and six-month periods ended June 30,
2021, the Russian division incurred adjusted EBITDA of negative
$0.1 million and negative $0.5 million, respectively (2020 - $0.7
million and $0.1 million, respectively).
Technology PartnershipIn the
first quarter of 2021, the Corporation announced it had entered
into a technology partnership with National Energy Services
Reunited Corp. (“NESR”). Pursuant to the partnership, PHX Energy
will provide its premium downhole technology for use in NESR’s
directional drilling operations in the Middle East and North Africa
(“MENA”) regions. Access to NESR’s international markets is
anticipated to provide opportunities to further extend the global
reach and reputation of the Corporation’s high-performance
technologies and equipment. In the second quarter of 2021, the
Corporation deployed equipment and personnel to drill qualification
wells and thus far, the wells drilled have produced several
operating records. Additionally, the Corporation has also
successfully obtained qualification certification for the Velocity
system by a prospect client, a first step in the qualification
process. PHX Energy is optimistic, based on these results, that
through its partnership it will become a qualified supplier in the
region. It is anticipated that this process will take some time and
the Corporation is expecting to increase activity levels in the
region in the 2022-year.
Capital SpendingDuring the
second quarter of 2021, the Corporation spent $10.5 million in
capital expenditures (2020 - $1.4 million), which were primarily
used to expand its fleet of Velocity systems, Atlas motors, and
RSS. Of the total capital expenditures in the 2021-quarter $7.8
million was spent on growing the Corporation’s fleet of drilling
equipment and the remaining $2.7 million was spent on maintenance
of the current fleet of drilling and other equipment. The
Corporation funded capital spending through funds from
operations.
As at June 30, 2021, the Corporation has
commitments to purchase drilling and other equipment for $14.4
million, with delivery of these purchases expected to occur by the
end of the third quarter of 2021. Commitments include $6.8 million
for Velocity systems, $6.9 million for performance drilling motors
primarily relating to Atlas, and $0.7 million for other machinery
and equipment. Of the $14.4 million capital expenditure
commitments, $7.4 million will be spent on growing the
Corporation’s fleet of high-performance equipment.
In addition to the Corporation’s fleet of
conventional measurement while drilling (“MWD”) systems and
drilling motors, the Corporation currently possesses approximately
447 Atlas motors, comprised of various configurations including its
7.25", 5.13", 5.76", 8" and 9" Atlas motors, 98 Velocity systems,
and 27 PowerDrive Orbit RSS, the largest independent fleet in North
America.
On April 9, 2021, the Corporation announced an
increase to its 2021 capital expenditure program from $15 million
to $25 million and PHX Energy is pleased to announce the Board has
approved a further increase to $35 million. The increase to the
capital expenditure program is primarily dedicated to growing and
maintaining the Velocity and Atlas fleets to meet increased demand
anticipated in the second half of 2021. The Corporation’s Board
also approved a preliminary 2022 capital expenditure program of $30
million, of which $23 million is anticipated to be spent on growing
PHX Energy’s fleet of drilling and other equipment and $7 million
on maintenance of the fleet of drilling and other equipment.
Shares Held in TrustIn the
second quarter of 2021, the Corporation amended its cash-settled
share-based compensation program to permit the settlement of
retention and performance awards with, at the option of the
Corporation, either cash or in common shares acquired by an
independent trustee in the open market from time to time for such
purposes. If common shares are used to settle awards, an additional
multiplier to the award value of 1.25 times is applied. Common
shares acquired by the independent trustee in the open market are
held in trust for the potential settlement of retention and
performance award values and are netted out of share capital,
including the cumulative purchase cost, until they are distributed
for future settlements.
InvestmentOn July 20, 2021, PHX
Energy announced it has made a strategic investment of $3 million
in a private geothermal power developer, DEEP Earth Energy
Production Corp. (“DEEP”). DEEP is currently developing a
geothermal power facility in southern Saskatchewan which stands to
become the first major geothermal power facility in Canada. The
investment in DEEP provides an opportunity for the Corporation to
diversify the business as management continues to focus on
strategies to ensure long term sustainable growth for the business.
PHX Energy’s investment in DEEP includes an option for an
additional $3.5 million equity upon the exercise of warrants held
by the Corporation. Exercise of the warrants, which expires in
three years, is at the discretion of the Corporation.
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, |
|
2021 |
|
2020 |
|
% Change |
|
2021 |
|
2020 |
|
% Change |
Operating Results – Continuing Operations |
(unaudited) |
|
(unaudited) |
|
|
|
|
(unaudited) |
|
(unaudited) |
|
|
Revenue |
75,765 |
|
42,984 |
|
76 |
|
|
144,312 |
|
141,886 |
|
2 |
|
Earnings (loss) |
4,447 |
|
(5,205 |
) |
n.m. |
|
|
9,781 |
|
(7,362 |
) |
n.m. |
|
Earnings (loss) per share – diluted |
0.08 |
|
(0.10 |
) |
n.m. |
|
|
0.19 |
|
(0.14 |
) |
n.m. |
|
Adjusted EBITDA (1) |
14,154 |
|
4,577 |
|
n.m. |
|
|
28,645 |
|
23,846 |
|
20 |
|
Adjusted EBITDA per share – diluted (1) |
0.27 |
|
0.09 |
|
n.m. |
|
|
0.56 |
|
0.45 |
|
24 |
|
Adjusted EBITDA as a percentage of revenue (1) |
19 |
% |
11 |
% |
|
|
|
20 |
% |
17 |
% |
|
|
Cash Flow – Continuing Operations |
|
|
|
|
|
|
|
|
Cash flows from operating activities |
8,774 |
|
36,780 |
|
(76 |
) |
|
10,279 |
|
48,520 |
|
(79 |
) |
Funds from operations (1) |
12,298 |
|
2,150 |
|
n.m. |
|
|
24,102 |
|
22,658 |
|
6 |
|
Funds from operations per share – diluted (1) |
0.24 |
|
0.04 |
|
n.m. |
|
|
0.47 |
|
0.43 |
|
9 |
|
Dividends per share paid |
0.025 |
|
- |
|
n.m. |
|
|
0.050 |
|
- |
|
n.m. |
|
Capital expenditures |
10,519 |
|
1,395 |
|
n.m. |
|
|
17,408 |
|
20,263 |
|
(14 |
) |
Free cash flow (1) |
8,265 |
|
(434 |
) |
n.m. |
|
|
16,470 |
|
16,124 |
|
2 |
|
|
|
|
|
|
|
|
|
Financial Position (unaudited) |
|
|
|
|
Jun 30, ‘21 |
Dec 31, ‘20 |
|
Working capital |
|
|
|
|
58,463 |
|
55,524 |
|
5 |
|
Net debt (1) (2) |
|
|
|
|
(21,026 |
) |
(25,746 |
) |
(18 |
) |
Shareholders’ equity |
|
|
|
|
132,681 |
|
132,033 |
|
- |
|
Common shares outstanding |
|
|
|
|
49,603,760 |
|
50,625,920 |
|
(2 |
) |
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, 2021, 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 anticipated impact of COVID-19 on the Corporation’s operations,
results and the Corporation’s planned responses thereto, the
expectation that future government grants will not be significant,
the anticipated closing and terms of the transaction to sell the
Russian division, the opportunities that will be created by the
NESR partnership, successful qualification in the region and the
ramp up of activity in 2022, the anticipated continuation of PHX
Energy’s quarterly dividend program and the amounts of dividends,
the potential future settlement of retention and performance awards
in common shares that were purchased and held in trust by an
independent trustee in the open market, the anticipation of resumed
activity in Albania, the timeline for delivery of equipment on
order, the projected capital expenditures budget for 2021 and 2022
and how these budgets will be allocated and funded, and the
intention to submit application to the TSX for the renewal of the
Corporation’s NCIB.
The above are stated under the headings:
“Dividends”, “Responding to COVID-19”, “Assets Held for Sale and
Discontinued Operations”, “Technology Partnership”, “Capital
Spending”, “Shares Held in Trust”, “Segmented Information”,
“Financing Activities” and “Cash Requirements for Capital
Expenditures”. In addition, all information contained under the
headings “Responding to COVID-19”, and “Outlook” sections of this
press release may contains forward-looking statements.
In addition to other material factors,
expectations and assumptions which may be identified in this
document 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
financing on acceptable terms to fund its 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
document 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, |
|
2021 |
2020 |
% Change |
|
2021 |
2020 |
% Change |
Revenue |
75,765 |
42,984 |
76 |
|
144,312 |
141,886 |
2 |
During the three-month period ended June 30,
2021, the Corporation generated consolidated revenue of $75.8
million, a 76 percent increase from the $43 million recognized in
the 2020-period. Consolidated operating days in the second quarter
of 2021 improved by 80 percent to 4,639 days as compared to 2,580
days in the 2020-quarter. The average consolidated revenue per day,
excluding the motor rental division in the US, decreased slightly
by 2 percent from $15,838 in the 2020-quarter to $15,507 in the
2021-quarter. The slight decrease was mainly a result of the US
Dollar weakening relative to the Canadian Dollar. Excluding the
impact of exchange rates, the average consolidated revenue per day
increased 9 percent from the second quarter of 2020.
Crude oil prices recovered from the decline that
commenced at the end of first quarter of 2020, with Western Texas
Intermediate (“WTI”) averaging USD $62/bbl in the first half of
2021 (2020 – USD $37/bbl) and Western Canadian Select (“WCS”) oil
prices averaging USD $50/bbl (2020 – USD $21/bbl). This
strengthening in commodity prices has also led to improved industry
activity. The Canadian rig count increased 209 percent to an
average of 71 rigs operating per day in the second quarter of 2021
(2020-quarter – 23 rigs) and the US rig count increased to 450 rigs
per day (2020-quarter - 392 rigs). The increase in the rig count
aided the Corporation’s activity levels and PHX Energy’s Canadian
drilling days increased from 408 to 1,090 days quarter-over-quarter
while the US operation’s drilling days increased 63 percent from
2,172 to 3,549 days quarter-over-quarter. In both Canada and the
US, horizontal and directional drilling continued to dominate
industry activity in the second quarter of 2021 (Sources: Baker
Hughes and Daily Oil Bulletin).
Despite record results in the second quarter of
2021, consolidated revenue for the six-month period ended June 30,
2021 increased only by 2 percent to $144.3 million from $141.9
million in the comparable 2020-period as the Corporation
experienced strong activity prior to the COVID-19 pandemic which
began late in the first quarter of 2020. In the first half of 2021,
the Corporation achieved 9,487 consolidated operating days, which
is 3 percent higher than the 9,253 days reported in the
corresponding 2020-period. Average consolidated revenue per day for
continuing operations, excluding the US motor rental division,
decreased by only 1 percent from $14,626 in the six-month period
ended June 30, 2020 to $14,607 for the respective six-month period
in 2021.
Operating Costs and
Expenses
(Stated in thousands of dollars except
percentages)
|
Three-month periods ended June 30, |
Six-month periods ended June 30, |
|
2021 |
2020 |
% Change |
|
2021 |
2020 |
% Change |
Direct costs |
59,437 |
|
41,865 |
|
42 |
|
|
113,953 |
|
121,743 |
|
(6 |
) |
Gross profit as a percentage of revenue |
22 |
% |
3 |
% |
|
|
21 |
% |
14 |
% |
|
Depreciation & amortization drilling and other equipment
(included in direct costs) |
6,277 |
|
7,483 |
|
(16 |
) |
|
12,509 |
|
14,907 |
|
(16 |
) |
Depreciation & amortization right-of-use asset (included in
direct costs) |
825 |
|
932 |
|
(11 |
) |
|
1,661 |
|
1,856 |
|
(11 |
) |
Gross profit as percentage of revenue excluding depreciation
& amortization |
31 |
% |
22 |
% |
|
|
31 |
% |
26 |
% |
|
Direct costs are comprised of field and shop
expenses and include depreciation and amortization of the
Corporation’s equipment and right-of-use assets. For the
three-month period ended June 30, 2021, direct costs increased by
42 percent to $59.4 million from $41.9 million in the comparable
2020-period. The increase in direct costs was primarily associated
with increased activity levels, in particular, the Corporation
experienced higher personnel costs and equipment repair expenses
during the 2021-period. In addition, as RSS activity grew, more
RSS-related expenses were incurred in the 2021-quarter. For the
six-month period ended June 30, 2021, direct costs decreased by 6
percent to $114 million from $121.7 million in the corresponding
2020-period. The decrease in direct costs was primarily due to
government grants and the absence of severance that was paid in the
2020-period as a result of cost restructuring.
The reduction in the depreciation and
amortization expenses for the three and six-month periods ended
June 30, 2021 was mainly the result of PHX Energy’s lower level of
capital spending relative to the years before the COVID-19 pandemic
and more assets being fully depreciated.
For the three and six-month periods ended June
30, 2021, excluding depreciation and amortization, gross profit as
a percentage of revenue increased to 31 percent in both
2021-periods from 22 percent and 26 percent in the respective
2020-periods. The improved profitability achieved in the three and
six-month periods ended June 30, 2021 was primarily a result of
increased activity, government grants, lower depreciation and
amortization, and continued commitment to disciplined cost
management by the Corporation.
Government grants recognized in direct costs
during the second quarter of 2021 include $1.1 million in CEWS and
CERS and USD $2 million from the CARES program. For the 2021
six-month period, the Corporation reported $2 million in CEWS and
CERS and USD $3.7 million from the CARES program. Gross profit as a
percentage of revenue excluding depreciation, amortization and
government grants for the three and six-month periods ended 2021
were 25 percent for both periods (2020 - 20 percent and 25 percent,
respectively).
(Stated in thousands of dollars except
percentages)
|
Three-month periods ended June 30, |
Six-month periods ended June 30, |
|
2021 |
2020 |
% Change |
|
2021 |
2020 |
% Change |
SG&A costs |
10,629 |
|
6,773 |
|
57 |
|
19,612 |
|
13,275 |
|
48 |
Cash-settled share-based payments (included inSG&A costs) |
3,924 |
|
1,397 |
|
181 |
|
6,568 |
|
(2,027 |
) |
n.m. |
Equity-settled share-based payments (included in SG&A
costs) |
150 |
|
85 |
|
76 |
|
218 |
|
148 |
|
47 |
SG&A costs excluding equity and cash-settled share-based
payments as a percentage of revenue |
9 |
% |
12 |
% |
|
|
9 |
% |
11 |
% |
|
n.m. – not meaningful
For the three and six-month periods ended June
30, 2021, SG&A costs were $10.6 million and $19.6 million,
respectively, as compared to $6.8 million and $13.3 million in the
corresponding 2020-periods. Increased SG&A costs in both
periods was mainly attributable to higher personnel costs
associated with increased drilling activity and compensation
expenses related to cash-settled share-based awards. The increase
in SG&A costs in the second quarter of 2021 was marginally
offset by $0.7 million in CEWS and CERS and USD $0.2 million from
the CARES program. For the six-month period ended June 30, 2021,
the Corporation reported $1.3 million of CEWS and CERS assistance
and USD $0.4 million of CARES as an offset to SG&A costs.
During the second quarter of 2021, the
Corporation’s Retention Award Plan was amended whereby the
Corporation has the option to settle retention and performance
awards with either cash or in common shares acquired by an
independent trustee in the open market from time to time for such
purposes. As at June 30, 2021 the Corporation continued to account
for the retention award plan as cash-settled share-based payments
and are measured at fair-value.
For the three-month period ended June 30, 2021,
the Corporation recognized $3.9 million in cash-settled share-based
payments, a 181 percent increase compared to $1.4 million in the
corresponding 2020-quarter. For the six-month period ended June 30,
2021, the Corporation reported a $6.6 million expense related to
cash-settled share-based payments compared to a recovery of $2
million in the same 2020-period. Fluctuations in the cash-settled
share-based payments in the respective 2021-periods were primarily
due to movements in the Corporation’s share price in those periods,
relative to share price movements in the same 2020-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, 2021, equity-settled share-based
payments were $0.2 million, as compared to $0.1 million in both
respective 2020-periods. The increase in equity-settled share-based
payments in both 2021-periods are due to stock option grants from
prior years fully vesting in 2020 and 2021 coupled with a higher
valuation per option for the 2021 grant relative to the 2018 and
2020 grants.
(Stated in thousands of dollars)
|
Three-month periods ended June 30, |
Six-month periods ended June 30, |
|
2021 |
2020 |
% Change |
|
2021 |
2020 |
% Change |
Research & development expense |
624 |
308 |
103 |
|
1,185 |
1,580 |
(25 |
) |
Research and development (“R&D”)
expenditures for the three and six-month periods ended June 30,
2021 were $0.6 million (2020 - $0.3 million) and $1.2 million (2020
- $1.6 million), respectively. Decreased R&D costs in the first
half of 2021 primarily relate to lower personnel costs that
resulted from the cost reduction measures taken by management in
the past year in response to the decline in activity. With oil
prices and revenue returning to pre-pandemic levels, R&D costs
have increased quarter-over-quarter to support initiatives aimed at
continually improving the reliability and efficiency of the
Corporation’s high-performance technologies.
(Stated in thousands of dollars)
|
Three-month periods ended June 30, |
Six-month periods ended June 30, |
|
2021 |
2020 |
% Change |
|
2021 |
2020 |
% Change |
Finance expense |
94 |
170 |
(45 |
) |
|
265 |
515 |
(49 |
) |
Finance expense lease liability |
534 |
683 |
(22 |
) |
|
1,083 |
1,226 |
(12 |
) |
Finance expenses primarily 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,
2021, finance charges, which consists primarily of standby charges,
decreased to $0.1 million (2020 - $0.2 million) and $0.3 million
(2020 - $0.5 million), respectively. In the second quarter of 2020,
the Corporation paid down all bank loans and borrowings outstanding
and since then the Corporation has solely funded its operations,
investing, and financing activities with funds from operations.
Finance expense lease liability relates to
interest expenses incurred on lease liabilities. For the three and
six-month periods ended June 30, 2020, finance expense lease
liability decreased to $0.5 million and $1.1 million, respectively
(2020 - $0.7 million and $1.2 million, respectively).
(Stated in thousands of dollars)
|
Three-month periods ended June 30, |
Six-month periods ended June 30, |
|
|
2021 |
2020 |
|
2021 |
2020 |
Net gain on disposition of drilling equipment |
|
(1,483 |
) |
(482 |
) |
|
|
(4,302 |
) |
(2,332 |
) |
Foreign exchange (gains) losses |
|
61 |
|
140 |
|
|
|
61 |
|
(233 |
) |
Provision for (Recovery of) bad debts |
|
(265 |
) |
(440 |
) |
|
|
(265 |
) |
2,677 |
|
Other expenses (income) |
|
(1,687 |
) |
(782 |
) |
|
|
(4,506 |
) |
112 |
|
Other income in both the three and six-month
periods ended June 30, 2021 is primarily 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, 2021, the Corporation recognized net gain on
disposition of drilling equipment of $1.5 million and $4.3 million,
respectively, which are higher compared to the $0.5 million and
$2.3 million realized in the respective 2020-periods. Due to
increased activity levels, the Corporation had a higher occurrence
of downhole equipment losses in the respective 2021-periods
resulting in a higher 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, 2021, the
Corporation recognized foreign exchange losses of $0.1 million in
both periods as compared to foreign exchange losses of $0.1 million
and foreign exchange gains of $0.2 million in the respective
2020-periods. Losses in the 2021-periods primarily relate to the
revaluation of CAD-denominated intercompany receivable in the US
segment.
For the three and six-month periods ended June
30, 2021, the Corporation reported a bad debts recovery of $0.3
million (2020 - $0.4 million recovery and of $2.8 million expense,
respectively), which relates mainly to a US receivable account
recovered in the 2021-quarter.
(Stated in thousands of dollars, except
percentages)
|
Three-month periods ended June 30, |
Six-month periods ended June 30, |
|
2021 |
|
2020 |
|
|
2021 |
|
2020 |
Provision for (Recovery of) income taxes |
1,687 |
|
(1,309 |
) |
|
2,939 |
|
67 |
Effective tax rates |
28 |
% |
n.m. |
|
|
23 |
% |
n.m. |
n.m. – not meaningful
For the three and six-month periods ended June
30, 2021, the Corporation recognized a provision for income taxes
of $1.7 million (2020 - $1.3 million recovery) and $2.9 million
(2020 - $0.1 million), respectively. Higher provisions in both
2021-periods was mainly a result of improved profitability
particularly in the US jurisdictions. Deferred taxes in the 2021
and 2020-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, and is currently operating throughout the
Canadian provinces of Alberta, Saskatchewan, British Columbia, and
Manitoba and throughout the US in the Gulf Coast, Northeast and
Rocky Mountain regions.
Canada
(Stated in thousands of dollars)
|
Three-month periods ended June 30, |
Six-month periods ended June 30, |
|
2021 |
2020 |
|
% Change |
|
2021 |
2020 |
% Change |
Revenue |
10,250 |
4,562 |
|
125 |
|
25,697 |
29,149 |
(12 |
) |
Reportable segment profit (loss) before tax |
224 |
(2,869 |
) |
n.m. |
|
2,549 |
424 |
n.m. |
|
n.m. – not meaningful
For the three-month period ended June 30, the
Corporation’s Canadian revenue grew from $4.6 million in 2020 to
$10.3 million in 2021. The recovery in the industry rig count
continued during Canadian spring break-up, with substantially more
rigs operating in 2021 than in the prior year. PHX Energy’s
Canadian segment reported 1,090 operating days, up from 408 days in
the 2020-quarter. This is consistent with the industry’s
performance as horizontal and directional drilling activity, as
measured by drilling days, increased from 2,168 days in the
2020-quarter to 6,613 days in the 2021-quarter (Source: Daily Oil
Bulletin). Due to the impacts of the COVID-19 pandemic, several
pricing concessions were negotiated with customers in the second
half of 2020 which continued to be in effect throughout the first
half of 2021 and as a result, the average revenue per day fell by
14 percent to $9,334 in the second quarter of 2021 from $10,873 in
the 2020-quarter.
During the second quarter of 2021, the
Corporation remained active in the Montney, Glauconite, Frobisher,
Cardium, Viking, Bakken, Torquay, Colony, and Scallion basins.
For the six-month period ended June 30, 2021,
the PHX Energy’s Canadian segment recognized revenue of $25.7
million, a decrease of 12 percent from $29.1 million in the
corresponding 2020-period. The decrease in revenue was primarily
driven by lower activity levels, as the downturn caused by the
pandemic did not begin until late in the first quarter of 2020. For
the six-month period ended June 30, 2021, operating days declined
by 7 percent to 2,855 days from 3,053 days in the same 2020-period.
In addition, in the first half of 2021, PHX Energy saw its average
revenue per day decrease slightly by 3 percent to $8,969 from
$9,219 in the 2020-period. Despite the decrease in revenue, for the
six-month period ended June 30, 2021, reportable segment income
before tax was $2.5 million compared to $0.4 million in the same
2020-period. The improved margins for both 2021-periods were
primarily due to continued cost management, lower depreciation, and
the support of government grants.
United States
(Stated in thousands of dollars)
|
Three-month periods ended June 30, |
|
Six-month periods ended June 30, |
|
2021 |
2020 |
% Change |
|
2021 |
2020 |
% Change |
Revenue |
65,515 |
38,422 |
|
71 |
|
118,615 |
112,737 |
5 |
Reportable segment income (loss) before tax |
9,268 |
(1,239 |
) |
n.m. |
|
14,852 |
9,156 |
62 |
n.m. - not meaningful
PHX Energy has continued to build momentum in
the US and the Corporation leveraged its high-performance
technologies to gain greater volumes of work in the first half of
the year. For the three-month period ended June 30, 2021, the US
segment generated revenue of $65.5 million, a 71 percent increase
from the $38.4 million generated in the 2020-period. PHX Energy’s
US operating days grew by 63 percent to 3,549 days in the
2021-quarter from 2,172 days in the 2020-quarter. Average revenue
per day, excluding the Corporation’s US motor rental division, rose
by 17 percent to USD $14,173 in the 2021-quarter compared to USD
$12,075 in the 2020-period. The increase in average revenue per day
was primarily driven by the increase in RSS activity.
After reaching historical lows during the second
quarter of 2020, the US rig count has continued to rebound in 2021.
The average number of rigs running per day in the second quarter of
2021 was 432 rigs, a 14 percent improvement from the 378 rigs that
were running in the 2020-quarter (Source: Baker Hughes). During the
second quarter of 2021, Phoenix USA continued to be active in the
Permian, Eagle Ford, SCOOP/STACK, Marcellus, Bakken, and Niobrara
basins.
For the six-month period ended June 30, 2021, US
revenue grew by 5 percent to $118.6 million from $112.7 million in
the comparable 2020-period. In the first half of 2021 the segment
recorded 6,633 operating days, a 7 percent improvement from the
6,200 days in the first half of 2020. In comparison, US industry
activity, as measured by the average number of horizontal and
directional rigs running on a daily basis, decreased by 28 percent
in the first half of 2021 to 423 rigs from 588 rigs in the
comparable 2020-period (Source: Baker Hughes). The glaring contrast
between the direction of PHX Energy’s activity and the US industry
activity for the six-month ended June 30 periods is a testament to
the momentum that the US division has been building since 2019, the
positive reputation of the operations and growing demand for the
Corporation’s high performance technologies and expertise.
For the three and six-month periods ended June
30, 2021, the reportable segment income before tax was $9.3 million
(2020 - $1.2 million loss) and $14.9 million (2020 - $9.2 million),
respectively. The improved margins in both 2021-periods are mainly
attributable to the rise in activity levels, continued prudent cost
control, and support from government grants.
International – Continuing
Operations
(Stated in thousands of dollars)
|
Three-month periods ended June 30, |
Six-month periods ended June 30, |
|
2021 |
|
2020 |
|
% Change |
|
2021 |
|
2020 |
|
% Change |
Revenue |
- |
|
- |
|
n.m. |
|
- |
|
- |
|
n.m. |
Reportable segment loss before tax |
(471 |
) |
(421 |
) |
12 |
|
(798 |
) |
(338 |
) |
n.m. |
n.m. – not
meaningful The
International segment information and discussion for the three and
six-month periods ended June 30, 2021 and 2020 only include the
operations in the Albanian division. The financial results of the
Russian division have been presented as discontinued
operations.
In the second quarter of 2021, as economic
uncertainties persist and producers continue to apply a cautious
approach to resuming drilling activity, PHX Energy’s operations in
Albania remained suspended. For the three-month period ended June
30, 2021, reportable segment loss before tax was $0.5 million (2020
– $0.4 million). For the six-month period ended June 30, 2021,
reportable segment loss before tax was $0.8 million (2020 -$0.3
million). In both the 2021 and 2020-periods, expenses incurred were
primarily personnel and equipment costs necessary to remain on
standby for anticipated resumption of activity.
Discontinued OperationsIn the
fourth quarter of 2020, management, with approval from the Board,
committed to a plan to sell the Russian division operating under
the entity, Phoenix TSR. Accordingly, for the six-month period
ended June 30, 2021, net assets with a carrying value of $3.4
million owned by Phoenix TSR have been classified as assets held
for sale and liabilities directly associated with assets held for
sale and the financial results of Phoenix TSR have been presented
as discontinued operations.
For the three-month period ended June 30, 2021,
discontinued operations reported revenue of $2.1 million (2020 -
$3.8 million) and loss before taxes of $0.1 million (2020 – $0.3
million profit). For the six-month period ended June 30, 2021,
discontinued operations reported revenue of $3.6 million (2020 -
$7.9 million) and loss before taxes of $0.5 million (2020 – $0.9
million).
Investing Activities
For the three-month period ended June 30, 2021,
PHX Energy used $5.4 million net cash in investing activities as
compared to $5.6 million in the same 2020-quarter, and received
proceeds of $2.7 million relating to the involuntary disposal of
drilling equipment in well bores as compared to $1.2 million in the
corresponding 2020-quarter. In the second quarter of 2021, the
Corporation spent $10.5 million on capital expenditures compared to
$1.4 million in the 2020-quarter. The expenditures in the
2021-quarter were comprised of:
- $2.4 million in MWD systems and
spare components;
- $2.3 million in downhole
performance drilling motors; and,
- $5.8 million in machinery and
equipment, RSS, and other assets.
The capital expenditure program undertaken in
the period was financed from funds from operations. Of the total
capital expenditures in the 2021-quarter $7.8 million was used to
grow the Corporation’s fleet of drilling equipment and the
remaining $2.7 million was used to maintain the current fleet of
drilling and other equipment.
Financing Activities
The Corporation reported cash flows used in
financing activities of $5.4 million in the three-month period
ended June 30, 2021 as compared to $24.2 million in the
2020-period. In the 2021-quarter:
- dividends of $1.3 million were paid
to shareholders;
- common shares were purchased by an
independent trustee in the open market for $3.3 million to be held
in trust for the potential future settlement of retention and
performance awards; and,
- payments of $0.8 million were made
towards lease liability.
Capital Resources
As of June 30, 2021, the Corporation had nothing
drawn on its syndicated and operating facilities, and a cash
balance of $21 million. As at June 30, 2021, subject to a borrowing
base limit of approximately $90 million, the Corporation had 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, 2021, the Corporation was in
compliance with all its financial covenants as follows:
Ratio |
Covenant |
|
As at June 30, 2021 |
Debt to covenant EBITDA (1) |
<3.0x |
|
n.m. |
Interest coverage ratio |
>3.0x |
|
77.05 |
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.
In the second quarter of 2021 the syndicated
loan credit agreement was amended to extend the maturity date to
December 12, 2023.
Cash Requirements for Capital
Expenditures Historically, the Corporation has financed
its capital expenditures and acquisitions through cash flows from
operating activities, debt and equity. On April 9, 2021, the
Corporation announced an increase to its 2021 capital expenditure
program from $15 million to $25 million, and on August 4, 2021, the
Board approved to further increase the 2021 capital expenditure
program to $35 million. The increase to the capital expenditure
program is primarily dedicated to growing and maintaining the
Velocity and Atlas fleets to meet increased demand anticipated in
the second half of 2021. The Corporation’s Board also approved a
preliminary 2022 capital expenditure program of $30 million.
These planned expenditures are expected to be
financed from cash flow from operations and / or the Corporation’s
unused credit facilities, if necessary. However, if a sustained
period of market uncertainty and financial market volatility
persists in 2021, 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, 2021, the Corporation has
commitments to purchase drilling and other equipment for $14.4
million, with delivery of these purchases expected to occur by the
end of the third quarter of 2021.
Outlook
During the second quarter of 2021, we further
strengthened our operations and financial position, allowing
greater opportunities to provide rewards to shareholders. We
achieved the highest adjusted EBITDA and net earnings for a second
quarter in our history, remained cash positive and generated strong
revenue and operating days. These are all notable achievements that
outpace the industry’s growth in an environment where uncertainty
still remains. As a result of these achievements and our continued
successes, we are pleased to announce an increase to our quarterly
dividend as well as an increase to our 2021 capital expenditures
program.
In North America, the industry continues to
recover and activity levels were significantly higher than in the
second quarter of 2020. In this more positive environment both our
Canadian and US operations generated higher operating days,
revenues and margins. The second quarter is typically the slowest
of the year in Canada due to the spring break up period, although
our operations showed a significant improvement over the
2020-quarter. As we entered the summer, we experienced an uptick in
activity in our Canadian operations and we foresee this continuing
for the remainder of the year. Our US operations continue to be our
largest area of activity, and our US growth continues to outpace
the rate of growth in the industry. As a result, our market share
continues to remain at the strongest level we have ever achieved.
All of our premium technologies are in high demand, including our
Atlas motors and PowerDrive Orbit RSS, and the additional RSS tools
added to the fleet last quarter are enabling us to meet this demand
with fewer rentals, which improves margins. In the third quarter,
in both Canada and the US we have seen incremental increases to
activity each month, and if the macro environment remains stable,
we foresee this continuing through to 2022.
With the present demand, we are already seeing
pressures on our fleet, and we anticipate that this will continue
into next year. With this outlook, our 2021 capital expenditures
program is now anticipated to be $35 million, an increase of 40
percent from the previously announced $25 million and we anticipate
funding these expenditures with our cash on hand. Additionally, the
Board has approved a preliminary 2022 capital expenditure program
of $30 million, which is expected to be dedicated to the expansion
and maintenance of our high performance fleet to meet the
anticipated ongoing demand and increase capacity in the MENA region
which is expected to slowly ramp up in 2022. As is the case in many
industries, we are seeing challenges in our supply chain including
increased costs for materials as well as longer lead times for
delivery. With our enviable financial strength, we are positioned
to partially shelter our fleet from the anticipated challenges that
may arise in our supply chain, as a portion of the 2022 capital
expenditure program is dedicated to long-lead items required for
maintenance and manufacturing.
As our activity levels increase, we remain
focused on managing this growth to protect our balance sheet. Our
cost management strategies resulted in positive earnings once again
this quarter and we continue to maintain our cash positive
position, even with the quarterly dividend and the increase to our
capital expenditure budget. As we continue to strive to use this
balance sheet strength to create rewards for our shareholders, we
are pleased to announce an increase to our quarterly dividend, from
$0.025/share to $0.05/share per quarter effective for our third
quarter dividend payable October 15, 2021. Additionally, we intend
to make an application to the TSX for renewal of our NCIB for a
further one-year term. We will continue to focus on being an
outlier in a challenged sector and on rewarding our shareholders
who see the value we offer in the energy sector.
We recognize that sustainability is an important
part of our continued business success and as part of our drive to
be the leader in all areas of our business, we are implementing
initiatives to obtain the targets set in our 2020 ESG and
Sustainability Report. Additionally, as part of our long-term
growth and sustainability strategy, we have started to seek out
opportunities where we can leverage our core expertise in the
emerging renewable energy industry. Our drilling practices
and technologies are applicable in many non-oil and gas drilling
applications projects, including helium and potash where we have
already drilled wells using our technology and expertise to deliver
superior performance. There is also demand for horizontal drilling
expertise in the development of geothermal energy, where horizontal
wells are drilled to access the geothermal reservoirs. In an effort
to gain valuable knowledge about geothermal energy production, we
have invested $3 million to gain an equity position in DEEP Earth
Energy Production Corp. (“DEEP”), and our CEO has joined the DEEP
Board. Through this investment and involvement in the DEEP project,
we not only can gain knowledge about the geothermal industry, but
we can also offer specialized technology and industry expertise
while remaining true to our core business as a pure play
directional provider.
Our ability to reward shareholders along with
our operational and financial successes can be attributed to our
people, our high performance technologies, our drive to outperform
and our mandate to protect our financial position in what is still
a volatile industry.
Michael BukerPresident
August 4, 2021
Non-GAAP Measures
Adjusted EBITDA Adjusted
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. 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, |
|
2021 |
2020 |
|
|
2021 |
2020 |
|
Earnings (loss) from continuing operations |
4,447 |
(5,205 |
) |
|
9,781 |
(7,362 |
) |
Add (deduct): |
|
|
|
|
|
Depreciation and amortization drilling and other equipment |
6,277 |
7,483 |
|
|
12,509 |
14,907 |
|
Depreciation and amortization right-of-use asset |
825 |
932 |
|
|
1,661 |
1,856 |
|
Provision for income taxes |
1,687 |
(1,309 |
) |
|
2,939 |
67 |
|
Finance expense |
94 |
170 |
|
|
265 |
515 |
|
Finance expense lease liability |
534 |
683 |
|
|
1,083 |
1,226 |
|
Equity-settled share-based payments |
150 |
85 |
|
|
218 |
148 |
|
Unrealized foreign exchange (gain) loss |
140 |
(30 |
) |
|
189 |
(97 |
) |
Impairment loss |
- |
481 |
|
|
- |
10,730 |
|
Severance |
- |
1,287 |
|
|
- |
1,856 |
|
Adjusted EBITDA as reported |
14,154 |
4,577 |
|
|
28,645 |
23,846 |
|
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, |
|
2021 |
2020 |
|
|
2021 |
2020 |
|
Cash flows from operating activities |
8,774 |
36,780 |
|
|
10,279 |
48,520 |
|
Add (deduct): |
|
|
|
|
|
Changes in non-cash working capital |
3,469 |
(34,181 |
) |
|
13,696 |
(25,698 |
) |
Interest paid |
47 |
79 |
|
|
107 |
275 |
|
Income taxes paid (received) |
8 |
(528 |
) |
|
20 |
(439 |
) |
Funds from operations |
12,298 |
2,150 |
|
|
24,102 |
22,658 |
|
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 Flow Free 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, |
|
2021 |
|
2020 |
|
|
2021 |
|
2020 |
|
Funds from operations (1) |
12,298 |
|
2,150 |
|
|
24,102 |
|
22,658 |
|
Deduct: |
|
|
|
|
|
Maintenance capital expenditures |
(2,684 |
) |
(1,228 |
) |
|
(4,943 |
) |
(3,718 |
) |
Cash payment on leases |
(1,349 |
) |
(1,356 |
) |
|
(2,689 |
) |
(2,816 |
) |
Free cash flow |
8,265 |
|
(434 |
) |
|
16,470 |
|
16,124 |
|
(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
MD&A.
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 goodwill
and intangible assets, onerous contracts, and IFRS 16 Leases
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. Working capital excludes assets held for sale and
liabilities associated with assets held for sale. 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 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, Albania, and the MENA region
through a partnership with NESR.
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; Casper, Wyoming; Midland, Texas; and Oklahoma City,
Oklahoma. Internationally, PHX Energy has sales offices and service
facilities in Albania and Russia, and administrative offices in
Nicosia, Cyprus; and Luxembourg City, Luxembourg.
In the fourth quarter of 2020, management, with
approval from the Board, committed to a plan to sell the Russian
division operating under the entity, Phoenix TSR LLC (“Phoenix
TSR”).
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
Condensed Consolidated Statements of
Financial Position(unaudited)
|
|
June 30, 2021 |
December 31, 2020 |
ASSETS |
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
21,026,047 |
|
|
$ |
25,745,911 |
|
|
Trade and other receivables |
|
|
63,629,293 |
|
|
|
43,193,310 |
|
|
Inventories |
|
|
30,204,555 |
|
|
|
26,665,902 |
|
|
Prepaid expenses |
|
|
2,709,504 |
|
|
|
1,926,336 |
|
|
Current tax assets |
|
|
219,910 |
|
|
|
219,400 |
|
|
Assets held for sale |
|
|
4,372,698 |
|
|
|
4,405,516 |
|
|
Total current assets |
|
|
122,162,007 |
|
|
|
102,156,375 |
|
Non-current assets: |
|
|
|
|
|
|
|
Drilling and other long-term assets |
|
|
71,063,561 |
|
|
|
68,933,236 |
|
|
Right-of-use asset |
|
|
27,132,257 |
|
|
|
28,956,908 |
|
|
Intangible assets |
|
|
15,290,110 |
|
|
|
16,204,673 |
|
|
Deferred tax assets |
|
|
259,876 |
|
|
|
289,542 |
|
|
Total non-current assets |
|
|
113,745,804 |
|
|
|
114,384,359 |
|
Total assets |
|
$ |
235,907,811 |
|
|
$ |
216,540,734 |
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
Trade and other payables |
|
|
55,319,488 |
|
|
|
37,562,481 |
|
|
Lease liability |
|
|
2,747,350 |
|
|
|
3,398,559 |
|
|
Dividends payable |
|
|
1,259,757 |
|
|
|
1,265,648 |
|
|
Liabilities directly associated with assets held for sale |
|
|
1,022,161 |
|
|
|
943,063 |
|
|
Total current liabilities |
|
|
60,348,756 |
|
|
|
43,169,751 |
|
Non-current liabilities: |
|
|
|
|
|
|
|
Lease liability |
|
|
34,498,916 |
|
|
|
35,698,084 |
|
|
Deferred tax liability |
|
|
8,378,821 |
|
|
|
5,640,261 |
|
|
Total non-current liabilities |
|
|
42,877,737 |
|
|
|
41,338,345 |
|
Equity: |
|
|
|
|
|
|
|
Share capital |
|
|
243,649,844 |
|
|
|
247,543,263 |
|
|
Contributed surplus |
|
|
10,118,490 |
|
|
|
10,131,786 |
|
|
Deficit |
|
|
(130,215,015 |
) |
|
|
(136,939,398 |
) |
|
Accumulated other comprehensive income |
|
|
19,886,898 |
|
|
|
21,707,101 |
|
|
Accumulated other comprehensive loss related to assets held for
sale |
|
|
(10,758,899 |
) |
|
|
(10,410,114 |
) |
|
Total equity |
|
|
132,681,318 |
|
|
|
132,032,638 |
|
|
|
|
|
|
|
|
|
Total liabilities and equity |
|
$ |
235,907,811 |
|
|
$ |
216,540,734 |
|
Condensed Consolidated Statements of
Comprehensive Income (Loss)(unaudited)
|
Three-month periods ended June 30, |
Six-month periods ended June 30, |
|
|
|
2021 |
|
|
2020 |
|
|
|
2021 |
|
|
2020 |
|
Revenue |
|
$ |
75,765,208 |
|
$ |
42,984,418 |
|
|
$ |
144,311,945 |
|
$ |
141,886,206 |
|
Direct costs |
|
|
59,436,713 |
|
|
41,864,877 |
|
|
|
113,952,764 |
|
|
121,742,844 |
|
Gross profit |
|
|
16,328,495 |
|
|
1,119,541 |
|
|
|
30,359,181 |
|
|
20,143,362 |
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
|
10,629,415 |
|
|
6,773,415 |
|
|
|
19,611,825 |
|
|
13,275,245 |
|
Research and development expenses |
|
|
624,447 |
|
|
307,528 |
|
|
|
1,184,548 |
|
|
1,579,945 |
|
Finance expense |
|
|
94,007 |
|
|
170,106 |
|
|
|
265,232 |
|
|
515,326 |
|
Finance expense lease liability |
|
|
534,208 |
|
|
683,495 |
|
|
|
1,082,682 |
|
|
1,226,003 |
|
Other expense (income) |
|
|
(1,686,926 |
) |
|
(781,847 |
) |
|
|
(4,505,598 |
) |
|
112,227 |
|
Impairment loss |
|
|
- |
|
|
480,868 |
|
|
|
- |
|
|
10,729,587 |
|
|
|
|
|
10,195,151 |
|
|
7,633,565 |
|
|
|
17,638,689 |
|
|
27,438,333 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) from continuing operations before income taxes |
|
|
6,133,344 |
|
|
(6,514,024 |
) |
|
|
12,720,492 |
|
|
(7,294,971 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Provision for (recovery of) income taxes |
|
|
|
|
|
|
|
|
|
|
Current |
|
|
11,619 |
|
|
(543,809 |
) |
|
|
20,453 |
|
|
(746,299 |
) |
Deferred |
|
|
1,675,191 |
|
|
(765,264 |
) |
|
|
2,918,648 |
|
|
813,549 |
|
|
|
|
|
1,686,810 |
|
|
(1,309,073 |
) |
|
|
2,939,101 |
|
|
67,250 |
|
Earnings (loss) from continuing operations |
|
|
4,446,534 |
|
|
(5,204,951 |
) |
|
|
9,781,391 |
|
|
(7,362,221 |
) |
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations |
|
|
|
|
|
|
|
|
|
|
Net earnings (loss) from discontinued operations, net of taxes |
|
|
(67,656 |
) |
|
305,492 |
|
|
|
(537,493 |
) |
|
(857,924 |
) |
Net earnings (loss) |
|
|
4,378,878 |
|
|
(4,899,459 |
) |
|
|
9,243,898 |
|
|
(8,220,145 |
) |
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss) |
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation |
|
|
(987,617 |
) |
|
(3,916,078 |
) |
|
|
(2,168,988 |
) |
|
4,656,431 |
|
Total comprehensive income (loss) for the period |
|
$ |
3,391,261 |
|
$ |
(8,815,537 |
) |
|
$ |
7,074,910 |
|
$ |
(3,563,714 |
) |
Earnings (loss) per share – basic and diluted |
|
|
|
|
|
|
|
|
|
|
Continuing operations |
|
$ |
0.08 |
|
$ |
(0.10 |
) |
|
$ |
0.19 |
|
$ |
(0.14 |
) |
Discontinued operations |
|
$ |
- |
|
$ |
0.01 |
|
|
$ |
(0.01 |
) |
$ |
(0.01 |
) |
Net earnings (loss) |
|
$ |
0.08 |
|
$ |
(0.09 |
) |
|
$ |
0.18 |
|
$ |
(0.15 |
) |
Condensed Consolidated Statements of
Cash Flows(unaudited)
|
Three-month periods ended June 30, |
|
Six-month periods ended June 30, |
|
|
2021 |
|
|
2020 |
|
|
|
2021 |
|
|
2020 |
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
Earnings (loss) from continuing operations |
$ |
4,446,534 |
|
$ |
(5,204,951 |
) |
|
$ |
9,781,391 |
|
$ |
(7,362,221 |
) |
Adjustments for: |
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
6,277,011 |
|
|
7,483,440 |
|
|
|
12,509,160 |
|
|
14,906,513 |
|
Depreciation and amortization right-of-use asset |
|
825,454 |
|
|
932,456 |
|
|
|
1,661,353 |
|
|
1,856,282 |
|
Provision for (recovery of) income taxes |
|
1,686,810 |
|
|
(1,309,073 |
) |
|
|
2,939,101 |
|
|
67,250 |
|
Unrealized foreign exchange loss (gain) |
|
140,177 |
|
|
(29,506 |
) |
|
|
188,816 |
|
|
(96,717 |
) |
Gain on disposition of drilling equipment |
|
(1,483,034 |
) |
|
(482,023 |
) |
|
|
(4,302,196 |
) |
|
(2,332,280 |
) |
Equity-settled share-based payments |
|
149,817 |
|
|
84,909 |
|
|
|
218,318 |
|
|
148,121 |
|
Finance expense |
|
94,007 |
|
|
170,106 |
|
|
|
265,232 |
|
|
515,326 |
|
Provision for (recovery of) bad debts |
|
(264,623 |
) |
|
(439,661 |
) |
|
|
(264,623 |
) |
|
2,676,951 |
|
Provision for inventory obsolescence |
|
426,538 |
|
|
462,628 |
|
|
|
1,105,881 |
|
|
1,548,606 |
|
Interest paid |
|
(47,463 |
) |
|
(78,768 |
) |
|
|
(106,836 |
) |
|
(274,788 |
) |
Income taxes received (paid) |
|
(8,097 |
) |
|
528,468 |
|
|
|
(20,316 |
) |
|
439,273 |
|
Impairment loss |
|
- |
|
|
480,868 |
|
|
|
- |
|
|
10,729,587 |
|
Change in non-cash working capital |
|
(3,469,438 |
) |
|
34,181,408 |
|
|
|
(13,695,919 |
) |
|
25,697,756 |
|
Continuing operations |
|
8,773,693 |
|
|
36,780,301 |
|
|
|
10,279,362 |
|
|
48,519,659 |
|
Discontinued operations |
|
(472,558 |
) |
|
470,882 |
|
|
|
(590,149 |
) |
|
(138,779 |
) |
Net cash from operating activities |
|
8,301,135 |
|
|
37,251,183 |
|
|
|
9,689,213 |
|
|
48,380,880 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
Proceeds on disposition of drilling equipment |
|
2,740,941 |
|
|
1,167,000 |
|
|
|
6,525,814 |
|
|
4,514,129 |
|
Acquisition of drilling and other equipment |
|
(10,518,640 |
) |
|
(1,395,284 |
) |
|
|
(17,408,157 |
) |
|
(20,262,669 |
) |
Change in non-cash working capital |
|
2,411,228 |
|
|
(5,337,067 |
) |
|
|
4,715,729 |
|
|
(77,183 |
) |
Continuing operations |
|
(5,366,471 |
) |
|
(5,565,351 |
) |
|
|
(6,166,614 |
) |
|
(15,825,723 |
) |
Discontinued operations |
|
13,406 |
|
|
(42,212 |
) |
|
|
13,855 |
|
|
(46,341 |
) |
Net cash used in investing activities |
|
(5,353,065 |
) |
|
(5,607,563 |
) |
|
|
(6,152,759 |
) |
|
(15,872,064 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
Purchase of shares held in trust |
|
(3,316,171 |
) |
|
- |
|
|
|
(3,316,171 |
) |
|
- |
|
Dividends paid to shareholders |
|
(1,259,757 |
) |
|
- |
|
|
|
(2,525,405 |
) |
|
- |
|
Payments of lease liability |
|
(814,514 |
) |
|
(672,708 |
) |
|
|
(1,605,880 |
) |
|
(1,590,199 |
) |
Repurchase of shares under the NCIB |
|
- |
|
|
- |
|
|
|
(1,204,133 |
) |
|
- |
|
Proceeds from issuance of share capital |
|
- |
|
|
- |
|
|
|
395,271 |
|
|
7,750 |
|
Repayment of loans and borrowings |
|
- |
|
|
(23,362,800 |
) |
|
|
- |
|
|
(13,960,400 |
) |
Repayment of operating facility |
|
- |
|
|
(159,666 |
) |
|
|
- |
|
|
(11,395,835 |
) |
Surrender value cash payment |
|
- |
|
|
- |
|
|
|
- |
|
|
(1,518,042 |
) |
Continuing operations |
|
(5,390,442 |
) |
|
(24,195,174 |
) |
|
|
(8,256,318 |
) |
|
(28,456,726 |
) |
Discontinued operations |
|
- |
|
|
- |
|
|
|
- |
|
|
(6,396 |
) |
Net cash used in financing activities |
|
(5,390,442 |
) |
|
(24,195,174 |
) |
|
|
(8,256,318 |
) |
|
(28,463,122 |
) |
Net increase (decrease) in cash and cash equivalents |
|
(2,442,372 |
) |
|
7,448,446 |
|
|
|
(4,719,864 |
) |
|
4,045,694 |
|
Cash and cash equivalents, beginning of period |
|
23,468,419 |
|
|
7,179,544 |
|
|
|
25,745,911 |
|
|
10,582,296 |
|
Cash and cash equivalents, end of period |
$ |
21,026,047 |
|
$ |
14,627,990 |
|
|
$ |
21,026,047 |
|
$ |
14,627,990 |
|
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