-
Archrock Reports Fourth Quarter and Full Year 2022 Results and Provides 2023 Guidance
来源: Nasdaq GlobeNewswire / 21 2月 2023 16:10:47 America/New_York
HOUSTON, Feb. 21, 2023 (GLOBE NEWSWIRE) -- Archrock, Inc. (NYSE: AROC) (“Archrock”) today reported results for the fourth quarter and full year 2022 and provided 2023 financial guidance.
Fourth Quarter and Full Year 2022 Highlights
- Revenue for the fourth quarter of 2022 was $218.9 million compared to $195.2 million in the fourth quarter of 2021. Revenue for 2022 was $845.6 million compared to $781.5 million in 2021.
- Net income for the fourth quarter of 2022 was $10.5 million compared to $6.0 million in the fourth quarter of 2021. Net income for 2022 was $44.3 million compared to $28.2 million in 2021.
- Adjusted EBITDA (a non-GAAP measure defined below) for the fourth quarter of 2022 was $89.0 million compared to $83.5 million in the fourth quarter of 2021. Adjusted EBITDA for 2022 was $363.3 million compared to $360.8 million in 2021.
- Declared a quarterly dividend of $0.15 per common share for the fourth quarter of 2022, an increase of 3 percent over the third quarter 2022 level. Dividend coverage for 2022 was 1.9x compared to 2.2x in 2021.
- Achieved record period-end utilization of 93% for the fourth quarter of 2022 compared to 84% in the fourth quarter of 2021.
Management Commentary and Outlook
“We closed out 2022 with significant operating momentum and solid financial performance,” said Brad Childers, Archrock’s President and Chief Executive Officer. “For the full year 2022, we grew operating horsepower by approximately 375,000 horsepower, excluding non-strategic asset sales, drove a 900 basis point increase in our period-end utilization to 93% and generated net income and earnings per share growth. We also continued to divest small, non-strategic compressors, and, as a result, large horsepower now represents 84% of our total fleet.
“Our 2023 outlook reflects progress on our strategic transformation and market fundamentals for the compression industry that are as exciting as I have ever seen. This includes record utilization, significantly higher pricing and enhanced profitability, which at the midpoint of our guidance translates into adjusted EBITDA growth of more than $50 million compared to 2022. Our focus in the coming year will be on demonstrating our earnings power through excellent operating execution – efficiently and profitably capturing robust demand for compression, continuing to deliver a first-rate customer experience, harnessing our upgraded technology platform and high-graded asset base and prioritizing opportunities to help our customers with emissions management.
“Turning to capital allocation, our conviction in a multi-year upcycle for compression and Archrock’s strategy drove the decision to resume dividend growth, beginning with the February 2023 payment. With proactive debt reduction of more than $300 million since the end of 2019 and a visible inflection point in our financial performance, we expect to achieve a leverage ratio of below 4.0 times as well as dividend coverage of approximately 2.0 times during 2023. At the same time, as the demand for compression exceeds available equipment, we plan to capitalize on the opportunity to redeploy the proceeds received from non-strategic asset sales for investment in large horsepower compression units. I am confident that the strength of our people, assets and strategy will drive continued and increased shareholder value and returns in 2023 and beyond,” concluded Childers.
Fourth Quarter and Full Year 2022 Financial Results
Archrock’s fourth quarter 2022 net income of $10.5 million included a non-cash long-lived and other asset impairment of $5.2 million and a non-cash unrealized change in the fair value of our investment in an unconsolidated affiliate of $1.9 million. Archrock’s fourth quarter 2021 net income of $6.0 million included a non-cash long-lived and other asset impairment of $6.2 million and restructuring costs of $950,000, partially offset by an insurance settlement related to damages to facilities and compressors caused by Hurricane Ida of $2.8 million.
Adjusted EBITDA for the fourth quarter of 2022 and 2021 included $6.7 million and $0.7 million, respectively, in net gains related to the sale of compression and other assets.
Archrock’s full year 2022 net income of $44.3 million included the following items: non-cash long-lived and other asset impairment of $21.4 million and a non-cash unrealized change in the fair value of our investment in an unconsolidated affiliate of $1.9 million. Archrock’s full year 2021 net income of $28.2 million included the following items: non-cash long-lived and other asset impairment of $21.4 million, restructuring costs related to severance and property exit and disposals totaling $2.9 million, a non-cash write-off of unamortized deferred financing costs of $4.9 million, non-cash depreciation expense from the write-off of assets damaged in Hurricane Ida of $2.0 million and a non-income-based tax benefit of $2.5 million.
Adjusted EBITDA for the full year 2022 and 2021 included $40.5 million and $30.3 million, respectively, in net gains related to the sale of compression and other assets.
Contract Operations
For the fourth quarter of 2022, contract operations segment revenue totaled $177.4 million, an increase of 11% compared to $159.5 million in the fourth quarter of 2021. Gross margin was $103.0 million, up from $99.0 million in the fourth quarter of 2021. This reflected a gross margin percentage of 58%, compared to 62% in the fourth quarter of 2021. Total operating horsepower at the end of the fourth quarter of 2022 was 3.4 million compared with 3.2 million at the end of the fourth quarter of 2021, and reflected the sale of 176,000 active horsepower as part of our ongoing fleet high-grading initiative. Utilization at the end of the fourth quarter of 2022 was 93%, compared to 84% at the end of the fourth quarter of 2021.
Aftermarket Services
For the fourth quarter of 2022, aftermarket services segment revenue totaled $41.5 million, an increase of 16% compared to $35.7 million in the fourth quarter of 2021, driven by higher parts sales and service activity. Gross margin of $7.1 million increased 36% compared to $5.2 million in the fourth quarter of 2021. Gross margin percentage was 17%, up from 15% in the prior year quarter.
Balance Sheet
Long-term debt was $1.5 billion at December 31, 2022 and our available liquidity totaled $487.6 million. Our leverage ratio was 4.4x, compared to 4.3x as of December 31, 2021.
Quarterly Dividend
Our Board of Directors recently declared an increased quarterly dividend of $0.15 per share of common stock, or $0.60 per share on an annualized basis. The fourth quarter 2022 dividend per share amount represents an increase of 3 percent over the Archrock third quarter 2022 dividend level. Dividend coverage in the fourth quarter of 2022 was 1.5x and for the full-year 2022 was 1.9x. The fourth quarter 2022 dividend was paid on February 14, 2023 to stockholders of record at the close of business on February 7, 2023.
2023 Annual Guidance
Archrock is providing annual guidance as listed below. All figures are in thousands, except percentages and ratios:
Full Year 2023 Guidance Low High Net income (1) $ 75,000 $ 105,000 Adjusted EBITDA(2) 400,000 430,000 Cash available for dividend(3)(4) 202,000 227,000 Segment Contract operations revenue $ 775,000 $ 800,000 Contract operations gross margin percentage(5) 60 % 62 % Aftermarket services revenue $ 170,000 $ 180,000 Aftermarket services gross margin percentage 17 % 18.5 % Selling, general and administrative(5) $ 106,000 $ 104,000 Capital expenditures Growth capital expenditures $ 180,000 $ 200,000 Maintenance capital expenditures 75,000 80,000 Other capital expenditures 15,000 15,000 _______________
(1) 2023 annual guidance for net income does not include the impact of long-lived and other asset impairment because due to its nature, it cannot be accurately forecasted. Long-lived and other asset impairment does not impact Adjusted EBITDA or cash available for dividend, however it is a reconciling item between these measures and net income. Long-lived and other asset impairment for both 2022 and 2021 was $21.4 million.
(2) Management believes Adjusted EBITDA provides useful information to investors because this non-GAAP measure, when viewed with our GAAP results and accompanying reconciliations, provides a more complete understanding of our performance than GAAP results alone. Management uses this non-GAAP measure as a supplemental measure to review current period operating performance, comparability measure and performance measure for period-to-period comparisons.
(3) Management uses cash available for dividend as a supplemental performance measure to compute the coverage ratio of estimated cash flows to planned dividends.
(4) A forward-looking estimate of cash provided by operating activities is not provided because certain items necessary to estimate cash provided by operating activities, including changes in assets and liabilities, are not estimable at this time. Changes in assets and liabilities were $(24.5) million and $(9.5) million for 2022 and 2021, respectively.
(5) 2023 annual guidance reflects the change in tax compliance for approximately $10 million of sales taxes associated with contract operations cost of sales; these costs will be accounted for in contract operations cost of sales in 2023 but were accounted for in selling, general and administrative costs during 2022 and 2021.Summary Metrics
(in thousands, except percentages, per share amounts and ratios)Three Months Ended Year Ended December 31, September 30, December 31, December 31, December 31, 2022 2022 2021 2022 2021 Net income $ 10,458 $ 15,371 $ 5,992 $ 44,296 $ 28,217 Adjusted EBITDA $ 89,040 $ 91,919 $ 83,499 $ 363,325 $ 360,809 Contract operations revenue $ 177,350 $ 170,497 $ 159,501 $ 677,801 $ 648,311 Contract operations gross margin $ 103,002 $ 98,803 $ 99,047 $ 398,903 $ 403,825 Contract operations gross margin percentage 58 % 58 % 62 % 59 % 62 % Aftermarket services revenue $ 41,521 $ 43,171 $ 35,748 $ 167,767 $ 133,150 Aftermarket services gross margin $ 7,116 $ 7,338 $ 5,242 $ 27,181 $ 18,719 Aftermarket services gross margin percentage 17 % 17 % 15 % 16 % 14 % Selling, general, and administrative $ 31,220 $ 30,500 $ 27,167 $ 117,184 $ 107,167 Cash available for dividend $ 34,898 $ 41,354 $ 45,545 $ 170,908 $ 199,838 Cash available for dividend coverage 1.5 x 1.8 x 2.0 x 1.9 x 2.2 x Free cash flow $ (27,252 ) $ 56,296 $ 6,928 72,534 253,507 Free cash flow after dividend $ (49,841 ) $ 33,737 $ (15,423 ) (17,781 ) 164,164 Total available horsepower (at period end) 3,726 3,747 3,878 Total operating horsepower (at period end) 3,448 3,353 3,247 Horsepower utilization spot (at period end) 93 % 89 % 84 % Conference Call Details
Archrock will host a conference call on Wednesday, February 22, 2023, to discuss fourth quarter and full year 2022 financial results and 2023 guidance. The call will begin at 12:00 p.m. Eastern Time.
To listen to the call via a live webcast, please visit Archrock’s website at www.archrock.com. The call will also be available by dialing 1-888-440-5667 in the United States and Canada or 1-646-960-0476 for international calls. The access code is 4749623.
A replay of the webcast will be available on Archrock’s website for 90 days following the event.
Adjusted EBITDA, a non–GAAP measure, is defined as net income (loss) excluding interest expense, income taxes, depreciation and amortization, long–lived and other asset impairment, unrealized change in fair value of investment in unconsolidated affiliate, restructuring charges, non–cash stock–based compensation expense, amortization of capitalized implementation costs and other items. A reconciliation of Adjusted EBITDA to net income, the most directly comparable GAAP measure, and a reconciliation of our full year 2022 Adjusted EBITDA guidance to net income appear below.
Gross margin, a non–GAAP measure, is defined as revenue less cost of sales (excluding depreciation and amortization). Gross margin percentage is defined as gross margin divided by revenue. A reconciliation of gross margin to net income, the most directly comparable GAAP measure, appears below.
Cash available for dividend, a non–GAAP measure, is defined as net income (loss) excluding interest expense, income taxes, depreciation and amortization, long–lived and other asset impairment, unrealized change in fair value of investment in unconsolidated affiliate, restructuring charges, non–cash stock–based compensation expense, amortization of capitalized implementation costs and other items, less maintenance capital expenditures, other capital expenditures, cash taxes and cash interest expense. Reconciliations of cash available for dividend to net income and net cash provided by operating activities, the most directly comparable GAAP measures, and a reconciliation of our updated full year 2022 cash available for dividend guidance to net income appear below.
Free cash flow, a non–GAAP measure, is defined as net cash provided by operating activities plus net cash provided by (used in) investing activities. A reconciliation of free cash flow to net cash provided by operating activities, the most directly comparable GAAP measure, appears below.
Free cash flow after dividend, a non–GAAP measure, is defined as net cash provided by operating activities plus net cash provided by (used in) investing activities less dividends paid to stockholders. A reconciliation of free cash flow after dividend to net cash provided by operating activities, the most directly comparable GAAP measure, appears below.
About Archrock
Archrock is an energy infrastructure company with a primary focus on midstream natural gas compression and a commitment to helping its customers produce, compress and transport natural gas in a safe and environmentally responsible way. Headquartered in Houston, Texas, Archrock is the leading provider of natural gas compression services to customers in the energy industry throughout the U.S. and a leading supplier of aftermarket services to customers that own compression equipment. For more information on how Archrock embodies its purpose, WE POWER A CLEANER AMERICA, visit www.archrock.com.
Forward–Looking Statements
All statements in this release (and oral statements made regarding the subjects of this release) other than historical facts are forward–looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended. These forward–looking statements rely on a number of assumptions concerning future events and are subject to a number of uncertainties and factors that could cause actual results to differ materially from such statements, many of which are outside the control of Archrock, Inc. Forward–looking information includes, but is not limited to statements regarding: guidance or estimates related to Archrock’s results of operations or of financial condition; fundamentals of Archrock’s industry, including the attractiveness of returns and valuation, stability of cash flows, demand dynamics and overall outlook, and Archrock’s ability to realize the benefits thereof; Archrock’s expectations regarding future economic, geopolitical and market conditions and trends; Archrock’s operational and financial strategies, including planned growth, coverage and leverage reduction strategies, Archrock’s ability to successfully effect those strategies and the expected results therefrom; Archrock’s development and deployment of new technologies and the expected results therefrom; Archrock’s financial and operational outlook; demand and growth opportunities for Archrock’s services; structural and process improvement initiatives, the expected timing thereof, Archrock’s ability to successfully effect those initiatives and the expected results therefrom; the operational and financial synergies provided by Archrock’s size; Archrock’s ability to integrate ECOTEC’s products and services into its business and offer them to its customers; and statements regarding Archrock’s dividend policy.
While Archrock believes that the assumptions concerning future events are reasonable, it cautions that there are inherent difficulties in predicting certain important factors that could impact the future performance or results of its business. The factors that could cause results to differ materially from those indicated by such forward–looking statements include, but are not limited to: changes in customer, employee or supplier relationships; local, regional and national economic and financial market conditions and the impact they may have on Archrock and its customers; changes in tax laws; conditions in the oil and gas industry, including a sustained decrease in the level of supply or demand for oil or natural gas or a sustained decrease in the price of oil or natural gas; changes in economic conditions in key operating markets; impacts of world events; the financial condition of Archrock’s customers; the failure of any customer to perform its contractual obligations; changes in safety, health, environmental and other regulations; and the effectiveness of Archrock’s control environment, including the identification of control deficiencies.
These forward–looking statements are also affected by the risk factors, forward–looking statements and challenges and uncertainties described in Archrock’s Annual Report on Form 10–K for the year ended December 31, 2021, Archrock’s Quarterly Reports on Form 10–Q for the quarters ended March 31, 2022, June 30, 2022 and September 30, 2022, and those set forth from time to time in Archrock’s filings with the Securities and Exchange Commission, which are available at www.archrock.com. Except as required by law, Archrock expressly disclaims any intention or obligation to revise or update any forward–looking statements whether as a result of new information, future events or otherwise.
SOURCE: Archrock, Inc.
For information, contact:
Megan Repine
VP of Investor Relations
281–836–8360
investor.relations@archrock.comArchrock, Inc.
Unaudited Condensed Consolidated Statements of Operations
(in thousands, except per share amounts)Three Months Ended Year Ended December 31, September 30, December 31, December 31, December 31, 2022 2022 2021 2022 2021 Revenue: Contract operations $ 177,350 $ 170,497 $ 159,501 $ 677,801 $ 648,311 Aftermarket services 41,521 43,171 35,748 167,767 133,150 Total revenue 218,871 213,668 195,249 845,568 781,461 Cost of sales (excluding depreciation and amortization): Contract operations 74,348 71,694 60,454 278,898 244,486 Aftermarket services 34,405 35,833 30,506 140,586 114,431 Total cost of sales (excluding depreciation and amortization) 108,753 107,527 90,960 419,484 358,917 Selling, general and administrative 31,220 30,500 27,167 117,184 107,167 Depreciation and amortization 39,911 39,953 43,761 164,259 178,946 Long-lived and other asset impairment 5,225 4,154 6,243 21,442 21,397 Restructuring charges — — 950 — 2,903 Interest expense 26,380 25,177 25,424 101,259 108,135 Gain on sale of assets, net (6,739 ) (12,695 ) (709 ) (40,494 ) (30,258 ) Other (income) expense, net 1,897 (585 ) (3,073 ) 1,845 (4,707 ) Income before income taxes 12,224 19,637 4,526 60,589 38,961 Provision for (benefit from) income taxes 1,766 4,266 (1,466 ) 16,293 10,744 Net income $ 10,458 $ 15,371 $ 5,992 $ 44,296 $ 28,217 Basic and diluted net income per common share (1) $ 0.07 $ 0.10 $ 0.04 $ 0.28 $ 0.18 Weighted average common shares outstanding: Basic 153,554 153,550 152,320 153,281 151,684 Diluted 153,682 153,687 152,442 153,410 151,830 _______________
(1) Basic and diluted net income per common share is computed using the two–class method to determine the net income per share for each class of common stock and participating security (restricted stock and stock–settled restricted stock units that have non–forfeitable rights to receive dividends or dividend equivalents) according to dividends declared and participation rights in undistributed earnings. Accordingly, we have excluded net income attributable to participating securities from our calculation of basic and diluted net income per common share.Archrock, Inc.
Unaudited Supplemental Information
(in thousands, except percentages, per share amounts and ratios)Three Months Ended Year Ended December 31, September 30, December 31, December 31, December 31, 2022 2022 2021 2022 2021 Revenue: Contract operations $ 177,350 $ 170,497 $ 159,501 $ 677,801 $ 648,311 Aftermarket services 41,521 43,171 35,748 167,767 133,150 Total revenue $ 218,871 $ 213,668 $ 195,249 $ 845,568 $ 781,461 Gross margin (1): Contract operations $ 103,002 $ 98,803 $ 99,047 $ 398,903 $ 403,825 Aftermarket services 7,116 7,338 5,242 27,181 18,719 Total gross margin $ 110,118 $ 106,141 $ 104,289 $ 426,084 $ 422,544 Gross margin percentage: Contract operations 58 % 58 % 62 % 59 % 62 % Aftermarket services 17 % 17 % 15 % 16 % 14 % Total gross margin percentage 50 % 50 % 53 % 50 % 54 % Selling, general and administrative $ 31,220 $ 30,500 $ 27,167 $ 117,184 $ 107,167 % of revenue 14 % 14 % 14 % 14 % 14 % Adjusted EBITDA (1) $ 89,040 $ 91,919 $ 83,499 $ 363,325 $ 360,809 % of revenue 41 % 43 % 43 % 43 % 46 % Capital expenditures $ 68,835 $ 64,966 $ 27,004 $ 239,867 $ 97,885 Proceeds from sale of property, plant and equipment and other assets (7,132 ) (44,262 ) (5,149 ) (120,265 ) (112,907 ) Net capital expenditures $ 61,703 $ 20,704 $ 21,855 $ 119,602 $ (15,022 ) Total available horsepower (at period end) (2) 3,726 3,747 3,878 3,726 3,878 Total operating horsepower (at period end) (3) 3,448 3,535 3,247 3,448 3,247 Average operating horsepower 3,394 3,355 3,220 3,328 3,282 Horsepower utilization: Spot (at period end) 93 % 89 % 84 % 93 % 84 % Average 91 % 88 % 83 % 87 % 82 % Dividend declared for the period per share $ 0.150 $ 0.145 $ 0.145 $ 0.580 $ 0.580 Dividend declared for the period to all shareholders $ 23,614 $ 22,645 $ 22,598 $ 91,340 $ 89,590 Cash available for dividend coverage (4) 1.5 x 1.8 x 2.0 x 1.9 x 2.2 x Free cash flow (1) $ (27,252 ) $ 56,296 $ 6,928 $ 72,534 $ 253,507 Free cash flow after dividend (1) $ (49,841 ) $ 33,737 $ (15,423 ) $ (17,781 ) $ 164,164 _______________
(1) Management believes gross margin, Adjusted EBITDA, free cash flow and free cash flow after dividend provide useful information to investors because these non–GAAP measures, when viewed with our GAAP results and accompanying reconciliations, provide a more complete understanding of our performance than GAAP results alone. Management uses these non–GAAP measures as supplemental measures to review current period operating performance, comparability measures and performance measures for period–to–period comparisons.(2) Defined as idle and operating horsepower, and includes new compressor units completed by a third party manufacturer that have been delivered to us.
(3) Defined as horsepower that is operating under contract and horsepower that is idle but under contract and generating revenue such as standby revenue.
(4) Defined as cash available for dividend divided by dividends declared for the period.December 31, September 30, December 31, 2022 2022 2021 Balance Sheet Long-term debt (1) $ 1,548,334 $ 1,498,895 $ 1,530,825 Total equity 860,693 869,816 891,438 _______________
(1) Carrying values are shown net of unamortized premium and deferred financing costs.Archrock, Inc.
Unaudited Supplemental Information
Reconciliation of Net Income to Adjusted EBITDA and Gross Margin
(in thousands)Three Months Ended Year Ended December 31, September 30, December 31, December 31, December 31, 2022 2022 2021 2022 2021 Net income $ 10,458 $ 15,371 $ 5,992 $ 44,296 $ 28,217 Depreciation and amortization 39,911 39,953 43,761 164,259 178,946 Long-lived and other asset impairment 5,225 4,154 6,243 21,442 21,397 Unrealized change in fair value of investment in unconsolidated affiliate 1,864 — — 1,864 — Restructuring charges — — 950 — 2,903 Interest expense 26,380 25,177 25,424 101,259 108,135 Stock-based compensation expense 2,893 2,998 2,595 11,928 11,336 Amortization of capitalized implementation costs (1) 543 — — 1,984 — Indemnification income, net — — — — (869 ) Provision for (benefit from) income taxes 1,766 4,266 (1,466 ) 16,293 10,744 Adjusted EBITDA (2) 89,040 91,919 83,499 363,325 360,809 Selling, general and administrative 31,220 30,500 27,167 117,184 107,167 Stock-based compensation expense (2,893 ) (2,998 ) (2,595 ) (11,928 ) (11,336 ) Amortization of capitalized implementation costs (543 ) — — (1,984 ) — Unrealized change in fair value of investment in unconsolidated affiliate (1,864 ) — — (1,864 ) — Indemnification income, net — — — — 869 Gain on sale of assets, net (6,739 ) (12,695 ) (709 ) (40,494 ) (30,258 ) Other (income) expense, net 1,897 (585 ) (3,073 ) 1,845 (4,707 ) Gross margin (2) $ 110,118 $ 106,141 $ 104,289 $ 426,084 $ 422,544 _______________
(1) The amortization of capitalized implementation costs is a new adjustment beginning in the fourth quarter of 2022; as such, only the amounts for the fourth quarter of 2022 and full year 2022 have been included.
(2) Management believes Adjusted EBITDA and gross margin provide useful information to investors because these non–GAAP measures, when viewed with our GAAP results and accompanying reconciliations, provide a more complete understanding of our performance than GAAP results alone. Management uses these non–GAAP measures as supplemental measures to review current period operating performance, comparability measures and performance measures for period–to–period comparisons.Archrock, Inc.
Unaudited Supplemental Information
Reconciliation of Net Income to Adjusted EBITDA and Cash Available for Dividend
(in thousands)Three Months Ended Year Ended December 31, September 30, December 31, December 31, December 31, 2022 2022 2021 2022 2021 Net income $ 10,458 $ 15,371 $ 5,992 $ 44,296 $ 28,217 Depreciation and amortization 39,911 39,953 43,761 164,259 178,946 Long-lived and other asset impairment 5,225 4,154 6,243 21,442 21,397 Unrealized change in fair value of investment in unconsolidated affiliate 1,864 — — 1,864 — Restructuring charges — — 950 — 2,903 Interest expense 26,380 25,177 25,424 101,259 108,135 Stock-based compensation expense 2,893 2,998 2,595 11,928 11,336 Amortization of capitalized implementation costs (1) 543 — — 1,984 — Indemnification income, net — — — — (869 ) Provision for (benefit from) income taxes 1,766 4,266 (1,466 ) 16,293 10,744 Adjusted EBITDA (2) 89,040 91,919 83,499 363,325 360,809 Less: Maintenance capital expenditures (24,695 ) (24,084 ) (11,883 ) (84,158 ) (47,346 ) Less: Other capital expenditures (3,849 ) (2,091 ) (1,789 ) (9,446 ) (13,376 ) Less: Cash tax payment (4 ) — 358 (407 ) (247 ) Less: Cash interest expense (25,594 ) (24,390 ) (24,640 ) (98,406 ) (100,002 ) Cash available for dividend (3) $ 34,898 $ 41,354 $ 45,545 $ 170,908 $ 199,838 _______________
(1) The amortization of capitalized implementation costs is a new adjustment beginning in the fourth quarter of 2022; as such, only the amounts for the fourth quarter of 2022 and full year 2022 have been included.
(2) Management believes Adjusted EBITDA provides useful information to investors because this non–GAAP measure, when viewed with our GAAP results and accompanying reconciliations, provides a more complete understanding of our performance than GAAP results alone. Management uses this non–GAAP measure as a supplemental measure to review current period operating performance, comparability measure and performance measure for period–to–period comparisons.
(3) Management uses cash available for dividend as a supplemental performance measure to compute the coverage ratio of estimated cash flows to planned dividends.Archrock, Inc.
Unaudited Supplemental Information
Reconciliation of Cash Flows from Operating Activities to Cash Available for Dividend
(in thousands)Three Months Ended Year Ended December 31, September 30, December 31, December 31, December 31, 2022 2022 2021 2022 2021 Net cash provided by operating activities $ 37,118 $ 76,808 $ 28,675 $ 203,450 $ 237,400 Inventory write-downs (600 ) (319 ) (376 ) (1,640 ) (997 ) Provision for (benefit from) credit losses (234 ) 393 241 (206 ) 90 Gain on sale of assets, net 6,739 12,695 709 40,494 30,258 Current income tax provision (benefit) 161 115 (67 ) 1,064 365 Cash tax refund (payment) (4 ) — 358 (407 ) (247 ) Amortization of operating lease ROU assets (799 ) (832 ) (958 ) (3,206 ) (3,880 ) Amortization of contract costs (4,951 ) (4,962 ) (4,467 ) (19,162 ) (19,990 ) Deferred revenue recognized in earnings 5,247 4,168 2,301 20,956 10,382 Cash restructuring charges — — 950 — 2,903 Indemnification income, net — — — — (869 ) Changes in assets and liabilities 20,765 (20,537 ) 32,958 24,503 9,535 Maintenance capital expenditures (24,695 ) (24,084 ) (11,883 ) (84,158 ) (47,346 ) Other capital expenditures (3,849 ) (2,091 ) (1,789 ) (9,446 ) (13,376 ) Payments for settlement of interest rate swaps that include financing elements — — (1,107 ) (1,334 ) (4,390 ) Cash available for dividend (1) $ 34,898 $ 41,354 $ 45,545 $ 170,908 $ 199,838 _______________
(1) Management uses cash available for dividend as a supplemental performance measure to compute the coverage ratio of estimated cash flows to planned dividends.Archrock, Inc.
Unaudited Supplemental Information
Reconciliation of Cash Flows From Operating Activities to Free Cash Flow and Free Cash Flow After Dividend
(in thousands)Three Months Ended Year Ended December 31, September 30, December 31, December 31, December 31, 2022 2022 2021 2022 2021 Net cash provided by operating activities $ 37,118 $ 76,808 $ 28,675 $ 203,450 $ 237,400 Net cash used in investing activities (64,370 ) (20,512 ) (21,747 ) (130,916 ) 16,107 Free cash flow (1) (27,252 ) 56,296 6,928 72,534 253,507 Dividends paid to stockholders (22,589 ) (22,559 ) (22,351 ) (90,315 ) (89,343 ) Free cash flow after dividend (1) $ (49,841 ) $ 33,737 $ (15,423 ) $ (17,781 ) $ 164,164 _______________
(1) Management believes free cash flow and free cash flow after dividend provide useful information to investors because these non–GAAP measures, when viewed with our GAAP results and accompanying reconciliations, provide a more complete understanding of our performance than GAAP results alone. Management uses these non–GAAP measures as supplemental measures to review current period operating performance, comparability measures and performance measures for period–to–period comparisons.Archrock, Inc.
Unaudited Supplemental Information
Reconciliation of Net Income to Adjust EBITDA and Cash Available for Dividend
(in thousands)Annual Guidance Range 2023 Low High Net income (1) $ 75,000 $ 105,000 Interest expense 111,000 111,000 Provision for income taxes 33,000 33,000 Depreciation and amortization 167,000 167,000 Stock-based compensation expense 12,000 12,000 Amortization of capitalized implementation costs 2,000 2,000 Adjusted EBITDA (2) 400,000 430,000 Less: Maintenance capital expenditures (75,000 ) (80,000 ) Less: Other capital expenditures (15,000 ) (15,000 ) Less: Cash interest expense (108,000 ) (108,000 ) Cash available for dividend (3)(4) $ 202,000 $ 227,000 _______________
(1) 2022 annual guidance for net income does not include the impact of long-lived and other asset impairment because due to its nature, it cannot be accurately forecasted. Long-lived and other asset impairment does not impact Adjusted EBITDA or cash available for dividend, however it is a reconciling item between these measures and net income. Long-lived and other asset impairment for both 2021 and 2020 was $21.4 million.
(2) Management believes Adjusted EBITDA provides useful information to investors because this non-GAAP measure, when viewed with our GAAP results and accompanying reconciliations, provides a more complete understanding of our performance than GAAP results alone. Management uses this non-GAAP measure as a supplemental measure to review current period operating performance, comparability measure and performance measure for period-to-period comparisons.
(3) Management uses cash available for dividend as a supplemental performance measure to compute the coverage ratio of estimated cash flows to planned dividends.
(4) A forward-looking estimate of cash provided by operating activities is not provided because certain items necessary to estimate cash provided by operating activities, including changes in assets and liabilities, are not estimable at this time. Changes in assets and liabilities were $(24.5) million and $(9.5) million for 2022 and 2021, respectively.
