Contacts:
|
Select Water Solutions
|
|
Three months ended,
|
Six months ended June 30,
|
|||||||||||||||||||
June 30, 2024
|
March 31, 2024
|
June 30, 2023
|
2024
|
2023
|
||||||||||||||||
Revenue
|
||||||||||||||||||||
Water Services
|
$
|
230,008
|
$
|
228,307
|
$
|
264,597
|
$
|
458,315
|
$
|
539,275
|
||||||||||
Water Infrastructure
|
68,564
|
63,508
|
55,277
|
132,072
|
110,743
|
|||||||||||||||
Chemical Technologies
|
66,559
|
74,733
|
84,754
|
141,292
|
171,202
|
|||||||||||||||
Total revenue
|
365,131
|
366,548
|
404,628
|
731,679
|
821,220
|
|||||||||||||||
Costs of revenue
|
||||||||||||||||||||
Water Services
|
178,308
|
181,532
|
206,576
|
359,840
|
426,517
|
|||||||||||||||
Water Infrastructure
|
33,581
|
33,692
|
34,392
|
67,273
|
68,726
|
|||||||||||||||
Chemical Technologies
|
55,641
|
61,755
|
67,303
|
117,396
|
137,012
|
|||||||||||||||
Depreciation, amortization and accretion
|
37,445
|
36,892
|
35,183
|
74,337
|
68,126
|
|||||||||||||||
Total costs of revenue
|
304,975
|
313,871
|
343,454
|
618,846
|
700,381
|
|||||||||||||||
Gross profit
|
60,156
|
52,677
|
61,174
|
112,833
|
120,839
|
|||||||||||||||
Operating expenses
|
||||||||||||||||||||
Selling, general and administrative
|
38,981
|
43,980
|
34,335
|
82,961
|
70,164
|
|||||||||||||||
Depreciation and amortization
|
748
|
1,258
|
739
|
2,006
|
1,334
|
|||||||||||||||
Impairments and abandonments
|
46
|
45
|
356
|
91
|
11,522
|
|||||||||||||||
Lease abandonment costs
|
17
|
389
|
9
|
406
|
85
|
|||||||||||||||
Total operating expenses
|
39,792
|
45,672
|
35,439
|
85,464
|
83,105
|
|||||||||||||||
Income from operations
|
20,364
|
7,005
|
25,735
|
27,369
|
37,734
|
|||||||||||||||
Other income (expense)
|
||||||||||||||||||||
Gain (loss) on sales of property and equipment and divestitures, net
|
382
|
325
|
(1,246
|
)
|
707
|
1,665
|
||||||||||||||
Interest expense, net
|
(2,026
|
)
|
(1,272
|
)
|
(2,042
|
)
|
(3,298
|
)
|
(3,525
|
)
|
||||||||||
Other
|
42
|
(282
|
)
|
873
|
(240
|
)
|
1,715
|
|||||||||||||
Income before income tax expense and equity in gains (losses) of unconsolidated entities
|
18,762
|
5,776
|
23,320
|
24,538
|
37,589
|
|||||||||||||||
Income tax expense
|
(3,959
|
)
|
(1,452
|
)
|
(387
|
)
|
(5,411
|
)
|
(585
|
)
|
||||||||||
Equity in gains (losses) of unconsolidated entities
|
96
|
(449
|
)
|
(372
|
)
|
(353
|
)
|
(738
|
)
|
|||||||||||
Net income
|
14,899
|
3,875
|
22,561
|
18,774
|
36,266
|
|||||||||||||||
Less: net income attributable to noncontrolling interests
|
(2,031
|
)
|
(250
|
)
|
(2,446
|
)
|
(2,281
|
)
|
(3,804
|
)
|
||||||||||
Net income attributable to Select Water Solutions, Inc.
|
$
|
12,868
|
$
|
3,625
|
$
|
20,115
|
$
|
16,493
|
$
|
32,462
|
||||||||||
|
||||||||||||||||||||
Net income per share attributable to common stockholders:
|
||||||||||||||||||||
Class A—Basic
|
$
|
0.13
|
$
|
0.04
|
$
|
0.20
|
$
|
0.17
|
$
|
0.31
|
||||||||||
Class B—Basic
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||||
|
||||||||||||||||||||
Net income per share attributable to common stockholders:
|
||||||||||||||||||||
Class A—Diluted
|
$
|
0.13
|
$
|
0.04
|
$
|
0.20
|
$
|
0.16
|
$
|
0.31
|
||||||||||
Class B—Diluted
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
June 30, 2024
|
March 31, 2024
|
December 31, 2023
|
||||||||||
Assets
|
||||||||||||
Current assets
|
||||||||||||
Cash and cash equivalents
|
$
|
16,417
|
$
|
12,753
|
$
|
57,083
|
||||||
Accounts receivable trade, net of allowance for credit losses
|
295,115
|
323,113
|
322,611
|
|||||||||
Accounts receivable, related parties
|
98
|
330
|
171
|
|||||||||
Inventories
|
37,501
|
37,636
|
38,653
|
|||||||||
Prepaid expenses and other current assets
|
35,142
|
37,886
|
35,541
|
|||||||||
Total current assets
|
384,273
|
411,718
|
454,059
|
|||||||||
Property and equipment
|
1,312,239
|
1,242,133
|
1,144,989
|
|||||||||
Accumulated depreciation
|
(663,284
|
)
|
(650,952
|
)
|
(627,408
|
)
|
||||||
Total property and equipment, net
|
648,955
|
591,181
|
517,581
|
|||||||||
Right-of-use assets, net
|
42,293
|
42,931
|
39,504
|
|||||||||
Goodwill
|
36,664
|
31,202
|
4,683
|
|||||||||
Other intangible assets, net
|
126,834
|
127,649
|
116,189
|
|||||||||
Deferred tax assets, net
|
54,529
|
60,489
|
61,617
|
|||||||||
Other long-term assets
|
29,572
|
26,137
|
24,557
|
|||||||||
Total assets
|
$
|
1,323,120
|
$
|
1,291,307
|
$
|
1,218,190
|
||||||
Liabilities and Equity
|
||||||||||||
Current liabilities
|
||||||||||||
Accounts payable
|
$
|
36,746
|
$
|
54,389
|
$
|
42,582
|
||||||
Accrued accounts payable
|
72,493
|
62,833
|
66,182
|
|||||||||
Accounts payable and accrued expenses, related parties
|
3,251
|
4,227
|
4,086
|
|||||||||
Accrued salaries and benefits
|
24,342
|
17,692
|
28,401
|
|||||||||
Accrued insurance
|
17,399
|
17,227
|
19,720
|
|||||||||
Sales tax payable
|
2,493
|
2,973
|
1,397
|
|||||||||
Current portion of tax receivable agreements liabilities
|
469
|
469
|
469
|
|||||||||
Accrued expenses and other current liabilities
|
38,282
|
35,800
|
33,511
|
|||||||||
Current operating lease liabilities
|
16,934
|
16,241
|
15,005
|
|||||||||
Current portion of finance lease obligations
|
199
|
196
|
194
|
|||||||||
Total current liabilities
|
212,608
|
212,047
|
211,547
|
|||||||||
Long-term tax receivable agreements liabilities
|
37,718
|
37,718
|
37,718
|
|||||||||
Long-term operating lease liabilities
|
37,938
|
39,667
|
37,799
|
|||||||||
Long-term debt
|
90,000
|
75,000
|
—
|
|||||||||
Other long-term liabilities
|
42,726
|
38,554
|
38,954
|
|||||||||
Total liabilities
|
420,990
|
402,986
|
326,018
|
|||||||||
Commitments and contingencies
|
||||||||||||
Class A common stock, $0.01 par value
|
1,028
|
1,027
|
1,022
|
|||||||||
Class B common stock, $0.01 par value
|
162
|
162
|
162
|
|||||||||
Preferred stock, $0.01 par value
|
—
|
—
|
—
|
|||||||||
Additional paid-in capital
|
1,001,123
|
1,001,967
|
1,088,095
|
|||||||||
Accumulated deficit
|
(220,298
|
)
|
(233,166
|
)
|
(236,791
|
)
|
||||||
Total stockholders’ equity
|
782,015
|
769,990
|
772,488
|
|||||||||
Noncontrolling interests
|
120,115
|
118,331
|
119,684
|
|||||||||
Total equity
|
902,130
|
888,321
|
892,172
|
|||||||||
Total liabilities and equity
|
$
|
1,323,120
|
$
|
1,291,307
|
$
|
1,218,190
|
Three months ended
|
Six months ended
|
|||||||||||||||||||
|
June 30, 2024
|
March 31, 2024
|
June 30, 2023
|
June 30, 2024
|
June 30, 2023
|
|||||||||||||||
Cash flows from operating activities
|
||||||||||||||||||||
Net income
|
$
|
14,899
|
$
|
3,875
|
$
|
22,561
|
$
|
18,774
|
$
|
36,266
|
||||||||||
Adjustments to reconcile net income to net cash provided by operating activities
|
||||||||||||||||||||
Depreciation, amortization and accretion
|
38,193
|
38,150
|
35,922
|
76,343
|
69,460
|
|||||||||||||||
Deferred tax expense (benefit)
|
3,792
|
1,129
|
(37
|
)
|
4,921
|
(43
|
)
|
|||||||||||||
(Gain) loss on disposal of property and equipment and divestitures
|
(382
|
)
|
(325
|
)
|
1,246
|
(707
|
)
|
(1,665
|
)
|
|||||||||||
Equity in (gains) losses of unconsolidated entities
|
(96
|
)
|
449
|
372
|
353
|
738
|
||||||||||||||
Bad debt expense
|
731
|
596
|
856
|
1,327
|
2,831
|
|||||||||||||||
Amortization of debt issuance costs
|
122
|
122
|
122
|
244
|
244
|
|||||||||||||||
Inventory adjustments
|
(400
|
)
|
(33
|
)
|
367
|
(433
|
)
|
442
|
||||||||||||
Equity-based compensation
|
6,201
|
6,359
|
4,809
|
12,560
|
7,773
|
|||||||||||||||
Impairments and abandonments
|
46
|
45
|
356
|
91
|
11,522
|
|||||||||||||||
Other operating items, net
|
655
|
312
|
(425
|
)
|
967
|
(643
|
)
|
|||||||||||||
Changes in operating assets and liabilities
|
||||||||||||||||||||
Accounts receivable
|
31,298
|
128
|
61,308
|
31,426
|
(3,614
|
)
|
||||||||||||||
Prepaid expenses and other assets
|
1,222
|
(2,180
|
)
|
(1,753
|
)
|
(958
|
)
|
(7,184
|
)
|
|||||||||||
Accounts payable and accrued liabilities
|
(13,167
|
)
|
(16,498
|
)
|
(23,739
|
)
|
(29,665
|
)
|
(32,178
|
)
|
||||||||||
Net cash provided by operating activities
|
83,114
|
32,129
|
101,965
|
115,243
|
83,949
|
|||||||||||||||
Cash flows from investing activities
|
||||||||||||||||||||
Purchase of property and equipment
|
(49,113
|
)
|
(33,763
|
)
|
(39,350
|
)
|
(82,876
|
)
|
(67,235
|
)
|
||||||||||
Purchase of equity-method investments
|
—
|
—
|
(500
|
)
|
—
|
(500
|
)
|
|||||||||||||
Acquisitions, net of cash received
|
(41,477
|
)
|
(108,311
|
)
|
(4,000
|
)
|
(149,788
|
)
|
(13,418
|
)
|
||||||||||
Proceeds received from sales of property and equipment
|
3,379
|
5,166
|
3,077
|
8,545
|
9,801
|
|||||||||||||||
Net cash used in investing activities
|
(87,211
|
)
|
(136,908
|
)
|
(40,773
|
)
|
(224,119
|
)
|
(71,352
|
)
|
||||||||||
Cash flows from financing activities
|
||||||||||||||||||||
Borrowings from revolving line of credit
|
52,500
|
90,000
|
28,500
|
142,500
|
105,250
|
|||||||||||||||
Payments on revolving line of credit
|
(37,500
|
)
|
(15,000
|
)
|
(39,000
|
)
|
(52,500
|
)
|
(56,250
|
)
|
||||||||||
Payments of finance lease obligations
|
(48
|
)
|
(66
|
)
|
(5
|
)
|
(114
|
)
|
(10
|
)
|
||||||||||
Dividends and distributions paid
|
(7,034
|
)
|
(7,487
|
)
|
(5,880
|
)
|
(14,521
|
)
|
(12,086
|
)
|
||||||||||
Distributions to noncontrolling interests
|
—
|
—
|
(1,581
|
)
|
—
|
(1,581
|
)
|
|||||||||||||
Contributions from noncontrolling interests
|
—
|
—
|
—
|
—
|
4,950
|
|||||||||||||||
Repurchase of common stock
|
(156
|
)
|
(6,996
|
)
|
(38,694
|
)
|
(7,152
|
)
|
(49,629
|
)
|
||||||||||
Net cash provided by (used in) financing activities
|
7,762
|
60,451
|
(56,660
|
)
|
68,213
|
(9,356
|
)
|
|||||||||||||
Effect of exchange rate changes on cash
|
(1
|
)
|
(2
|
)
|
2
|
(3
|
)
|
(1
|
)
|
|||||||||||
Net increase (decrease) in cash and cash equivalents
|
3,664
|
(44,330
|
)
|
4,534
|
(40,666
|
)
|
3,240
|
|||||||||||||
Cash and cash equivalents, beginning of period
|
12,753
|
57,083
|
6,028
|
57,083
|
7,322
|
|||||||||||||||
Cash and cash equivalents, end of period
|
$
|
16,417
|
$
|
12,753
|
$
|
10,562
|
$
|
16,417
|
$
|
10,562
|
Three months ended
|
||||||||||||
June 30, 2024
|
March 31, 2024
|
June 30, 2023
|
||||||||||
(unaudited) (in thousands)
|
||||||||||||
Net cash provided by operating activities
|
$
|
83,114
|
$
|
32,129
|
$
|
101,965
|
||||||
Purchase of property and equipment
|
(49,113
|
)
|
(33,763
|
)
|
(39,350
|
)
|
||||||
Proceeds received from sale of property and equipment
|
3,379
|
5,166
|
3,077
|
|||||||||
Free cash flow
|
$
|
37,380
|
$
|
3,532
|
$
|
65,692
|
Three months ended,
|
||||||||||||
June 30, 2024
|
March 31, 2024
|
June 30, 2023
|
||||||||||
(unaudited) (in thousands)
|
||||||||||||
Net income
|
$
|
14,899
|
$
|
3,875
|
$
|
22,651
|
||||||
Interest expense, net
|
2,026
|
1,272
|
2,042
|
|||||||||
Income tax expense
|
3,959
|
1,452
|
387
|
|||||||||
Depreciation, amortization and accretion
|
38,193
|
38,150
|
35,922
|
|||||||||
EBITDA
|
59,077
|
44,749
|
60,912
|
|||||||||
Trademark abandonment and other impairments
|
46
|
45
|
356
|
|||||||||
Non-cash loss on sale of assets or subsidiaries
|
1,432
|
1,748
|
1,426
|
|||||||||
Non-cash compensation expenses
|
6,201
|
6,359
|
4,809
|
|||||||||
Non-recurring transaction and rebranding costs
|
2,866
|
4,929
|
1,963
|
|||||||||
Non-recurring severance expense
|
—
|
648
|
—
|
|||||||||
Lease abandonment costs
|
17
|
389
|
9
|
|||||||||
Equity in (gains) losses of unconsolidated entities
|
(96
|
)
|
449
|
372
|
||||||||
Other
|
104
|
442
|
(1
|
)
|
||||||||
Adjusted EBITDA
|
$
|
69,647
|
$
|
59,758
|
$
|
69,846
|
Three months ended,
|
||||||||||||
June 30, 2024
|
March 31, 2024
|
June 30, 2023
|
||||||||||
(unaudited) (in thousands)
|
||||||||||||
Gross profit by segment
|
||||||||||||
Water services
|
$
|
30,688
|
$
|
25,661
|
$
|
34,881
|
||||||
Water infrastructure
|
20,354
|
15,915
|
11,512
|
|||||||||
Chemical technologies
|
9,114
|
11,101
|
14,782
|
|||||||||
As reported gross profit
|
60,156
|
52,677
|
61,175
|
|||||||||
|
||||||||||||
Plus D&A
|
||||||||||||
Water services
|
21,012
|
21,114
|
23,140
|
|||||||||
Water infrastructure
|
14,629
|
13,901
|
9,373
|
|||||||||
Chemical technologies
|
1,804
|
1,877
|
2,669
|
|||||||||
Total D&A
|
37,445
|
36,892
|
35,182
|
|||||||||
|
||||||||||||
Gross profit before D&A
|
$
|
97,601
|
$
|
89,569
|
$
|
96,357
|
||||||
|
||||||||||||
Gross profit before D&A by segment
|
||||||||||||
Water services
|
51,700
|
46,775
|
58,021
|
|||||||||
Water infrastructure
|
34,983
|
29,816
|
20,885
|
|||||||||
Chemical technologies
|
10,918
|
12,978
|
17,451
|
|||||||||
Total gross profit before D&A
|
$
|
97,601
|
$
|
89,569
|
$
|
96,357
|
||||||
|
||||||||||||
Gross margin before D&A by segment
|
||||||||||||
Water services
|
22.5
|
%
|
20.5
|
%
|
21.9
|
%
|
||||||
Water infrastructure
|
51.0
|
%
|
46.9
|
%
|
37.8
|
%
|
||||||
Chemical technologies
|
16.4
|
%
|
17.4
|
%
|
20.6
|
%
|
||||||
Total gross margin before D&A
|
26.7
|
%
|
24.4
|
%
|
23.8
|
%
|