|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delaware
|
|
001-37988
|
|
38-4016639
|
(State or other jurisdiction
|
|
(Commission File Number)
|
|
(IRS Employer
|
of incorporation)
|
|
|
|
Identification Number)
|
|
|
|
1800 Post Oak Boulevard, Houston, Texas
|
|
77056
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
|
|
Exhibit
No.
|
|
Description
|
|
|
|
99.1
*
|
|
*
|
Furnished herewith.
|
|
|
|
|
|
|
|
|
|
|
|
KEANE GROUP, INC.
|
||
|
|
|
|
|||
|
|
|
|
By:
|
|
/s/ Phung Ngo-Burns
|
|
|
|
|
Name:
|
|
Phung Ngo-Burns
|
|
|
|
|
Title:
|
|
Chief Accounting Officer
|
|
|
|
|
|||
Date: February 25, 2019
|
|
|
|
|
|
|
|
|
|
Exhibit
No.
|
|
Description
|
|
|
|
99.1
*
|
|
*
|
Furnished herewith.
|
•
|
Reported fourth quarter 2018 revenue of
$486.5 million
, compared to third quarter 2018 of $
558.9 million
|
•
|
Realized fourth quarter 2018 net income of
$6.1 million
, compared to third quarter 2018 net income of
$30.8 million
|
•
|
Achieved fourth quarter 2018 Adjusted EBITDA of
$88.4 million
, compared to third quarter 2018 of
$100.9 million
|
•
|
Reported annualized Adjusted Gross Profit per fleet of
$20.9 million
, compared to third quarter 2018 of
$20.5 million
|
•
|
Delivered full-year 2018 revenue of
$2.1 billion
, compared to full-year 2017 revenue of
$1.5 billion
|
•
|
Generated full-year 2018 net cash provided by operating activities of
$350.3 million
, compared to
$79.7 million
in 2017
|
•
|
Executed $105.0 million of stock repurchases in 2018; Board authorized third program capacity reset to $100.0 million
|
|
Three Months Ended
December 31,
|
|
Three Months Ended September 30,
|
||||||||
|
2018
|
|
2017
|
|
2018
|
||||||
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
||||||
Revenue
|
$
|
486,549
|
|
|
$
|
501,490
|
|
|
$
|
558,908
|
|
Operating costs and expenses:
|
|
|
|
|
|
||||||
Cost of services
|
372,654
|
|
|
389,096
|
|
|
436,799
|
|
|||
Depreciation and amortization
|
71,403
|
|
|
49,964
|
|
|
68,287
|
|
|||
Selling, general and administrative expenses
|
28,466
|
|
|
24,611
|
|
|
27,783
|
|
|||
(Gain) loss on disposal of assets
|
(122
|
)
|
|
(2,418
|
)
|
|
1,113
|
|
|||
Total operating costs and expenses
|
472,401
|
|
|
461,253
|
|
|
533,982
|
|
|||
Operating income
|
14,148
|
|
|
40,237
|
|
|
24,926
|
|
|||
Other income (expenses):
|
|
|
|
|
|
||||||
Other income
|
(2,386
|
)
|
|
9,316
|
|
|
14,454
|
|
|||
Interest expense
|
(6,219
|
)
|
|
(7,318
|
)
|
|
(5,978
|
)
|
|||
Total other income (expense)
|
(8,605
|
)
|
|
1,998
|
|
|
8,476
|
|
|||
Income before income taxes
|
5,543
|
|
|
42,235
|
|
|
33,402
|
|
|||
Income tax benefit (expense)
|
585
|
|
|
1,712
|
|
|
(2,623
|
)
|
|||
Net income
|
6,128
|
|
|
43,947
|
|
|
30,779
|
|
|||
Other comprehensive income (loss):
|
|
|
|
|
|
||||||
Foreign currency translation adjustments
|
(77
|
)
|
|
(12
|
)
|
|
28
|
|
|||
Hedging activities
|
(4,309
|
)
|
|
785
|
|
|
1,119
|
|
|||
Total comprehensive income
|
$
|
1,742
|
|
|
$
|
44,720
|
|
|
$
|
31,926
|
|
|
|
|
|
|
|
||||||
Net income per share, basic
|
$
|
0.06
|
|
|
$
|
0.39
|
|
|
$
|
0.28
|
|
Weighted average shares, basic
|
105,265
|
|
|
111,707
|
|
|
108,825
|
|
|||
|
|
|
|
|
|
|
Year ended
December 31,
|
||||||
|
2018
|
|
2017
|
||||
|
(Unaudited)
|
|
(Unaudited)
|
||||
Revenue
|
$
|
2,137,006
|
|
|
$
|
1,542,081
|
|
Operating costs and expenses:
|
|
|
|
||||
Cost of services
|
1,660,546
|
|
|
1,282,561
|
|
||
Depreciation and amortization
|
259,145
|
|
|
159,280
|
|
||
Selling, general and administrative expenses
|
114,258
|
|
|
93,526
|
|
||
(Gain) loss on disposal of assets
|
5,047
|
|
|
(2,555
|
)
|
||
Total operating costs and expenses
|
2,038,996
|
|
|
1,532,812
|
|
||
Operating income
|
98,010
|
|
|
9,269
|
|
||
Other income (expenses):
|
|
|
|
||||
Other income (expense)
|
(905
|
)
|
|
13,963
|
|
||
Interest expense
|
(33,504
|
)
|
|
(59,223
|
)
|
||
Total other expenses
|
(34,409
|
)
|
|
(45,260
|
)
|
||
Income (loss) before income taxes
|
63,601
|
|
|
(35,991
|
)
|
||
Income tax expense
|
(4,270
|
)
|
|
(150
|
)
|
||
Net income (loss)
|
59,331
|
|
|
(36,141
|
)
|
||
Other comprehensive income (loss):
|
|
|
|
||||
Foreign currency translation adjustments
|
(114
|
)
|
|
96
|
|
||
Hedging activities
|
(880
|
)
|
|
791
|
|
||
Total comprehensive income (loss)
|
$
|
58,337
|
|
|
$
|
(35,254
|
)
|
|
|
|
|
||||
Net income (loss) per share, basic
|
$
|
0.54
|
|
|
$
|
(0.34
|
)
|
Weighted average shares, basic
|
109,335
|
|
|
106,321
|
|
||
|
|
|
|
|
|
December 31,
|
|
December 31,
|
||||
|
|
2018
|
|
2017
|
||||
ASSETS
|
|
(Unaudited)
|
|
(Audited)
|
||||
Current Assets:
|
|
|
|
|
||||
Cash and cash equivalents
|
|
$
|
80,206
|
|
|
$
|
96,120
|
|
Trade and other accounts receivable, net
|
|
210,428
|
|
|
238,018
|
|
||
Inventories, net
|
|
35,669
|
|
|
33,437
|
|
||
Assets held for sale
|
|
176
|
|
|
—
|
|
||
Prepaid and other current assets
|
|
5,784
|
|
|
8,519
|
|
||
Total current assets
|
|
332,263
|
|
|
376,094
|
|
||
Property and equipment, net
|
|
531,319
|
|
|
468,000
|
|
||
Goodwill
|
|
132,524
|
|
|
134,967
|
|
||
Intangible assets
|
|
51,904
|
|
|
57,280
|
|
||
Other noncurrent assets
|
|
6,569
|
|
|
6,775
|
|
||
Total Assets
|
|
$
|
1,054,579
|
|
|
$
|
1,043,116
|
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
|
||||
Current liabilities:
|
|
|
|
|
||||
Accounts payable
|
|
$
|
106,702
|
|
|
$
|
92,348
|
|
Accrued expenses
|
|
101,539
|
|
|
135,175
|
|
||
Customer contract liabilities
|
|
60
|
|
|
5,000
|
|
||
Current maturities of capital lease obligations
|
|
4,928
|
|
|
3,097
|
|
||
Current maturities of long-term debt
|
|
2,776
|
|
|
1,339
|
|
||
Stock based compensation - current
|
|
4,281
|
|
|
4,281
|
|
||
Other current liabilities
|
|
294
|
|
|
914
|
|
||
Total current liabilities
|
|
220,580
|
|
|
242,154
|
|
||
Capital lease obligations, less current maturities
|
|
5,581
|
|
|
4,796
|
|
||
Long-term debt, net
(1)
less current maturities
|
|
337,954
|
|
|
273,715
|
|
||
Stock based compensation – non-current
|
|
—
|
|
|
4,281
|
|
||
Other non-current liabilities
|
|
3,283
|
|
|
5,078
|
|
||
Total non-current liabilities
|
|
346,818
|
|
|
287,870
|
|
||
Total liabilities
|
|
567,398
|
|
|
530,024
|
|
||
Shareholders’ equity:
|
|
|
|
|
||||
Stockholders’ equity
|
|
456,485
|
|
|
542,192
|
|
||
Retained earnings (deficit)
|
|
31,494
|
|
|
(27,372)
|
|
||
Accumulated other comprehensive income (loss)
|
|
(798)
|
|
|
(1,728)
|
|
||
Total shareholders’ equity
|
|
487,181
|
|
|
513,092
|
|
||
Total liabilities and shareholders’ equity
|
|
$
|
1,054,579
|
|
|
$
|
1,043,116
|
|
|
|
|
|
|
(1)
|
Net of unamortized deferred financing costs and unamortized debt discounts.
|
|
Three Months Ended
December 31, |
|
Three Months Ended
September 30, |
||||||||
|
2018
|
|
2017
|
|
2018
|
||||||
Completion Services:
|
|
|
|
|
|
||||||
Revenues
|
$
|
475,158
|
|
|
$
|
495,519
|
|
|
$
|
548,418
|
|
Cost of services
|
360,430
|
|
|
382,880
|
|
|
425,928
|
|
|||
Gross profit
|
114,728
|
|
|
112,639
|
|
|
122,490
|
|
|||
Depreciation, amortization and administrative expenses, and impairment
|
66,793
|
|
|
44,711
|
|
|
64,579
|
|
|||
Operating income
|
$
|
48,025
|
|
|
$
|
65,885
|
|
|
$
|
56,771
|
|
|
|
|
|
|
|
||||||
Average hydraulic fracturing fleets deployed
|
25.0
|
|
|
26.0
|
|
|
27.0
|
|
|||
Average hydraulic fracturing fleet utilization
|
88
|
%
|
|
100
|
%
|
|
89
|
%
|
|||
Wireline - fracturing fleet bundling percentages
|
79
|
%
|
|
78
|
%
|
|
77
|
%
|
|||
Average annualized revenue per fleet deployed
(1)
|
$
|
86,392
|
|
|
$
|
76,234
|
|
|
$
|
91,403
|
|
Average annualized adjusted gross profit per fleet deployed
(1)
|
$
|
20,860
|
|
|
$
|
17,316
|
|
|
$
|
20,453
|
|
Adjusted gross profit
|
$
|
114,728
|
|
|
$
|
112,554
|
|
|
$
|
122,717
|
|
|
|
|
|
|
|
||||||
Other Services
(2)
:
|
|
|
|
|
|
||||||
Revenues
|
$
|
11,391
|
|
|
$
|
5,971
|
|
|
$
|
10,490
|
|
Cost of services
|
12,224
|
|
|
6,216
|
|
|
10,871
|
|
|||
Gross loss
|
(833
|
)
|
|
(245
|
)
|
|
(381
|
)
|
|||
Depreciation, amortization and administrative expenses, and impairment
|
871
|
|
|
1,434
|
|
|
840
|
|
|||
Operating income (loss)
|
(1,704
|
)
|
|
1,697
|
|
|
(1,221
|
)
|
|||
Adjusted gross profit (loss)
|
$
|
(833
|
)
|
|
$
|
548
|
|
|
$
|
(381
|
)
|
|
|
|
|
|
|
(1)
|
For the fourth quarter of 2018, average annualized revenue per fleet deployed and average annualized adjusted gross profit per fleet deployed was calculated using the equivalent of
22.0
fully-utilized hydraulic fracturing fleets, which represents 88% utilization of the
Company's
25.0 average hydraulic fracturing fleets deployed.
|
(2)
|
Other Services segment includes exclusively the cementing division from January 1, 2018. The
Company’s workover rigs were sold during the third and fourth quarters of 2017. The Company’s coiled tubing assets were sold during the fourth quarter of 2017.
|
|
Year Ended
December 31, |
||||||
|
2018
|
|
2017
|
||||
Completion Services:
|
|
|
|
||||
Revenues
|
$
|
2,100,956
|
|
|
$
|
1,527,287
|
|
Cost of services
|
1,622,106
|
|
|
1,269,263
|
|
||
Gross profit
|
478,850
|
|
|
258,024
|
|
||
Depreciation, amortization and administrative expenses, and impairment
|
241,169
|
|
|
141,385
|
|
||
Operating income
|
$
|
234,756
|
|
|
$
|
115,691
|
|
|
|
|
|
||||
Average hydraulic fracturing fleets deployed
|
26.1
|
|
|
21.1
|
|
||
Average hydraulic fracturing fleet utilization
|
94
|
%
|
|
81
|
%
|
||
Wireline - fracturing fleet bundling percentages
|
78
|
%
|
|
70
|
%
|
||
Average annualized revenue per fleet deployed
(1)
|
$
|
85,405
|
|
|
$
|
72,383
|
|
Average annualized adjusted gross profit per fleet deployed
(1)
|
$
|
19,475
|
|
|
$
|
12,920
|
|
Adjusted gross profit
|
$
|
479,077
|
|
|
$
|
272,614
|
|
|
|
|
|
||||
Other Services
(2)
:
|
|
|
|
||||
Revenues
|
$
|
36,050
|
|
|
$
|
14,794
|
|
Cost of services
|
38,440
|
|
|
13,298
|
|
||
Gross profit (loss)
|
(2,390
|
)
|
|
1,496
|
|
||
Depreciation, amortization and administrative expenses, and impairment
|
4,428
|
|
|
5,757
|
|
||
Operating loss
|
(6,818
|
)
|
|
(197
|
)
|
||
Adjusted gross profit (loss)
|
$
|
(2,390
|
)
|
|
$
|
2,346
|
|
|
|
|
|
(1)
|
For 2018, average annualized revenue per fleet deployed and average annualized adjusted gross profit per fleet deployed were calculated using the equivalent of 24.0 and 22.0 fully-utilized fleets for the third quarter of 2018 and fourth quarter of 2018, respectively, which represents 89% utilization of the
Company's
27.0 average hydraulic fracturing fleets deployed in the third quarter of 2018 and 88% utilization of the
Company's
25.0 average hydraulic fracturing fleets deployed in the fourth quarter of 2018.
|
(2)
|
Other Services segment includes exclusively the cementing division from January 1, 2018. The
Company’s workover rigs were sold during the third and fourth quarters of 2017. The Company’s coiled tubing assets were sold during the fourth quarter of 2017.
|
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended December 31, 2018
|
||||||||||||||
|
Completion Services
|
|
Other Services
|
|
Corporate and Other
|
|
Total
|
||||||||
Net Income (loss)
|
$
|
48,025
|
|
|
$
|
(1,704
|
)
|
|
$
|
(40,193
|
)
|
|
$
|
6,128
|
|
Interest expense, net
|
—
|
|
|
—
|
|
|
6,219
|
|
|
6,219
|
|
||||
Income tax expense
|
—
|
|
|
—
|
|
|
(585
|
)
|
|
(585
|
)
|
||||
Depreciation and amortization
|
66,793
|
|
|
871
|
|
|
3,739
|
|
|
71,403
|
|
||||
EBITDA
|
$
|
114,818
|
|
|
$
|
(833
|
)
|
|
$
|
(30,820
|
)
|
|
$
|
83,165
|
|
Plus Management Adjustments:
|
|
|
|
|
|
|
|
||||||||
Non-cash stock compensation
(1)
|
—
|
|
|
—
|
|
|
5,242
|
|
|
5,242
|
|
||||
Adjusted EBITDA
|
$
|
114,818
|
|
|
$
|
(833
|
)
|
|
$
|
(25,578
|
)
|
|
$
|
88,407
|
|
Selling, general and administrative
|
—
|
|
|
—
|
|
|
28,466
|
|
|
28,466
|
|
||||
Gain on disposal of assets
|
(90
|
)
|
|
—
|
|
|
(32
|
)
|
|
(122
|
)
|
||||
Other expense
|
—
|
|
|
—
|
|
|
2,386
|
|
|
2,386
|
|
||||
Less Management Adjustments not associated with cost of services
|
—
|
|
|
—
|
|
|
(5,242
|
)
|
|
(5,242
|
)
|
||||
Adjusted gross profit (loss)
|
$
|
114,728
|
|
|
$
|
(833
|
)
|
|
$
|
—
|
|
|
$
|
113,895
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended September 31, 2018
|
||||||||||||||
|
Completion Services
|
|
Other Services
|
|
Corporate and Other
|
|
Total
|
||||||||
Net Income (loss)
|
$
|
56,771
|
|
|
$
|
(1,221
|
)
|
|
$
|
(24,771
|
)
|
|
$
|
30,779
|
|
Interest expense, net
|
—
|
|
|
—
|
|
|
5,978
|
|
|
5,978
|
|
||||
Income tax benefit
|
—
|
|
|
—
|
|
|
2,623
|
|
|
2,623
|
|
||||
Depreciation and amortization
|
64,579
|
|
|
840
|
|
|
2,868
|
|
|
68,287
|
|
||||
EBITDA
|
$
|
121,350
|
|
|
$
|
(381
|
)
|
|
$
|
(13,302
|
)
|
|
$
|
107,667
|
|
Plus Management Adjustments:
|
|
|
|
|
|
|
|
||||||||
Acquisition, integration and expansion
(1)
|
227
|
|
|
—
|
|
|
301
|
|
|
528
|
|
||||
Non-cash stock compensation
(2)
|
—
|
|
|
—
|
|
|
4,809
|
|
|
4,809
|
|
||||
Other
(3)
|
—
|
|
|
—
|
|
|
(12,127
|
)
|
|
(12,127
|
)
|
||||
Adjusted EBITDA
|
$
|
121,577
|
|
|
$
|
(381
|
)
|
|
$
|
(20,319
|
)
|
|
$
|
100,877
|
|
Selling, general and administrative
|
—
|
|
|
—
|
|
|
27,783
|
|
|
27,783
|
|
||||
(Gain) loss on disposal of assets
|
1,140
|
|
|
—
|
|
|
(27
|
)
|
|
1,113
|
|
||||
Other income
|
—
|
|
|
—
|
|
|
(14,454
|
)
|
|
(14,454
|
)
|
||||
Less Management Adjustments not associated with cost of services
|
—
|
|
|
—
|
|
|
7,017
|
|
|
7,017
|
|
||||
Adjusted gross profit (loss)
|
$
|
122,717
|
|
|
$
|
(381
|
)
|
|
$
|
—
|
|
|
$
|
122,336
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended December 31, 2017
|
||||||||||||||
|
Completion Services
|
|
Other Services
|
|
Corporate and Other
|
|
Total
|
||||||||
Net Income (loss)
|
$
|
65,885
|
|
|
$
|
1,697
|
|
|
$
|
(23,635
|
)
|
|
$
|
43,947
|
|
Interest expense, net
|
—
|
|
|
—
|
|
|
7,318
|
|
|
7,318
|
|
||||
Income tax expense
|
—
|
|
|
—
|
|
|
(1,712
|
)
|
|
(1,712
|
)
|
||||
Depreciation and amortization
|
44,711
|
|
|
1,434
|
|
|
3,819
|
|
|
49,964
|
|
||||
EBITDA
|
$
|
110,596
|
|
|
$
|
3,131
|
|
|
$
|
(14,210
|
)
|
|
$
|
99,517
|
|
Plus Management Adjustments:
|
|
|
|
|
|
|
|
||||||||
Acquisition, integration and expansion
(1)
|
(86
|
)
|
|
(3,377
|
)
|
|
(8,889
|
)
|
|
(12,352
|
)
|
||||
Offering-related expenses
(2)
|
—
|
|
|
—
|
|
|
1,184
|
|
|
1,184
|
|
||||
Commissioning costs
|
—
|
|
|
794
|
|
|
—
|
|
|
794
|
|
||||
Non-cash stock compensation
(3)
|
—
|
|
|
—
|
|
|
3,244
|
|
|
3,244
|
|
||||
Other
(4)
|
—
|
|
|
—
|
|
|
1,444
|
|
|
1,444
|
|
||||
Adjusted EBITDA
|
$
|
110,510
|
|
|
$
|
548
|
|
|
$
|
(17,227
|
)
|
|
$
|
93,831
|
|
Selling, general and administrative
|
—
|
|
|
—
|
|
|
24,611
|
|
|
24,611
|
|
||||
(Gain) loss on disposal of assets
|
2,044
|
|
|
(3,377
|
)
|
|
(1,085
|
)
|
|
(2,418
|
)
|
||||
Other income
|
—
|
|
|
—
|
|
|
(9,316
|
)
|
|
(9,316
|
)
|
||||
Less Management Adjustments not associated with cost of services
|
—
|
|
|
3,377
|
|
|
3,017
|
|
|
6,394
|
|
||||
Adjusted gross profit
|
$
|
112,554
|
|
|
$
|
548
|
|
|
$
|
—
|
|
|
$
|
113,102
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Year Ended December 31, 2018
|
||||||||||||||
|
Completion Services
|
|
Other Services
|
|
Corporate and Other
|
|
Total
|
||||||||
Net Income (loss)
|
$
|
234,756
|
|
|
$
|
(6,818
|
)
|
|
$
|
(168,607
|
)
|
|
$
|
59,331
|
|
Interest expense, net
|
—
|
|
|
—
|
|
|
33,504
|
|
|
33,504
|
|
||||
Income tax expense
|
—
|
|
|
—
|
|
|
4,270
|
|
|
4,270
|
|
||||
Depreciation and amortization
|
241,169
|
|
|
4,428
|
|
|
13,548
|
|
|
259,145
|
|
||||
EBITDA
|
$
|
475,925
|
|
|
$
|
(2,390
|
)
|
|
$
|
(117,285
|
)
|
|
$
|
356,250
|
|
Plus Management Adjustments:
|
|
|
|
|
|
|
|
||||||||
Acquisition, integration and expansion
(1)
|
227
|
|
|
—
|
|
|
16,382
|
|
|
16,609
|
|
||||
Offering-related expenses
(2)
|
—
|
|
|
—
|
|
|
12,969
|
|
|
12,969
|
|
||||
Non-cash stock compensation
(3)
|
—
|
|
|
—
|
|
|
17,166
|
|
|
17,166
|
|
||||
Other
(4)
|
—
|
|
|
—
|
|
|
(11,138
|
)
|
|
(11,138
|
)
|
||||
Adjusted EBITDA
|
$
|
476,152
|
|
|
$
|
(2,390
|
)
|
|
$
|
(81,906
|
)
|
|
$
|
391,856
|
|
Selling, general and administrative
|
—
|
|
|
—
|
|
|
114,258
|
|
|
114,258
|
|
||||
Loss on disposal of assets
|
2,925
|
|
|
—
|
|
|
2,122
|
|
|
5,047
|
|
||||
Other expense
|
—
|
|
|
—
|
|
|
905
|
|
|
905
|
|
||||
Less Management Adjustments not associated with cost of services
|
—
|
|
|
—
|
|
|
(35,379
|
)
|
|
(35,379
|
)
|
||||
Adjusted gross profit (loss)
|
$
|
479,077
|
|
|
$
|
(2,390
|
)
|
|
$
|
—
|
|
|
$
|
476,687
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Year Ended December 31, 2017
|
||||||||||||||
|
Completion Services
|
|
Other Services
|
|
Corporate and Other
|
|
Total
|
||||||||
Net Income (loss)
|
$
|
115,692
|
|
|
$
|
(197
|
)
|
|
$
|
(151,636
|
)
|
|
$
|
(36,141
|
)
|
Interest expense, net
|
—
|
|
|
—
|
|
|
59,223
|
|
|
59,223
|
|
||||
Income tax expense
|
—
|
|
|
—
|
|
|
150
|
|
|
150
|
|
||||
Depreciation and amortization
|
141,385
|
|
|
5,757
|
|
|
12,138
|
|
|
159,280
|
|
||||
EBITDA
|
$
|
257,077
|
|
|
$
|
5,560
|
|
|
$
|
(80,125
|
)
|
|
$
|
182,512
|
|
Plus Management Adjustments:
|
|
|
|
|
|
|
|
||||||||
Acquisition, integration and expansion
(1)
|
1,750
|
|
|
(3,320
|
)
|
|
(3,104
|
)
|
|
(4,674
|
)
|
||||
Offering-related expenses
(2)
|
1,266
|
|
|
—
|
|
|
5,803
|
|
|
7,069
|
|
||||
Commissioning costs
|
11,574
|
|
|
794
|
|
|
197
|
|
|
12,565
|
|
||||
Non-cash stock compensation
(3)
|
—
|
|
|
—
|
|
|
10,578
|
|
|
10,578
|
|
||||
Other
(4)
|
—
|
|
|
(900
|
)
|
|
7,375
|
|
|
6,475
|
|
||||
Adjusted EBITDA
|
$
|
271,667
|
|
|
$
|
2,134
|
|
|
$
|
(59,276
|
)
|
|
$
|
214,525
|
|
Selling, general and administrative
|
—
|
|
|
—
|
|
|
93,526
|
|
|
93,526
|
|
||||
(Gain) loss on disposal of assets
|
947
|
|
|
(4,064
|
)
|
|
562
|
|
|
(2,555
|
)
|
||||
Other income
|
—
|
|
|
—
|
|
|
(13,963
|
)
|
|
(13,963
|
)
|
||||
Less Management Adjustments not associated with cost of services
|
—
|
|
|
4,276
|
|
|
(20,849
|
)
|
|
(16,573
|
)
|
||||
Adjusted gross profit (loss)
|
$
|
272,614
|
|
|
$
|
2,346
|
|
|
$
|
—
|
|
|
$
|
274,960
|
|
|
|
|
|
|
|
|
|