Try our mobile app

Published: 2023-05-02 00:00:00 ET
<<<  go to NR company page
EX-99.1 2 a2023q18k-erex991.htm EX-99.1 Document

Exhibit 99.1
newparklogo2023.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 FIRST QUARTER 2023 RESULTS
Company reports net income of $0.06 per diluted share; Adjusted Net Income of $0.09 per diluted share
Cash flow from operating activities of $29 million; Free Cash Flow of $23 million
Industrial Solutions revenues increased 58% year-over-year

THE WOODLANDS, TX – May 2, 2023 – Newpark Resources, Inc. (NYSE: NR) (“Newpark” or the “Company”) today announced results for its first quarter ended March 31, 2023. Total revenues for the first quarter of 2023 were $200.0 million compared to $225.2 million for the fourth quarter of 2022 and $176.4 million for the first quarter of 2022. Net income for the first quarter of 2023 was $5.6 million, or $0.06 per diluted share. Net income was $9.0 million, or $0.10 per diluted share, for the fourth quarter of 2022, and $2.5 million, or $0.03 per diluted share, for the first quarter of 2022. Adjusted Net Income for the first quarter of 2023 was $0.09 per diluted share and Adjusted EBITDA was $21.0 million, as compared to Adjusted Net Income of $0.07 per diluted share and Adjusted EBITDA of $21.5 million in the fourth quarter of 2022, and Adjusted Net Loss of $0.00 per share and Adjusted EBITDA of $11.7 million in the first quarter of 2022.
Matthew Lanigan, Newpark’s President and Chief Executive Officer, stated, “Our first quarter continued the momentum from the fourth quarter, marked by solid performance both financially, and against our stated key initiatives. We also continued to return significant value to shareholders through the repurchase of nearly 4% of our outstanding shares in the quarter.
“Our Industrial Solutions segment delivered the strongest first quarter revenue performance in our history, validating the strength of our offering and the robustness of market demand. The utilities and industrial end-markets contributed nearly 80% of our first quarter Industrial Solutions revenues, and we are pleased with our progress to solidify Newpark as a leader in the development of sustainable technologies and services, supporting the energy transition. First quarter 2023 Industrial Solutions revenues included a $36 million contribution from rental and services and $19 million of product sales, resulting in segment operating income of $14.5 million and Adjusted EBITDA of $19.7 million for the quarter. Benefitting from 58% year-over-year revenue growth, the segment has delivered $213 million of revenues, $52 million of operating income and $74 million of Adjusted EBITDA over the trailing 12-month period. Additionally, we are pleased to highlight that we began to ramp up production of our new DURA-BASE® 800 seriesTM mat in the first quarter, which fully integrates with our existing DURA-BASE format and offers a nearly 15% reduction in weight, therefore driving further efficiency in transportation costs and associated carbon emissions without impacting product performance.”
Lanigan continued, “With the effect of the fourth quarter divestitures within the U.S., Fluids Systems delivered revenues of $144 million, operating income of $3.5 million and Adjusted EBITDA of $8.7 million in the first quarter. The first quarter included $69 million of revenues from U.S. land markets, $19 million from Canada, and $56 million from international operations, which included a quarterly record of $53 million from the EMEA region. Corporate office expense increased to $7.8 million in the
1


first quarter, which includes nearly $1 million related to strategic planning activities and an organizational design project.
“Following the end of the first quarter, we’ve implemented several organizational changes to reduce the overhead structure for the evolving business, intended to streamline operational support, remove layers of management and simplify our business support activities to drive decision-making closer to the customer, particularly within Fluids Systems and the Corporate office. These recent actions are expected to generate $6 million of annualized recurring cost savings, with the benefits being realized over the next few quarters.
“Regarding cash flows, we had a very solid start to the year, reflecting the benefits of our recent divestitures and the ongoing business transformation. Cash flows from operating activities was $29 million for the quarter, driving Free Cash Flow of $23 million. Total capital expenditures were $7 million, roughly 95% of which was directed to support our Industrial Solutions expansion in the utilities sector. The usage of our Free Cash Flow and proceeds from divestitures was fairly balanced, with $15 million being used to reduce debt and another $15 million used to repurchase shares,” added Lanigan.
“As we look ahead to the second quarter, we expect Industrial Solutions to deliver modest year-over-year revenue growth, which puts the segment on track to deliver mid-to-upper teens percentage revenue growth for the full year 2023. Fluids Systems is expected to pull back roughly 15% sequentially in the second quarter, reflecting the Canada seasonality and our ongoing efforts to focus on key markets. We expect strong Free Cash Flow generation in the second quarter, including continued robust EBITDA generation in Industrial Solutions along with reductions in Fluids Systems working capital. During the month of April, we completed $5 million of additional share repurchases and our outstanding share count now stands at 85 million shares, a reduction of nearly 10% within the past six months,” concluded Lanigan.
Strategic Actions Update
As part of the Company’s previously disclosed strategic portfolio review, which focused on identifying opportunities for value-creating options in the portfolio, several strategic actions were completed in the fourth quarter of 2022. These actions included the exit of the Industrial Blending business and sale of associated assets, the sale of the Excalibar U.S. mineral grinding business, and the exit of the Gulf of Mexico Fluids operations. During the first quarter of 2023, $21 million of cash was generated primarily from the winddown of the retained working capital from these transactions.
Following these divestiture transactions, Fluids Systems is meaningfully simplified, with operations primarily in North America land and EMEA regions. As of March 31, 2023, the segment has nearly $220 million of net working capital, primarily inventory and receivables, which represents roughly 85% of the segment’s net capital employed.
We continue to evaluate our portfolio, as we streamline operations, monetize working capital in areas that no longer demonstrate a clear pathway to generate sufficient returns, and prioritize investment for high-return growth opportunities.

2


Segment Results
The Industrial Solutions segment generated revenues of $55.9 million for the first quarter of 2023 compared to $57.5 million for the fourth quarter of 2022 and $35.4 million for the first quarter of 2022. Segment operating income was $14.5 million for the first quarter of 2023 compared to $17.8 million for the fourth quarter of 2022 and $6.4 million for the first quarter of 2022.
The Fluids Systems segment generated revenues of $144.2 million for the first quarter of 2023 compared to $167.7 million for the fourth quarter of 2022 and $141.0 million for the first quarter of 2022. Segment operating income was $3.5 million for the first quarter of 2023 compared to operating income of $4.8 million for the fourth quarter of 2022 and $3.4 million for the first quarter of 2022. The Fluids Systems operating income for the first quarter of 2023 includes $3.2 million in charges primarily related to facility exit and severance costs. The Fluids Systems operating income for the fourth quarter of 2022 included a $1.0 million pre-tax gain related to the Excalibar sale, as well as $1.2 million in charges primarily related to facility exit and severance costs.
Conference Call
Newpark has scheduled a conference call to discuss first quarter of 2023 results and its near-term operational outlook, which will be broadcast live over the Internet, on Wednesday, May 3, 2023 at 9:30 a.m. Eastern Time / 8:30 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 May 17, 2023 and may be accessed by dialing 201-612-7415 and using pass code 13737710#. Also, an archive of the webcast will be available shortly after the call at www.newpark.com for 90 days. Please submit any questions for management prior to the call via email to NR@dennardlascar.com.
Newpark Resources, Inc. is a geographically diversified supplier providing environmentally-sensitive 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, 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 worldwide oil and natural gas industry; our ability to generate internal growth; economic and market conditions that may impact our customers’ future spending; our customer concentration and reliance on the U.S. exploration and production market; our international operations; the ongoing conflict between Russia and Ukraine; operating hazards present in the oil and natural gas and utilities industries and substantial liability claims, including catastrophic well incidents; our contracts that can be terminated or downsized by our customers without penalty; our product offering and market expansion; our ability to attract, retain, and develop qualified leaders, key employees, and skilled personnel; our expanding services in the utilities sector, which may require unionized labor; the price and availability of raw materials; inflation; capital investments, business acquisitions, and joint ventures; our market competition; technological developments and intellectual property; severe weather, natural disasters, and seasonality; public health crises, epidemics, and pandemics; 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 strategic actions; our divestitures; activist stockholders that may attempt to effect changes at our Company or acquire control over our Company; share repurchases; 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. 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 Ended
(In thousands, except per share data)March 31,
2023
December 31, 2022March 31,
2022
Revenues$200,030 $225,159 $176,438 
Cost of revenues164,738 186,980 150,988 
Selling, general and administrative expenses25,410 24,648 24,433 
Other operating (income) loss, net(261)(3,995)50 
Operating income10,143 17,526 967 
Foreign currency exchange loss319 2,332 64 
Interest expense, net2,089 2,321 1,206 
Income (loss) before income taxes7,735 12,873 (303)
Provision (benefit) for income taxes2,115 3,881 (2,824)
Net income$5,620 $8,992 $2,521 
Calculation of EPS:
Net income - basic and diluted$5,620 $8,992 $2,521 
Weighted average common shares outstanding - basic88,573 92,324 92,118 
Dilutive effect of stock options and restricted stock awards1,997 1,156 1,821 
Weighted average common shares outstanding - diluted90,570 93,480 93,939 
Net income per common share - basic:$0.06 $0.10 $0.03 
Net income per common share - diluted:$0.06 $0.10 $0.03 

4


Newpark Resources, Inc.
Operating Segment Results
(Unaudited)
Three Months Ended
(In thousands)March 31,
2023
December 31, 2022March 31,
2022
Revenues
Fluids Systems$144,174 $167,705 $141,014 
Industrial Solutions55,856 57,454 35,424 
Industrial Blending— — — 
Total revenues$200,030 $225,159 $176,438 
Operating income (loss)
Fluids Systems$3,466 $4,828 $3,374 
Industrial Solutions14,483 17,751 6,358 
Industrial Blending— 2,322 (886)
Corporate office(7,806)(7,375)(7,879)
Total operating income (loss)$10,143 $17,526 $967 
Segment operating margin
Fluids Systems2.4 %2.9 %2.4 %
Industrial Solutions25.9 %30.9 %17.9 %
Industrial BlendingNMNMNM
Summarized operating results (including charges in the Fluids Systems non-GAAP reconciliation table) of our now exited Excalibar business and Gulf of Mexico operations, both included in the Fluids Systems segment historical results, are shown in the following tables:
Three Months Ended
(In thousands)March 31,
2023
December 31, 2022March 31,
2022
Revenues
Excalibar
$— $11,922 $14,346 
Gulf of Mexico— 8,011 2,694 
Total revenues$— $19,933 $17,040 
Operating income (loss)
Excalibar
$(77)$1,127 $833 
Gulf of Mexico(2,311)(4,023)(2,617)
Total operating income (loss)$(2,388)$(2,896)$(1,784)
5


Newpark Resources, Inc.
Condensed Consolidated Balance Sheets
(Unaudited)
(In thousands, except share data)March 31,
2023
December 31, 2022
ASSETS  
Cash and cash equivalents$23,618 $23,182 
Receivables, net212,694 242,247 
Inventories149,989 149,571 
Prepaid expenses and other current assets9,962 10,966 
Total current assets396,263 425,966 
Property, plant and equipment, net194,626 193,099 
Operating lease assets22,605 23,769 
Goodwill47,174 47,110 
Other intangible assets, net19,471 20,215 
Deferred tax assets2,402 2,275 
Other assets2,330 2,441 
Total assets$684,871 $714,875 
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current debt$23,158 $22,438 
Accounts payable92,600 93,633 
Accrued liabilities37,763 46,871 
Total current liabilities153,521 162,942 
Long-term debt, less current portion78,041 91,677 
Noncurrent operating lease liabilities18,859 19,816 
Deferred tax liabilities7,692 8,121 
Other noncurrent liabilities9,529 9,291 
Total liabilities267,642 291,847 
Common stock, $0.01 par value (200,000,000 shares authorized and 111,456,999 and 111,451,999 shares issued, respectively)1,115 1,115 
Paid-in capital643,004 641,266 
Accumulated other comprehensive loss(65,187)(67,186)
Retained earnings8,109 2,489 
Treasury stock, at cost (25,129,909 and 21,751,232 shares, respectively)(169,812)(154,656)
Total stockholders’ equity417,229 423,028 
Total liabilities and stockholders' equity$684,871 $714,875 

6


Newpark Resources, Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited)
Three Months Ended March 31,
(In thousands)20232022
Cash flows from operating activities:  
Net income$5,620 $2,521 
Adjustments to reconcile net income to net cash provided by operations:  
Depreciation and amortization7,895 10,452 
Stock-based compensation expense1,738 1,468 
Provision for deferred income taxes(726)(5,202)
Credit loss expense272 185 
Gain on sale of assets(554)(1,606)
Amortization of original issue discount and debt issuance costs138 178 
Change in assets and liabilities: 
Decrease in receivables27,287 5,795 
Increase in inventories(3,870)(14,812)
Decrease in other assets1,098 17 
Increase (decrease) in accounts payable(1,233)11,246 
Decrease in accrued liabilities and other(8,221)(7,452)
Net cash provided by operating activities29,444 2,790 
Cash flows from investing activities:  
Capital expenditures(6,972)(7,621)
Proceeds from divestitures7,153 — 
Proceeds from sale of property, plant and equipment740 575 
Net cash provided by (used in) investing activities921 (7,046)
Cash flows from financing activities:  
Borrowings on lines of credit76,447 69,188 
Payments on lines of credit(90,212)(65,202)
Purchases of treasury stock(15,006)(4)
Other financing activities(1,499)(2,711)
Net cash provided by (used in) financing activities(30,270)1,271 
Effect of exchange rate changes on cash375 (376)
Net increase (decrease) in cash, cash equivalents, and restricted cash470 (3,361)
Cash, cash equivalents, and restricted cash at beginning of period 25,061 29,489 
Cash, cash equivalents, and restricted cash at end of period$25,531 $26,128 

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 Adjusted Net Income (Loss), Adjusted Net Income (Loss) Per Common Share, earnings before interest, taxes, depreciation and amortization (“EBITDA”), Adjusted EBITDA, Free Cash Flow, Adjusted EBITDA Margin, 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.
Adjusted Net Income (Loss) and Adjusted Net Income (Loss) Per Common Share
The following tables reconcile the Company’s net income (loss) and net income (loss) per common share calculated in accordance with GAAP to the non-GAAP financial measures of adjusted net income (loss) and adjusted net income (loss) per common share:
ConsolidatedThree Months Ended
(In thousands)March 31,
2023
December 31, 2022March 31,
2022
Net income (loss) (GAAP)$5,620 $8,992 $2,521 
Gain on divestitures— (3,596)— 
Facility exit costs and other2,292 1,303 — 
Severance costs955 216 367 
Tax expense (benefit) on adjustments(682)(318)(77)
Tax benefit on restructuring of certain subsidiary legal entities— — (3,111)
Adjusted net income (loss) (non-GAAP)$8,185 $6,597 $(300)
Adjusted net income (loss) (non-GAAP)$8,185 $6,597 $(300)
Weighted average common shares outstanding - basic88,573 92,324 92,118 
Dilutive effect of stock options and restricted stock awards1,997 1,156 — 
Weighted average common shares outstanding - diluted90,570 93,480 92,118 
Adjusted net income (loss) per common share - diluted (non-GAAP):$0.09 $0.07 $— 

8


Newpark Resources, Inc.
Non-GAAP Reconciliations (Continued)
(Unaudited)
EBITDA and Adjusted EBITDA
The following table reconciles the Company’s net income calculated in accordance with GAAP to the non-GAAP financial measures of EBITDA and Adjusted EBITDA:
ConsolidatedThree Months Ended
(In thousands)March 31,
2023
December 31, 2022March 31,
2022
Net income (GAAP)$5,620 $8,992 $2,521 
Interest expense, net2,089 2,321 1,206 
Provision (benefit) for income taxes2,115 3,881 (2,824)
Depreciation and amortization7,895 8,351 10,452 
EBITDA (non-GAAP)17,719 23,545 11,355 
Gain on divestitures— (3,596)— 
Facility exit costs and other2,292 1,303 — 
Severance costs955 216 367 
Adjusted EBITDA (non-GAAP)$20,966 $21,468 $11,722 
Free Cash Flow
The following table reconciles the Company’s net cash provided by operating activities calculated in accordance with GAAP to the non-GAAP financial measure of the Company's free cash flow:
ConsolidatedThree Months Ended
(In thousands)March 31,
2023
December 31, 2022March 31,
2022
Net cash provided by operating activities (GAAP)$29,444 $3,072 $2,790 
Capital expenditures(6,972)(10,553)(7,621)
Proceeds from sale of property, plant and equipment740 720 575 
Free Cash Flow (non-GAAP)$23,212 $(6,761)$(4,256)


9


Newpark Resources, Inc.
Non-GAAP Reconciliations (Continued)
(Unaudited)
EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin
The following tables reconcile the Company’s segment operating income calculated in accordance with GAAP to the non-GAAP financial measures of EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin:
Fluids SystemsThree Months Ended
(In thousands)March 31,
2023
December 31, 2022March 31,
2022
Revenues$144,174 $167,705 $141,014 
Operating income (GAAP) $3,466 $4,828 $3,374 
Depreciation and amortization1,975 2,358 4,057 
EBITDA (non-GAAP) 5,441 7,186 7,431 
Gain on divestiture— (971)— 
Facility exit costs and other2,292 1,000 — 
Severance costs955 163 152 
Adjusted EBITDA (non-GAAP)$8,688 $7,378 $7,583 
Operating Margin (GAAP)2.4 %2.9 %2.4 %
Adjusted EBITDA Margin (non-GAAP)6.0 %4.4 %5.4 %

Industrial SolutionsThree Months Ended
(In thousands)March 31,
2023
December 31, 2022March 31,
2022
Revenues$55,856 $57,454 $35,424 
Operating income (GAAP) $14,483 $17,751 $6,358 
Depreciation and amortization5,257 5,482 5,442 
EBITDA (non-GAAP) 19,740 23,233 11,800 
Severance costs— 53 68 
Adjusted EBITDA (non-GAAP)$19,740 $23,286 $11,868 
Operating Margin (GAAP)25.9 %30.9 %17.9 %
Adjusted EBITDA Margin (non-GAAP)35.3 %40.5 %33.5 %

Industrial BlendingThree Months Ended
(In thousands)March 31,
2023
December 31, 2022March 31,
2022
Revenues$— $— $— 
Operating income (loss) (GAAP)$— $2,322 $(886)
Depreciation and amortization— — 270 
EBITDA (non-GAAP)— 2,322 (616)
Gain on divestiture— (2,625)— 
Facility exit costs and other— 303 — 
Severance costs— — 148 
Adjusted EBITDA (non-GAAP)$— $— $(468)

10


Newpark Resources, Inc.
Non-GAAP Reconciliations (Continued)
(Unaudited)

EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin - Trailing Twelve Months (“TTM”)
ConsolidatedThree Months EndedTTM
(In thousands)June 30,
2022
September 30,
2022
December 31, 2022March 31,
2023
March 31,
2023
Net income (GAAP) $(7,752)$(24,595)$8,992 $5,620 $(17,735)
Interest expense, net1,638 1,875 2,321 2,089 7,923 
Provision (benefit) for income taxes480 2,834 3,881 2,115 9,310 
Depreciation and amortization10,111 9,696 8,351 7,895 36,053 
EBITDA (non-GAAP) 4,477 (10,190)23,545 17,719 35,551 
Impairments and other charges7,905 29,417 — — 37,322 
Gain on divestiture— — (3,596)— (3,596)
Facility exit costs and other761 388 1,303 2,292 4,744 
Severance costs153 — 216 955 1,324 
Adjusted EBITDA (non-GAAP)$13,296 $19,615 $21,468 $20,966 $75,345 

Fluids SystemsThree Months EndedTTM
(In thousands)June 30,
2022
September 30,
2022
December 31, 2022March 31,
2023
March 31,
2023
Revenues$145,261 $168,621 $167,705 $144,174 $625,761 
Operating income (GAAP) $425 $(24,193)$4,828 $3,466 $(15,474)
Depreciation and amortization3,862 3,598 2,358 1,975 11,793 
EBITDA (non-GAAP) 4,287 (20,595)7,186 5,441 (3,681)
Impairments and other charges— 29,417 — — 29,417 
Gain on divestiture— — (971)— (971)
Facility exit costs and other— — 1,000 2,292 3,292 
Severance costs84 — 163 955 1,202 
Adjusted EBITDA (non-GAAP)$4,371 $8,822 $7,378 $8,688 $29,259 
Operating Margin (GAAP)0.3 %(14.3)%2.9 %2.4 %(2.5)%
Adjusted EBITDA Margin (non-GAAP)3.0 %5.2 %4.4 %6.0 %4.7 %

Industrial SolutionsThree Months EndedTTM
(In thousands)June 30,
2022
September 30,
2022
December 31, 2022March 31,
2023
March 31,
2023
Revenues$48,883 $51,232 $57,454 $55,856 $213,425 
Operating income (GAAP) $9,754 $10,036 $17,751 $14,483 $52,024 
Depreciation and amortization5,362 5,367 5,482 5,257 21,468 
EBITDA (non-GAAP) 15,116 15,403 23,233 19,740 73,492 
Severance costs93 — 53 — 146 
Adjusted EBITDA (non-GAAP)$15,209 $15,403 $23,286 $19,740 $73,638 
Operating Margin (GAAP)20.0 %19.6 %30.9 %25.9 %24.4 %
Adjusted EBITDA Margin (non-GAAP)31.1 %30.1 %40.5 %35.3 %34.5 %


11


Newpark Resources, Inc.
Non-GAAP Reconciliations (Continued)
(Unaudited)

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)March 31,
2023
December 31, 2022
Current debt $23,158 $22,438 
Long-term debt, less current portion78,041 91,677 
Total Debt101,199 114,115 
Total stockholders’ equity417,229 423,028 
Total Capital$518,428 $537,143 
Ratio of Total Debt to Capital 19.5 %21.2 %
Total Debt$101,199 $114,115 
Less: cash and cash equivalents(23,618)(23,182)
Net Debt77,581 90,933 
Total stockholders’ equity417,229 423,028 
Total Capital, Net of Cash$494,810 $513,961 
Ratio of Net Debt to Capital15.7 %17.7 %

###
12