Try our mobile app

Published: 2022-02-17 00:00:00 ET
<<<  go to NR company page
HTTP/1.1 200 OK HTTP/1.1 200 OK X-Crawlera-Slave: 91.197.39.147:8800 X-Crawlera-Version: 1.60.1 accept-ranges: bytes content-type: text/html last-modified: Thu, 17 Feb 2022 21:30:19 GMT server: AmazonS3 x-amz-id-2: pAkif777UBYAcqyiifvGIEo/DTLC18b+XcX5dm8hE1ibyEe9oftYgHm0VVerPxW7bguEyztUv24= x-amz-meta-mode: 33188 x-amz-meta-s3cmd-attrs: uid:504/gname:fitrprnt/uname:fitrprnt/gid:504/mode:33184/mtime:1645133400/atime:1645133400/md5:438af2effa4fb3330f5f2e51425b8188/ctime:1645133414 x-amz-replication-status: COMPLETED x-amz-request-id: 3ZG8Q689KFK56F20 x-amz-version-id: oqWADZIrs1Bn0P_yQUmdpcurYOep3nvl x-content-type-options: nosniff x-frame-options: SAMEORIGIN x-xss-protection: 1; mode=block x-akamai-transformed: 9 16059 0 pmb=mTOE,2 expires: Thu, 06 Apr 2023 17:16:02 GMT cache-control: max-age=0, no-cache, no-store pragma: no-cache date: Thu, 06 Apr 2023 17:16:02 GMT vary: Accept-Encoding akamai-x-true-ttl: -1 strict-transport-security: max-age=31536000 ; includeSubDomains ; preload set-cookie: ak_bmsc=23A6402A0EF55B9F941953DCA465335B~000000000000000000000000000000~YAAQjDxRaP+u9E+HAQAA93ORVxMqcfJhp53KRZlL4mXsCvpzTRuTdGS5CpURZ2XyiXCddRtEdk+xy/HX6b9Z16dWFD5XrSqo19hBrS/fZ39AgSYH5aEN6Yoti1+2NlfCMEJTjFzrmD0Ke75ngFgUm8UEhugDVrX2lDrTIZhxV9hBRNrHqWBtD/i7CumnSzr0RahlGhMqzCyP31W6yV3nyEN2P//BM1Wg8WHAQ111NnqiAIaj2+7eNxW0kTr5o8vdj8PmnsjPkXfwCgZGzk1EjZkujqrqhW842huEf9F9SVAgLVIOx6XgrUAVEO72OVH3tjj4Oz1uW5r/4Oz8Zja8RXpUlT7wJhuE1F+8auC2QnUafkiokvpas+wc0uerN670EhLOfyJ1Bw==; Domain=.sec.gov; Path=/; Expires=Thu, 06 Apr 2023 19:16:02 GMT; Max-Age=7200; HttpOnly set-cookie: bm_mi=5D641B31B0B3C58C9919C19F5B8CF7CB~YAAQjDxRaACv9E+HAQAA93ORVxPBxnqSPQSm5NxN8DueDHtFJdT5LtIktvF+eWFjDBba7fOfTgnU99R3Y5b3BeeSfUThqgzzFlMYZFvo4fijIlJK7EhKgV/iSnWgZmdKxBgWf/XXUJLyczfaV5klgc32qSTusmT70Dk3U2bmywkNqxzezs50yx/MF9v/fRObSNzTn89Iz7yi7luA42iTyrJPOma+MgIS32wcwvS2+C+5bFeFkTNe+CikcwJJtMybf31UVvbFp0eVUKdsKuOUbwCahXUv9SQxVUG+rqUD5cIvUCMEzFg3Ub6Ga/yjuvTP/2C6VGgaiQEZ+g+LoQU8XOIM5SXU77FcHH/KpBMdzkwh1/CMXuO9p0i76A59DYfxrprelVCKOzAAwyLOpQ==~1; Domain=.sec.gov; Path=/; Expires=Thu, 06 Apr 2023 17:16:02 GMT; Max-Age=0; Secure Transfer-Encoding: chunked Proxy-Connection: close Connection: close EX-99.1 2 a2021q48k-erex991.htm EX-99.1 Document

Exhibit 99.1
newparklogo2020.jpg
     NEWS RELEASE
Contacts: Gregg Piontek
Senior Vice President and Chief Financial Officer
Newpark Resources, Inc.
gpiontek@newpark.com
281-362-6800
 FOR IMMEDIATE RELEASE
NEWPARK RESOURCES REPORTS FOURTH QUARTER 2021 RESULTS
Revenues improve 18% sequentially; Fluids Systems returns to profitability
Company provides update on ongoing strategic portfolio review

THE WOODLANDS, TX – February 17, 2022 – Newpark Resources, Inc. (NYSE: NR) (“Newpark” or the “Company”) today announced results for its fourth quarter ended December 31, 2021. Total revenues for the fourth quarter of 2021 were $179.6 million compared to $151.8 million for the third quarter of 2021 and $129.7 million for the fourth quarter of 2020. Net loss for the fourth quarter of 2021 was $3.7 million, or ($0.04) per share, compared to net loss of $10.5 million, or ($0.11) per share, for the third quarter of 2021, and net loss of $18.4 million, or ($0.20) per share, for the fourth quarter of 2020.
Fourth quarter 2021 operating results include $0.02 per share in after-tax charges including the impact of $0.9 million of pre-tax restructuring related charges in the Fluids Systems segment and $0.9 million of incremental pre-tax expenses in the Industrial Solutions segment related to a multi-year sales tax audit and insurance reserves.
Paul Howes, Newpark’s Chief Executive Officer, stated, “Our fourth quarter results reflect the benefit of our continued expansion in the power transmission market, as well as the improving market dynamics in the global oil and gas sector. Consolidated revenues increased 18% sequentially to $180 million in the fourth quarter, benefiting from strong growth in both the Industrial Solutions and Fluids Systems segments.
“The Industrial Solutions segment generated $52 million of revenues in the fourth quarter, reflecting an 18% sequential improvement, benefiting from the anticipated year-end strength for Site and Access Solutions product sales into the utilities sector. The Industrial Solutions segment operating margin declined modestly to 16% in the fourth quarter, impacted by the anticipated headwind from elevated raw materials costs and the lack of industrial blending production volume, as well as the elevated expenses associated with the sales tax audit and insurance reserves.”
Howes continued, “The Fluids Systems segment revenues also improved 18% sequentially, driven by broad-based growth across most of our key markets. In North America, revenues improved by 17% sequentially to $83 million, including 21% sequential growth from both U.S. land and Canada. These improvements were partially offset by a $2 million decline in the Gulf of Mexico, driven by further project delays with a primary customer experiencing drillship mechanical issues. International revenues improved 21% sequentially to $45 million in the fourth quarter, driven primarily by increased activities in North Africa. As a result of the revenue improvement and ongoing cost reduction efforts, the Fluids Systems segment returned to positive operating income, despite incurring the restructuring charges. Corporate office expenses were also elevated in the fourth quarter, primarily reflecting higher long-term incentive expense driven by the Company’s share price performance relative to our peer group, as well as increased legal and professional expenses, primarily attributable to M&A activity and the restructuring of certain subsidiary legal entities within Europe.
1


“Regarding cash flows, operating activities used cash of $17 million in the fourth quarter, including a $35 million increase in receivables driven by the higher revenue level. Receivable DSO’s remained elevated in the fourth quarter, due in part to the timing of large projects and product sales within the quarter, though we expect DSO’s will normalize in the first quarter and provide a favorable tailwind for cash generation,” added Howes. “Net cash used in investing activities were $10 million in the fourth quarter, including $13 million to fund a strategic acquisition in the Industrial Solutions segment which expands our geographic reach in the Northeast and strengthens our utility industry customer base.”
Strategic Review Update
As part of the ongoing business and portfolio review, the Company announced that the Board of Directors recently approved two near-term actions intended to enhance liquidity available for investment in higher returning businesses, as the Company remains focused on taking the necessary steps to improve returns on invested capital and enhance long-term value for shareholders. These actions include winding down our industrial blending operations in the next few months and pursuing the sale of the industrial blending and warehouse facility and related equipment located in Conroe, Texas. Industrial blending contributed $9 million of revenues in 2021 while incurring a $2 million operating loss and ended the year with roughly $20 million of net capital employed. As a result of the plan to exit and dispose of the assets used in the Industrial Blending business, we may incur pre-tax charges in the range of approximately $4 million to $8 million primarily related to the non-cash impairment of long-lived assets, which we expect to recognize in the first quarter of 2022.
Second, the Company will explore strategic options for the U.S. mineral grinding business, which supplies ground barite and other minerals to the U.S. Fluids Systems business, as well as to third parties in the oil and gas and industrial markets. The mineral grinding business contributed total third-party revenues of $36 million in 2021 yielding approximately break-even operating income and ended the year with $47 million of net capital employed, including roughly $25 million of net working capital.
Segment Results
The Fluids Systems segment generated revenues of $127.9 million for the fourth quarter of 2021 compared to $108.0 million for the third quarter of 2021 and $79.4 million for the fourth quarter of 2020. Segment operating income was $0.9 million for the fourth quarter of 2021 compared to an operating loss of $6.6 million for the third quarter of 2021 and an operating loss of $20.1 million for the fourth quarter of 2020. Operating income for the fourth quarter of 2021 includes $0.9 million of charges primarily related to facility exit and severance costs. Operating loss for the third quarter of 2021 includes $4.0 million of charges primarily related to self-insured costs associated with Hurricane Ida damage to our Fourchon, Louisiana Fluids Systems operating base, facility exit, and severance costs. Operating loss for the fourth quarter of 2020 includes $11.2 million of net charges, primarily related to our exit from Brazil including $11.7 million of charges for the non-cash recognition of cumulative foreign currency translation losses.
The Industrial Solutions segment generated revenues of $51.7 million for the fourth quarter of 2021 compared to $43.8 million for the third quarter of 2021 and $50.3 million for the fourth quarter of 2020. Segment operating income was $8.4 million for the fourth quarter of 2021 compared to operating income of $8.1 million for the third quarter of 2021 and operating income of $9.5 million for the fourth quarter of 2020. Operating income for the fourth quarter of 2021 includes $0.9 million of incremental pre-tax expenses related to a multi-year sales tax audit and insurance reserves.


2


Conference Call
Newpark has scheduled a conference call to discuss fourth quarter 2021 results and its near-term operational outlook, which will be broadcast live over the Internet, on Friday, February 18, 2022 at 10:00 a.m. Eastern Time / 9:00 a.m. Central Time. To participate in the call, dial 412-902-0030 and ask for the Newpark Resources call at least 10 minutes prior to the start time, or access it live over the Internet at www.newpark.com. For those who cannot listen to the live call, a replay will be available through March 4, 2022 and may be accessed by dialing 201-612-7415 and using pass code 13726215#. Also, an archive of the webcast will be available shortly after the call at www.newpark.com for 90 days.
Newpark Resources, Inc. is a geographically diversified supplier providing products, as well as rentals and services to a variety of industries, including oil and gas exploration, electrical transmission & distribution, pipeline, renewable energy, petrochemical, construction, and other industries. For more information, visit our website at www.newpark.com. 
This news release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, as amended. All statements other than statements of historical facts are forward-looking statements. Words such as “will,” “may,” “could,” “would,” “should,” “anticipates,” “believes,” “estimates,” “expects,” “plans,” “intends,” and similar expressions are intended to identify these forward-looking statements but are not the exclusive means of identifying them. These statements are not guarantees that our expectations will prove to be correct and involve a number of risks, uncertainties, and assumptions. Many factors, including those discussed more fully elsewhere in this release and in documents filed with the Securities and Exchange Commission by Newpark, particularly its Annual Report on Form 10-K for the year ended December 31, 2020, and its Quarterly Reports on Form 10-Q as well as others, could cause actual plans or results to differ materially from those expressed in, or implied by, these statements. These risk factors include, but are not limited to, risks related to the COVID-19 pandemic; the worldwide oil and natural gas industry; our customer concentration and reliance on the U.S. exploration and production market; our international operations; operating hazards present in the oil and natural gas industry and substantial liability claims, including catastrophic well incidents; our contracts that can be terminated or downsized by our customers without penalty; our product offering expansion; our ability to attract, retain and develop qualified leaders, key employees and skilled personnel; the availability of raw materials; business acquisitions and capital investments; our market competition; technological developments and intellectual property in our industry; severe weather, natural disasters, and seasonality; our cost and continued availability of borrowed funds, including noncompliance with debt covenants; environmental laws and regulations; our legal compliance; the inherent limitations of insurance coverage; income taxes; cybersecurity breaches or business system disruptions; our ability to maintain compliance with the New York Stock Exchange’s continued listing requirements; and our amended and restated bylaws, which could limit our stockholders’ ability to obtain what such stockholders believe to be a favorable judicial forum for disputes with us or our directors, officers or other employees. There can be no assurances that the ongoing portfolio review will result in any transaction, and no specific timeline has been established for the completion of the portfolio review. We assume no obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by securities laws. Newpark's filings with the Securities and Exchange Commission can be obtained at no charge at www.sec.gov, as well as through our website at www.newpark.com.

3


Newpark Resources, Inc.
Condensed Consolidated Statements of Operations
(Unaudited)
Three Months EndedTwelve Months Ended
(In thousands, except per share data)December 31,
2021
September 30,
2021
December 31,
2020
December 31,
2021
December 31,
2020
Revenues$179,563 $151,797 $129,705 $614,781 $492,625 
Cost of revenues153,182 132,273 115,583 529,552 473,258 
Selling, general and administrative expenses26,690 23,864 20,374 94,445 86,604 
Other operating (income) loss, net(250)1,723 (1,424)(391)(3,330)
Impairments— — 11,689 — 14,727 
Operating loss(59)(6,063)(16,517)(8,825)(78,634)
Foreign currency exchange (gain) loss(314)25 35 (397)3,378 
Interest expense, net2,057 2,176 2,462 8,805 10,986 
(Gain) loss on extinguishment of debt— 210 — 1,000 (419)
Loss before income taxes(1,802)(8,474)(19,014)(18,233)(92,579)
Provision (benefit) for income taxes1,879 2,011 (580)7,293 (11,883)
Net loss$(3,681)$(10,485)$(18,434)$(25,526)$(80,696)
Calculation of EPS:
Net loss - basic and diluted$(3,681)$(10,485)$(18,434)$(25,526)$(80,696)
Weighted average common shares outstanding - basic92,043 91,932 90,624 91,460 90,198 
Dilutive effect of stock options and restricted stock awards— — — — — 
Dilutive effect of Convertible Notes— — — — — 
Weighted average common shares outstanding - diluted92,043 91,932 90,624 91,460 90,198 
Net loss per common share - basic:$(0.04)$(0.11)$(0.20)$(0.28)$(0.89)
Net loss per common share - diluted:$(0.04)$(0.11)$(0.20)$(0.28)$(0.89)
4


Newpark Resources, Inc.
Operating Segment Results
(Unaudited)
Three Months EndedTwelve Months Ended
(In thousands)December 31,
2021
September 30,
2021
December 31,
2020
December 31,
2021
December 31,
2020
Revenues
Fluids Systems$127,892 $107,955 $79,430 $420,789 $354,608 
Industrial Solutions51,671 43,842 50,275 193,992 138,017 
Total revenues$179,563 $151,797 $129,705 $614,781 $492,625 
Operating income (loss)
Fluids Systems (1)
$932 $(6,646)$(20,119)$(19,012)$(66,403)
Industrial Solutions (2)
8,357 8,103 9,531 39,733 13,459 
Corporate office(9,348)(7,520)(5,929)(29,546)(25,690)
Total operating loss$(59)$(6,063)$(16,517)$(8,825)$(78,634)
Segment operating margin
Fluids Systems0.7 %(6.2)%(25.3)%(4.5)%(18.7)%
Industrial Solutions16.2 %18.5 %19.0 %20.5 %9.8 %
(1)Fluids Systems operating results include the impact of the following pre-tax charges:
Fluids SystemsThree Months EndedTwelve Months Ended
(In thousands)December 31,
2021
September 30,
2021
December 31,
2020
December 31,
2021
December 31,
2020
Fourchon, Louisiana hurricane-related costs$— $2,596 $— $2,596 $— 
Facility exit costs and other
708 1,691 (1,288)2,399 (201)
Severance costs152 564 442 1,329 3,729 
Kenedy, Texas facility fire insurance settlement— (849)— (849)— 
Brazil exit impairment - Recognition of cumulative foreign currency translation losses— — 11,689 — 11,689 
Inventory write-downs— — 359 — 10,345 
Property, plant and equipment impairments— — — — 3,038 
$860 $4,002 $11,202 $5,475 $28,600 
(2)    Industrial Solutions operating income for the three months ended December 31, 2021 includes $0.9 million of incremental pre-tax expenses related to a multi-year sales tax audit and insurance reserves. Industrial Solutions operating income for the twelve months ended December 31, 2021 includes $0.9 million of incremental pre-tax expenses related to a multi-year sales tax audit and insurance reserves, as well as a $1.0 million gain related to a legal settlement.

5


Newpark Resources, Inc.
Condensed Consolidated Balance Sheets
(Unaudited)
(In thousands, except share data)December 31,
2021
December 31,
2020
ASSETS  
Cash and cash equivalents$24,088 $24,197 
Receivables, net194,296 141,045 
Inventories155,341 147,857 
Prepaid expenses and other current assets14,787 15,081 
Total current assets388,512 328,180 
Property, plant and equipment, net260,256 277,696 
Operating lease assets27,569 30,969 
Goodwill47,283 42,444 
Other intangible assets, net24,959 25,428 
Deferred tax assets2,316 1,706 
Other assets1,991 2,769 
Total assets$752,886 $709,192 
LIABILITIES AND STOCKHOLDERS’ EQUITY  
Current debt$19,210 $67,472 
Accounts payable84,585 49,252 
Accrued liabilities46,597 36,934 
Total current liabilities150,392 153,658 
Long-term debt, less current portion95,593 19,690 
Noncurrent operating lease liabilities22,352 25,068 
Deferred tax liabilities11,819 13,368 
Other noncurrent liabilities10,344 9,376 
Total liabilities290,500 221,160 
Common stock, $0.01 par value (200,000,000 shares authorized and 109,330,733 and 107,587,786 shares issued, respectively)1,093 1,076 
Paid-in capital634,929 627,031 
Accumulated other comprehensive loss(61,480)(54,172)
Retained earnings24,345 50,937 
Treasury stock, at cost (16,981,147 and 16,781,150 shares, respectively)(136,501)(136,840)
Total stockholders’ equity462,386 488,032 
Total liabilities and stockholders' equity$752,886 $709,192 
6


Newpark Resources, Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited)
Twelve Months Ended December 31,
(In thousands)20212020
Cash flows from operating activities:  
Net loss$(25,526)$(80,696)
Adjustments to reconcile net loss to net cash provided by (used in) operations:  
Impairments and other non-cash charges— 25,072 
Depreciation and amortization42,225 45,314 
Stock-based compensation expense7,926 6,578 
Provision for deferred income taxes(1,209)(18,850)
Credit loss expense664 1,427 
Gain on sale of assets(7,182)(6,531)
Gain on insurance recovery(849)— 
(Gain) loss on extinguishment of debt1,000 (419)
Amortization of original issue discount and debt issuance costs3,707 5,152 
Change in assets and liabilities: 
(Increase) decrease in receivables(61,283)70,994 
(Increase) decrease in inventories(10,336)39,889 
Increase in other assets(726)(686)
Increase (decrease) in accounts payable36,341 (29,457)
Increase (decrease) in accrued liabilities and other12,235 (1,996)
Net cash provided by (used in) operating activities(3,013)55,791 
Cash flows from investing activities:  
Capital expenditures(21,793)(15,794)
Business acquisitions, net of cash acquired(13,434)— 
Proceeds from sale of property, plant and equipment15,999 12,399 
Proceeds from insurance property claim1,753 — 
Net cash used in investing activities(17,475)(3,395)
Cash flows from financing activities:  
Borrowings on lines of credit286,154 173,794 
Payments on lines of credit(208,575)(221,781)
Purchases of Convertible Notes(28,137)(29,124)
Payment on Convertible Notes(38,567)— 
Proceeds from term loan8,258 — 
Proceeds from financing obligation8,004 — 
Debt issuance costs(295)— 
Purchases of treasury stock(1,448)(333)
Other financing activities(3,986)(497)
Net cash provided by (used in) financing activities21,408 (77,941)
Effect of exchange rate changes on cash(1,779)(970)
Net decrease in cash, cash equivalents, and restricted cash(859)(26,515)
Cash, cash equivalents, and restricted cash at beginning of period 30,348 56,863 
Cash, cash equivalents, and restricted cash at end of period$29,489 $30,348 

7


Newpark Resources, Inc.
Non-GAAP Reconciliations
(Unaudited)
To help understand the Company’s financial performance, the Company has supplemented its financial results that it provides in accordance with generally accepted accounting principles (“GAAP”) with non-GAAP financial measures. Such financial measures include earnings before interest, taxes, depreciation and amortization (“EBITDA”), EBITDA Margin, Free Cash Flow, Net Debt, and the Ratio of Net Debt to Capital.
We believe these non-GAAP financial measures are frequently used by investors, securities analysts and other parties in the evaluation of our performance and liquidity with that of other companies in our industry. Management uses these measures to evaluate our operating performance, liquidity and capital structure. In addition, our incentive compensation plan measures performance based on our consolidated EBITDA, along with other factors. The methods we use to produce these non-GAAP financial measures may differ from methods used by other companies. These measures should be considered in addition to, not as a substitute for, financial measures prepared in accordance with GAAP.
EBITDA and EBITDA Margin
The following tables reconcile the Company’s net income (loss) or segment operating income (loss) calculated in accordance with GAAP to the non-GAAP financial measure of EBITDA:
ConsolidatedThree Months EndedTwelve Months Ended
(In thousands)December 31,
2021
September 30,
2021
December 31,
2020
December 31,
2021
December 31,
2020
Net income (loss) (GAAP) (1)
$(3,681)$(10,485)$(18,434)$(25,526)$(80,696)
Interest expense, net2,057 2,176 2,462 8,805 10,986 
Provision (benefit) for income taxes1,879 2,011 (580)7,293 (11,883)
Depreciation and amortization10,216 10,516 11,128 42,225 45,314 
EBITDA (non-GAAP) (1)
$10,471 $4,218 $(5,424)$32,797 $(36,279)
(1)See above for charges included.
8


Newpark Resources, Inc.
Non-GAAP Reconciliations (Continued)
(Unaudited)
Fluids SystemsThree Months EndedTwelve Months Ended
(In thousands)December 31,
2021
September 30,
2021
December 31,
2020
December 31,
2021
December 31,
2020
Operating income (loss) (GAAP) (1)
$932 $(6,646)$(20,119)$(19,012)$(66,403)
Depreciation and amortization4,292 4,421 4,869 17,877 20,555 
EBITDA (non-GAAP) (1)
5,224 (2,225)(15,250)(1,135)(45,848)
Revenues127,892 107,955 79,430 420,789 354,608 
Operating Margin (GAAP)0.7 %(6.2)%(25.3)%(4.5)%(18.7)%
EBITDA Margin (non-GAAP)4.1 %(2.1)%(19.2)%(0.3)%(12.9)%
(1)See above for charges included.
Industrial SolutionsThree Months EndedTwelve Months Ended
(In thousands)December 31,
2021
September 30,
2021
December 31,
2020
December 31,
2021
December 31,
2020
Operating income (GAAP)$8,357 $8,103 $9,531 $39,733 $13,459 
Depreciation and amortization5,230 4,993 5,186 20,399 20,427 
EBITDA (non-GAAP)13,587 13,096 14,717 60,132 33,886 
Revenues51,671 43,842 50,275 193,992 138,017 
Operating Margin (GAAP)16.2 %18.5 %19.0 %20.5 %9.8 %
EBITDA Margin (non-GAAP)26.3 %29.9 %29.3 %31.0 %24.6 %

9


Newpark Resources, Inc.
Non-GAAP Reconciliations (Continued)
(Unaudited)
Free Cash Flow
The following table reconciles the Company’s net cash provided by (used in) operating activities calculated in accordance with GAAP to the non-GAAP financial measure of the Company's free cash flow:
ConsolidatedThree Months EndedTwelve Months Ended
(In thousands)December 31,
2021
September 30,
2021
December 31,
2020
December 31,
2021
December 31,
2020
Net cash provided by (used in) operating activities (GAAP)$(16,683)$(12,167)$15,498 $(3,013)$55,791 
Capital expenditures(2,690)(8,626)(1,185)(21,793)(15,794)
Proceeds from sale of property, plant and equipment4,269 2,522 1,902 15,999 12,399 
Free Cash Flow (non-GAAP)$(15,104)$(18,271)$16,215 $(8,807)$52,396 

Ratio of Net Debt to Capital
The following table reconciles the Company’s ratio of total debt to capital calculated in accordance with GAAP to the non-GAAP financial measure of the Company’s ratio of net debt to capital:
(In thousands)December 31,
2021
December 31,
2020
Current debt $19,210 $67,472 
Long-term debt, less current portion95,593 19,690 
Total Debt114,803 87,162 
Total stockholders’ equity462,386 488,032 
Total Capital$577,189 $575,194 
Ratio of Total Debt to Capital 19.9 %15.2 %
Total Debt$114,803 $87,162 
Less: cash and cash equivalents(24,088)(24,197)
Net Debt90,715 62,965 
Total stockholders’ equity462,386 488,032 
Total Capital, Net of Cash$553,101 $550,997 
Ratio of Net Debt to Capital16.4 %11.4 %
###
10