Performance Data
Three Months Ended | Nine Months Ended | ||||||||||
2020 | 2019 | Change | 2020 | 2019 | Change | ||||||
(CDN 000s, except per share data) (unaudited) | ($) | ($) | (%) | ($) | ($) | (%) | |||||
Revenue | 23,068 | 72,195 | (68) | 123,878 | 227,232 | (45) | |||||
EBITDA (1,2) | 2,348 | 33,167 | (93) | 40,088 | 99,208 | (60) | |||||
Adjusted EBITDA (1.2) | (1,118) | 31,489 | — | 31,339 | 103,029 | (70) | |||||
As a % of revenue | (4.8) | 43.6 | — | 25.3 | 45.3 | (2,000) bps | |||||
Funds flow from operations | 4,765 | 29,899 | (84) | 31,621 | 89,592 | (65) | |||||
Per share – basic | 0.06 | 0.35 | (83) | 0.38 | 1.05 | (64) | |||||
Per share – diluted | 0.06 | 0.35 | (83) | 0.38 | 1.04 | (63) | |||||
Cash from operating activities | 5,754 | 37,453 | (85) | 61,300 | 83,833 | (27) | |||||
Capital expenditures | 807 | 4,058 | (80) | 4,694 | 18,591 | (75) | |||||
Free cash flow (1) | 4,141 | 33,067 | (87) | 56,964 | 65,999 | (14) | |||||
Cash dividends declared | 0.05 | 0.19 | (74) | 0.43 | 0.55 | (22) | |||||
Net (loss) income | (3,957) | 15,418 | — | 7,796 | 43,707 | (82) | |||||
Net (loss) income attributable to Pason | (3,698) | 15,418 | — | 8,734 | 43,707 | (80) | |||||
Per share – basic | (0.04) | 0.18 | — | 0.10 | 0.51 | (80) | |||||
Per share – diluted | (0.04) | 0.18 | — | 0.10 | 0.51 | (80) | |||||
Total interest bearing debt | — | — | — | — | — | — | |||||
Shares outstanding end of period (#000's) | 83,690 | 85,299 | (2) | 83,690 | 85,299 | (2) |
(1) | Non-IFRS financial measures are defined in the Management's Discussion and Analysis section. |
(2) | Prior period amounts have been restated to conform with current year's presentation. |
Q3 2020 vs Q3 2019
Following the significant decline in
This collapse in drilling activity resulted in consolidated revenue of
Adjusted EBITDA decreased to a loss of
Cash from operating activities was
Free cash flow was
The Company recorded a net loss attributable to Pason of
President's Message
The third quarter of 2020 represented the most challenging industry conditions that Pason has encountered in its history, as the ongoing COVID-19 pandemic continued to have devastating impacts on the global economy in addition to the significant health concerns it has caused. With less than 300 active land drilling rigs in
It is notable that our quarterly Adjusted EBITDA was similar to that recorded during the depths of the previous downturn in the second quarter of 2016, yet North American land drilling activity was 35% lower in Q3-2020 than that period of time. This highlights the significant adjustments we have made to our operating cost structure over the past several years in response to lower levels of drilling. We have also been focused on reducing the capital intensity of our business, and in the third quarter recorded total capital expenditures of
The third quarter represents the first time we are presenting our financial results under reporting segments which better reflect how our business is managed under our streamlined organizational structure. Our North American business unit has been combined under common commercial and operational leadership and we expect to see benefits from this structure in terms of operating efficiency and how we manage our important customer relationships. We are also presenting the financial results of Energy Toolbase, our emerging business in the solar and energy storage space, separately to allow investors to better evaluate our progress in this area.
Our competitive position remained strong in the third quarter.
Energy Toolbase (ETB) continued to enhance its software suite that enables solar and energy storage developers and asset owners to model their site's expected financial returns, control the in-field assets, and monitor their performance in real-time. As the industry-leading economic analysis and proposal generation software, ETB Developer is also used to source opportunities to deploy its control systems and monitoring software. Subscriptions for ETB Developer remained consistent despite the effects of the pandemic and the sale of additional control systems through the ETB platform has strengthened our conviction that the combination of the modeling, control and monitoring tools under a common platform provides a compelling value proposition for customers.
Our balance sheet remains strong. We ended the third quarter with
As we look to the future, the worst appears to be behind us in terms of oil and gas drilling activity. Global demand for oil has begun to recover from its lows in the second quarter, and we have seen similar strength in gas markets. The global picture for supply and demand for oil has become more balanced and the WTI oil price has stabilized around
Significant uncertainty remains around near-term forecasts of industry activity. Potential demand impacts from further waves of COVID-19 cases and questions about ongoing
Pason has a long history of success based on both its technology and its people and we will seize on opportunities to build on that history. I am deeply humbled and honoured to be asked to lead this organization as its next President and Chief Executive Officer and I thank our employees, customers, suppliers, shareholders and
President and Chief Executive Officer
Management's Discussion and Analysis
The following discussion and analysis has been prepared by management as of
Certain information regarding the Company contained herein may constitute forward-looking statements under applicable securities laws. Such statements are subject to known or unknown risks and uncertainties that may cause actual results to differ materially from those anticipated or implied in the forward-looking statements.
All financial measures presented in this report are expressed in Canadian dollars unless otherwise indicated.
Changes in Reportable Segments
Prior to the third quarter of 2020, the Company presented three operating segments, based upon the geographic segments of the Company's core business of servicing the oil and gas industry, consisting of
In response to ongoing low activity levels across the North American land drilling market, the Company streamlined its structure and operations in the third quarter by consolidating its core US and Canadian operations. As a result of this consolidation, along with the continued investment in solar and energy storage business, the Company determined that the prior operating segments no longer reflected how management monitored and evaluated operating results. This conclusion was reached in part due to the fact that solar and energy storage business is distinct from its core business and that anticipated future operating results will be significant enough to warrant a distinct segment, as well as the consolidation of management of North American operations. These new reportable segments reflect how the Chief Executive Officer and management allocates resources and assess the performance of the Company.
All comparative figures have been reclassified to conform to the new presentation.
Impact of Hyperinflation
In 2018, the Company concluded that its Argentinian subsidiary is operating in a hyperinflationary economy. This conclusion impacts the application of two accounting standards, IAS 21, The Effects of Changes in Foreign Exchange, and IAS 29, Financial Reporting in Hyperinflationary Economies.
The impact of applying IAS 21 to the operating results of
Impact on IFRS Measures
Three Months Ended | Nine Months Ended | ||||||||||
2020 | 2019 | Change | 2020 | 2019 | Change | ||||||
(000s) (unaudited) | ($) | ($) | (%) | ($) | ($) | (%) | |||||
(Decrease) in revenue | (173) | (1,747) | (90) | (469) | (1,747) | (73) | |||||
Decrease in rental services and local administration expenses | 159 | 1,055 | (85) | 369 | 1,055 | (65) | |||||
(Increase) in depreciation expense | (358) | (258) | 39 | (769) | (258) | 198 | |||||
(Decrease) in segment gross profit | (372) | (950) | (61) | (869) | (950) | (9) | |||||
Net monetary gain presented in other expenses | 465 | 2,376 | (80) | 1,280 | 2,376 | (46) | |||||
(Increase) decrease in income tax provision | (1) | 80 | — | — | 80 | — | |||||
Increase in net income | 92 | 1,506 | (94) | 411 | 1,506 | (73) |
Impact on Non-IFRS Measures
Three Months Ended | Nine Months Ended | ||||||||||
2020 | 2019 | Change | 2020 | 2019 | Change | ||||||
(000s) (unaudited) | ($) | ($) | (%) | ($) | ($) | (%) | |||||
(Decrease) in revenue | (173) | (1,747) | (90) | (469) | (1,747) | (73) | |||||
Decrease in rental services and local administration expenses | 159 | 1,055 | (85) | 369 | 1,055 | (65) | |||||
Net monetary gain presented in other expenses | 465 | 2,376 | (80) | 1,280 | 2,376 | (46) | |||||
Increase in EBITDA | 451 | 1,684 | (73) | 1,180 | 1,684 | (30) | |||||
(Elimination) of net monetary gain presented in other expenses | (465) | (2,376) | (80) | (1,280) | (2,376) | (46) | |||||
(Decrease) in Adjusted EBITDA | (14) | (692) | (98) | (100) | (692) | (86) |
Additional IFRS Measures
In its Consolidated Financial Statements, the Company uses certain additional IFRS measures. Management believes these measures provide useful supplemental information to readers.
Funds flow from operations
Management believes that funds flow from operations, as reported in the Consolidated Statements of Cash Flows, is a useful additional measure as it represents the cash generated during the period, regardless of the timing of collection of receivables and payment of payables. Funds flow from operations represents the cash flow from continuing operations, excluding non-cash items. Funds flow from operations is defined as net income adjusted for depreciation and amortization expense, non-cash, stock-based compensation expense, deferred taxes, and other non-cash items impacting operations.
Cash from operating activities
Cash from operating activities is defined as funds flow from operations adjusted for changes in working capital items.
Non-IFRS Financial Measures
These definitions are not recognized measures under IFRS, and accordingly, may not be comparable to measures used by other companies. These Non-IFRS measures provide readers with additional information regarding the Company's ability to generate funds to finance its operations, fund its research and development and capital expenditure program, and pay dividends.
Revenue per Industry day
Revenue per Industry day is defined as the daily revenue generated from all products that the Company is renting over all active drilling rigs in the North American business unit. This metric provides a key measure of the Company's ability to evaluate and manage product adoption, pricing, and market share penetration. Drilling days are calculated by using accepted industry sources.
EBITDA
EBITDA is defined as net income before interest income and expense, income taxes, stock-based compensation expense, and depreciation and amortization expense.
Adjusted EBITDA
Adjusted EBITDA is defined as EBITDA, adjusted for foreign exchange, impairment of property, plant, and equipment, restructuring costs, net monetary adjustments, and other items which the Company does not consider to be in the normal course of continuing operations.
Management believes that EBITDA and Adjusted EBITDA are useful supplemental measures as they provide an indication of the results generated by the Company's principal business activities prior to the consideration of how these results are taxed in multiple jurisdictions, how the results are impacted by foreign exchange or how the results are impacted by the Company's accounting policies for equity-based compensation plans.
Free cash flow
Free cash flow is defined as cash from operating activities plus proceeds on disposal of property, plant, and equipment, less capital expenditures (including changes to non-cash working capital associated with capital expenditures), and deferred development costs. This metric provides a key measure on the Company's ability to generate cash from its principal business activities after funding the capital expenditure program, and provides an indication of the amount of cash available to finance, among other items, the Company's dividend and other investment opportunities.
Overall Performance
Three Months Ended | Nine Months Ended | ||||||||||
2020 | 2019 | Change | 2020 | 2019 | Change | ||||||
(000s) (unaudited) | ($) | ($) | (%) | ($) | ($) | (%) | |||||
Revenue | |||||||||||
Drilling Data | 12,218 | 37,771 | (68) | 64,982 | 120,293 | (46) | |||||
Mud Management and Safety | 6,515 | 21,243 | (69) | 36,132 | 66,059 | (45) | |||||
Communications | 965 | 4,783 | (80) | 6,980 | 15,322 | (54) | |||||
Drilling Intelligence | 1,052 | 5,141 | (80) | 7,657 | 15,702 | (51) | |||||
Analytics and Other | 2,318 | 3,257 | (29) | 8,127 | 9,856 | (18) | |||||
Total revenue | 23,068 | 72,195 | (68) | 123,878 | 227,232 | (45) |
The Pason Electronic Drilling Recorder (EDR) remains the Company's primary product of the North American and International business unit. The EDR provides a complete drilling data acquisition system, data networking, and drilling management tools and reports at both the wellsite and at customer offices. The EDR is the base product from which all other wellsite instrumentation products are linked. By linking these products, a number of otherwise redundant elements such as data processing, display, storage, and networking are eliminated. This ensures greater reliability and a more robust system of instrumentation for the customer.
As a result of the change in reportable segments described previously, the Company, effective for the third quarter of 2020, reports on three strategic business units: The North American (
The COVID-19 pandemic has had a significant negative impact on the demand for fossil fuels and this combined with a supply imbalance has led to a decline in oil prices. As a result, the Company's customers have reduced their capital expenditure programs which has led to a precipitous fall in the active rig count in all major markets the Company operates in, which has had a significant impact on the Company's revenue.
Total revenue decreased by 68% in the third quarter of 2020 compared to the corresponding period in 2019. The decrease is attributable to the decrease in industry activity in the North American and International operating segments, partially offset by an increase in revenue from the Solar and Energy Storage business unit.
The Solar and Energy Storage business unit experienced a significant increase in revenue during the third quarter of 2020 compared to the corresponding period in 2019. The increase in revenue is predominately due to the acquisition of
Discussion of Operations
North American Operations
Three Months Ended | Nine Months Ended | ||||||||||
2020 | 2019 | Change | 2020 | 2019 | Change | ||||||
(000s) (unaudited) | ($) | ($) | (%) | ($) | ($) | (%) | |||||
Revenue | |||||||||||
Drilling Data | 10,100 | 32,561 | (69) | 55,921 | 102,713 | (46) | |||||
Mud Management and Safety | 5,291 | 19,416 | (73) | 31,388 | 60,650 | (48) | |||||
Communications | 887 | 4,464 | (80) | 6,406 | 14,146 | (55) | |||||
Drilling Intelligence | 1,011 | 4,785 | (79) | 7,241 | 14,734 | (51) | |||||
Analytics and Other | 991 | 2,294 | (57) | 4,105 | 7,017 | (41) | |||||
Total revenue | 18,280 | 63,520 | (71) | 105,061 | 199,260 | (47) | |||||
Rental services and local administration | 10,948 | 24,239 | (55) | 46,033 | 73,405 | (37) | |||||
Depreciation and amortization | 6,554 | 8,813 | (26) | 23,528 | 27,015 | (13) | |||||
Segment gross profit | 778 | 30,468 | (97) | 35,500 | 98,840 | (64) |
Three Months Ended | Nine Months Ended | ||||||||||
2020 | 2019 | Change | 2020 | 2019 | Change | ||||||
(unaudited) | ($) | ($) | (%) | ($) | ($) | (%) | |||||
Revenue per Industry day | 667 | 668 | — | 704 | 665 | 6 | |||||
Industry activity in the North American market decreased by 72% in the third quarter of 2020 over the 2019 comparable period. Industry activity was lowest at the start of the quarter and experienced a modest recovery throughout the quarter, most notably in
Revenue per Industry day was
Rental services and local administration decreased by 55% in the third quarter of 2020 over the 2019 comparative period. The decrease in operating costs is attributable to the Company restructuring its organization to support current and anticipated activity levels.
Depreciation and amortization was down in the third quarter of 2020 due to the Company recognizing research and development tax credits.
International Operations
Three Months Ended | Nine Months Ended | ||||||||||
2020 | 2019 | Change | 2020 | 2019 | Change | ||||||
(000s) (unaudited) | ($) | ($) | (%) | ($) | ($) | (%) | |||||
Revenue | |||||||||||
Drilling Data | 2,118 | 5,210 | (59) | 9,061 | 17,580 | (48) | |||||
Mud Management and Safety | 1,224 | 1,827 | (33) | 4,744 | 5,409 | (12) | |||||
Communications | 78 | 319 | (76) | 574 | 1,176 | (51) | |||||
Drilling Intelligence | 41 | 356 | (88) | 416 | 968 | (57) | |||||
Analytics and Other | 417 | 837 | (50) | 1,370 | 2,629 | (48) | |||||
Total revenue | 3,878 | 8,549 | (55) | 16,165 | 27,762 | (42) | |||||
Rental services and local administration | 2,812 | 4,525 | (38) | 11,466 | 15,371 | (25) | |||||
Depreciation and amortization | 944 | 1,097 | (14) | 2,983 | 3,082 | (3) | |||||
Segment gross profit | 122 | 2,927 | (96) | 1,716 | 9,309 | (82) |
The International business unit's revenue decreased by 55% in the third quarter of 2020 over the 2019 comparative period.
Activity levels in the Company's major international markets experienced the significant reduction in activity witnessed in
Rental services and local administration decreased by 38% in the third quarter of 2020 over the 2019 comparative period. The decrease in operating costs is attributable to the Company managing staffing levels to support its current activity.
Segment gross profit was
Solar and Energy Storage Operations
Three Months Ended | Nine Months Ended | ||||||||||
2020 | 2019 | Change | 2020 | 2019 | Change | ||||||
(000s) (unaudited) | ($) | ($) | (%) | ($) | ($) | (%) | |||||
Revenue | |||||||||||
Analytics and Other | 910 | 126 | 622 | 2,652 | 210 | 1,163 | |||||
Total revenue | 910 | 126 | 622 | 2,652 | 210 | 1,163 | |||||
Operating expenses and local administration (1) | 1,363 | 445 | 206 | 4,587 | 1,201 | 282 | |||||
Depreciation and amortization | 5 | 7 | (29) | 18 | 20 | (10) | |||||
Segment gross (loss) | (458) | (326) | 40 | (1,953) | (1,011) | 93 | |||||
(1) Included in rental services and local administration in the Condensed Consolidated Interim Statements of Operations |
Revenue generated by the Solar and Energy Storage business unit was
Revenue in the third quarter of 2020 reflects revenue generated from
Operating expenses and local administration was
Three Months Ended | Nine Months Ended | ||||||||||
2020 | 2019 | Change | 2020 | 2019 | Change | ||||||
(000s) (unaudited) | ($) | ($) | (%) | ($) | ($) | (%) | |||||
Research and development | 759 | 652 | 16 | 2,534 | 1,966 | 29 | |||||
Segment gross loss was
Corporate Expenses
Three Months Ended | Nine Months Ended | ||||||||||
2020 | 2019 | Change | 2020 | 2019 | Change | ||||||
(000s) (unaudited) | ($) | ($) | (%) | ($) | ($) | (%) | |||||
Research and development | 6,237 | 7,564 | (18) | 21,036 | 22,969 | (8) | |||||
Corporate services | 2,469 | 3,865 | (36) | 8,981 | 11,413 | (21) | |||||
Stock-based compensation | 276 | 2,446 | (89) | 2,022 | 9,359 | (78) | |||||
Other (income) expenses | |||||||||||
Derecognition of onerous lease | — | — | — | (5,757) | — | — | |||||
Government wage assistance | (3,334) | — | — | (7,697) | — | — | |||||
Reorganization costs | — | — | — | 5,554 | — | — | |||||
Derecognition of lease receivable | — | — | — | — | 4,289 | — | |||||
Foreign exchange loss | 113 | 615 | (82) | 145 | 1,269 | (89) | |||||
Net interest expense - lease liability | 33 | 159 | (79) | 279 | 404 | (31) | |||||
Interest income - short term investments | (138) | (258) | (47) | (1,120) | (726) | 54 | |||||
Net monetary gain | (465) | (2,376) | (80) | (1,280) | (2,376) | (46) | |||||
Equity loss (income) | 357 | 68 | 425 | 436 | (156) | (379) | |||||
Other | 220 | 83 | 165 | 286 | 639 | (55) | |||||
Total corporate expenses | 5,768 | 12,166 | (53) | 22,885 | 47,084 | (51) |
During the third quarter of 2020, due to the decline in revenue, the Company was eligible for the
During the second quarter of 2020, the Company entered into an agreement to terminate the lease at its previous US head office in
During the second quarter of 2020, the Company initiated staff reduction initiatives to address the anticipated prolonged downturn in oil and gas drilling activity in all of its markets. Accordingly, the Company recorded reorganization expense of
During the second quarter of 2019, the Company was notified that the tenant leasing the Company's previous office space in
Net monetary gain is as a result of applying hyperinflation accounting to the Company's Argentinian subsidiary.
Q3 2020 vs Q2 2020
Following the significant decline in
Consolidated revenue was
Revenue in the North American business unit was
The International business unit reported revenue of
Adjusted EBITDA, which adjusts EBITDA for foreign exchange and certain non-recurring charges, was a loss of
Cash from operating activities was
The Company recorded a net loss attributable to Pason in the third quarter of 2020 of
Condensed Consolidated Interim Balance Sheets
As at | ||
(CDN 000s) (unaudited) | ($) | ($) |
Assets | ||
Current | ||
Cash and cash equivalents | 169,254 | 161,016 |
Trade and other receivables | 20,098 | 59,716 |
Income taxes recoverable - other | 15,304 | 15,304 |
Prepaid expenses | 2,318 | 3,621 |
Income taxes recoverable | 5,302 | 2,382 |
Total current assets | 212,276 | 242,039 |
Non-current | ||
Property, plant and equipment | 103,722 | 118,522 |
Investments | 25,824 | 26,265 |
Intangible assets and goodwill | 47,481 | 51,015 |
Total non-current assets | 177,027 | 195,802 |
Total assets | 389,303 | 437,841 |
Liabilities and equity | ||
Current | ||
Trade payables and accruals | 28,023 | 34,420 |
Income taxes payable | 2,461 | 3,133 |
Stock-based compensation liability | 2,332 | 2,442 |
Lease liability | 2,471 | 3,275 |
Investment - put option | 10,000 | 15,000 |
Total current liabilities | 45,287 | 58,270 |
Non-current | ||
Deferred tax liabilities | 9,651 | 8,566 |
Lease liability | 4,513 | 11,532 |
Stock-based compensation liability | 3,921 | 3,479 |
Obligation under put option | 9,797 | 9,540 |
Total non-current liabilities | 27,882 | 33,117 |
Equity | ||
Share capital | 162,798 | 166,701 |
Share-based benefits reserve | 32,536 | 30,863 |
Foreign currency translation reserve | 63,575 | 57,830 |
Equity reserve | (8,375) | (8,375) |
Retained earnings | 66,902 | 99,806 |
Total equity attributable to equity holders of the Company | 317,436 | 346,825 |
Non-controlling interest | (1,302) | (371) |
Total equity | 316,134 | 346,454 |
Total liabilities and equity | 389,303 | 437,841 |
Condensed Consolidated Interim Statements of Operations
Three Months Ended | Nine Months Ended | ||||||
2020 | 2019 | 2020 | 2019 | ||||
(CDN 000s, except per share data) (unaudited) | ($) | ($) | ($) | ($) | |||
Revenue | 23,068 | 72,195 | 123,878 | 227,232 | |||
Operating expenses | |||||||
Rental services | 12,956 | 25,779 | 53,291 | 79,837 | |||
Local administration | 2,167 | 3,430 | 8,795 | 10,140 | |||
Depreciation and amortization | 7,503 | 9,917 | 26,529 | 30,117 | |||
22,626 | 39,126 | 88,615 | 120,094 | ||||
Gross profit | 442 | 33,069 | 35,263 | 107,138 | |||
Other expenses | |||||||
Research and development | 6,237 | 7,564 | 21,036 | 22,969 | |||
Corporate services | 2,469 | 3,865 | 8,981 | 11,413 | |||
Stock-based compensation expense | 276 | 2,446 | 2,022 | 9,359 | |||
Other (income) expenses | (3,214) | (1,709) | (9,154) | 3,343 | |||
5,768 | 12,166 | 22,885 | 47,084 | ||||
(Loss) income before income taxes | (5,326) | 20,903 | 12,378 | 60,054 | |||
Income tax provision | (1,369) | 5,485 | 4,582 | 16,347 | |||
Net (loss) income | (3,957) | 15,418 | 7,796 | 43,707 | |||
Net (loss) income attributable to: | |||||||
Shareholders of Pason | (3,698) | 15,418 | 8,734 | 43,707 | |||
Non-controlling interest | (259) | — | (938) | — | |||
Net (loss) income | (3,957) | 15,418 | 7,796 | 43,707 | |||
(Loss) Income per share | |||||||
Basic | (0.04) | 0.18 | 0.10 | 0.51 | |||
Diluted | (0.04) | 0.18 | 0.10 | 0.51 |
Condensed Consolidated Interim Statements of Other Comprehensive Income
Three Months Ended | Nine Months Ended | ||||||
2020 | 2019 | 2020 | 2019 | ||||
(CDN 000s) (unaudited) | ($) | ($) | ($) | ($) | |||
Net (loss) income | (3,957) | 15,418 | 7,796 | 43,707 | |||
Items that may be reclassified subsequently to net income: | |||||||
Tax recovery on net investment in foreign | — | 9,690 | — | 10,481 | |||
Foreign currency translation adjustment | (6,476) | (5,567) | 5,752 | (12,274) | |||
Other comprehensive (loss) gain | (6,476) | 4,123 | 5,752 | (1,793) | |||
Total comprehensive (loss) income | (10,433) | 19,541 | 13,548 | 41,914 | |||
Total comprehensive (loss) income attributed to: | |||||||
Shareholders of Pason | (10,190) | 19,541 | 14,479 | 41,914 | |||
Non-controlling interest | (243) | — | (931) | — | |||
Total comprehensive (loss) income | (10,433) | 19,541 | 13,548 | 41,914 |
Condensed Consolidated Interim Statements of Cash Flows
Three Months Ended | Nine Months Ended | |||||||
2020 | 2019 | 2020 | 2019 | |||||
(CDN 000s) (unaudited) | ($) | ($) | ($) | ($) | ||||
Cash from (used in) operating activities | ||||||||
Net (loss) income | (3,957) | 15,418 | 7,796 | 43,707 | ||||
Adjustment for non-cash items: | ||||||||
Depreciation and amortization | 7,503 | 9,917 | 26,529 | 30,117 | ||||
Stock-based compensation | 276 | 2,446 | 2,022 | 9,359 | ||||
Deferred income taxes | 1,253 | 2,101 | 975 | 3,520 | ||||
Derecognition of onerous lease | — | — | (5,757) | — | ||||
Derecognition of lease receivable | — | — | — | 4,289 | ||||
Hyperinflation adjustment | (451) | (1,506) | (1,182) | (1,506) | ||||
Unrealized foreign exchange loss and other | 141 | 1,523 | 1,238 | 106 | ||||
Funds flow from operations | 4,765 | 29,899 | 31,621 | 89,592 | ||||
Movements in non-cash working capital items: | ||||||||
Decrease in trade and other receivables | 3,955 | 4,922 | 39,896 | 9,021 | ||||
(Increase) decrease in prepaid expenses | (561) | (1,066) | 1,308 | (45) | ||||
(Decrease) increase in income taxes | (3,063) | 3,476 | 1,360 | 4,699 | ||||
Increase (decrease) in trade payables, accruals | 3,063 | 2,270 | (8,079) | (3,894) | ||||
Effects of exchange rate changes | 82 | (1,850) | (61) | (262) | ||||
Cash generated from operating activities | 8,241 | 37,651 | 66,045 | 99,111 | ||||
Income tax paid | (2,487) | (198) | (4,745) | (15,278) | ||||
Net cash from operating activities | 5,754 | 37,453 | 61,300 | 83,833 | ||||
Cash flows from (used in) financing activities | ||||||||
Proceeds from issuance of common shares | — | 239 | — | 3,366 | ||||
Payment of dividends | (4,201) | (16,199) | (36,265) | (47,055) | ||||
Repurchase and cancellation of shares under NCIB | (2,193) | (1,944) | (6,276) | (13,063) | ||||
Repayment of lease liability | (667) | (840) | (1,910) | (1,893) | ||||
Net cash used in financing activities | (7,061) | (18,744) | (44,451) | (58,645) | ||||
Cash flows (used in) from investing activities | ||||||||
Payment on investment - put option | — | — | (5,000) | — | ||||
Acquisition | — | (23,830) | — | (23,830) | ||||
Additions to property, plant and equipment | (476) | (3,398) | (4,520) | (17,482) | ||||
Development costs | (331) | (660) | (174) | (1,109) | ||||
Proceeds on disposal of investment and property, | 81 | 188 | 888 | 806 | ||||
Changes in non-cash working capital | (887) | (516) | (530) | (49) | ||||
Net cash used in investing activities | (1,613) | (28,216) | (9,336) | (41,664) | ||||
Effect of exchange rate on cash and cash | (4,312) | 1,239 | 725 | (6,497) | ||||
Net (decrease) increase in cash and cash | (7,232) | (8,268) | 8,238 | (22,973) | ||||
Cash and cash equivalents, beginning of period | 176,486 | 189,133 | 161,016 | 203,838 | ||||
Cash and cash equivalents, end of period | 169,254 | 180,865 | 169,254 | 180,865 |
Operating Segments
The Company operates three strategic business units: The North American (
Previously, the Company's operating segments were oil and gas centric and reported by geographic segment:
All comparative figures have been reclassified to conform to the new presentation.
The following table represents a disaggregation of revenue from contracts with customers along with the reportable segment for each category:
Three Months Ended | North | International | Solar and | Total | |||
(unaudited) | ($) | ($) | ($) | ($) | |||
Revenue | |||||||
Drilling Data | 10,100 | 2,118 | — | 12,218 | |||
Mud Management and Safety | 5,291 | 1,224 | — | 6,515 | |||
Communications | 887 | 78 | — | 965 | |||
Drilling Intelligence | 1,011 | 41 | — | 1,052 | |||
Analytics and Other | 991 | 417 | 910 | 2,318 | |||
Total Revenue | 18,280 | 3,878 | 910 | 23,068 | |||
Rental services and local administration | 10,948 | 2,812 | 1,363 | 15,123 | |||
Depreciation and amortization | 6,554 | 944 | 5 | 7,503 | |||
Segment gross profit (loss) | 778 | 122 | (458) | 442 | |||
Research and development | 6,237 | ||||||
Corporate services | 2,469 | ||||||
Stock-based compensation | 276 | ||||||
Other (income) | (3,214) | ||||||
Income tax provision | (1,369) | ||||||
Net loss | (3,957) | ||||||
Net loss attributable to Pason | (3,698) | ||||||
Capital expenditures | 807 | — | — | 807 | |||
As at | |||||||
Property plant and equipment | 91,781 | 11,822 | 119 | 103,722 | |||
Intangible assets | 8,986 | — | 4,395 | 13,381 | |||
8,871 | 2,600 | 22,629 | 34,100 | ||||
Segment assets | 362,464 | 26,273 | 566 | 389,303 | |||
Segment liabilities | 68,032 | 4,183 | 954 | 73,169 |
Three Months Ended | North | International | Solar and | Total | |||
(unaudited) | ($) | ($) | ($) | ($) | |||
Revenue | |||||||
Drilling Data | 32,561 | 5,210 | — | 37,771 | |||
Mud Management and Safety | 19,416 | 1,827 | — | 21,243 | |||
Communications | 4,464 | 319 | — | 4,783 | |||
Drilling Intelligence | 4,785 | 356 | — | 5,141 | |||
Analytics and Other | 2,294 | 837 | 126 | 3,257 | |||
Total Revenue | 63,520 | 8,549 | 126 | 72,195 | |||
Rental services and local administration | 24,239 | 4,525 | 445 | 29,209 | |||
Depreciation and amortization | 8,813 | 1,097 | 7 | 9,917 | |||
Segment gross profit (loss) | 30,468 | 2,927 | (326) | 33,069 | |||
Research and development | 7,564 | ||||||
Corporate services | 3,865 | ||||||
Stock-based compensation | 2,446 | ||||||
Other (income) | (1,709) | ||||||
Income tax provision | 5,485 | ||||||
Net income | 15,418 | ||||||
Net income attributable to Pason | 15,418 | ||||||
Capital expenditures | 3,167 | 891 | — | 4,058 | |||
As at | |||||||
Property plant and equipment | 107,025 | 15,316 | 130 | 122,471 | |||
Intangible assets | 44,453 | — | — | 44,453 | |||
8,816 | 2,600 | — | 11,416 | ||||
Segment assets | 390,233 | 54,572 | 1,357 | 446,162 | |||
Segment liabilities | 69,293 | 6,066 | 61 | 75,420 |
Nine Months Ended | North | International | Solar and | Total | ||||
(unaudited) | ($) | ($) | ($) | ($) | ||||
Revenue | ||||||||
Drilling Data | 55,921 | 9,061 | — | 64,982 | ||||
Mud Management and Safety | 31,388 | 4,744 | — | 36,132 | ||||
Communications | 6,406 | 574 | — | 6,980 | ||||
Drilling Intelligence | 7,241 | 416 | — | 7,657 | ||||
Analytics and Other | 4,105 | 1,370 | 2,652 | 8,127 | ||||
Total Revenue | 105,061 | 16,165 | 2,652 | 123,878 | ||||
Rental services and local administration | 46,033 | 11,466 | 4,587 | 62,086 | ||||
Depreciation and amortization | 23,528 | 2,983 | 18 | 26,529 | ||||
Segment gross profit (loss) | 35,500 | 1,716 | (1,953) | 35,263 | ||||
Research and development | 21,036 | |||||||
Corporate services | 8,981 | |||||||
Stock-based compensation | 2,022 | |||||||
Other (income) | (9,154) | |||||||
Income tax provision | 4,582 | |||||||
Net income | 7,796 | |||||||
Net income attributable to Pason | 8,734 | |||||||
Capital expenditures | 4,694 | — | — | 4,694 | ||||
As at | ||||||||
Property plant and equipment | 91,781 | 11,822 | 119 | 103,722 | ||||
Intangible assets | 8,986 | — | 4,395 | 13,381 | ||||
8,871 | 2,600 | 22,629 | 34,100 | |||||
Segment assets | 362,464 | 26,273 | 566 | 389,303 | ||||
Segment liabilities | 68,032 | 4,183 | 954 | 73,169 |
Nine Months Ended | International | Solar and | Total | ||||
(unaudited) | ($) | ($) | ($) | ($) | |||
Revenue | |||||||
Drilling Data | 102,713 | 17,580 | — | 120,293 | |||
Mud Management and Safety | 60,650 | 5,409 | — | 66,059 | |||
Communications | 14,146 | 1,176 | — | 15,322 | |||
Drilling Intelligence | 14,734 | 968 | — | 15,702 | |||
Analytics and Other | 7,017 | 2,629 | 210 | 9,856 | |||
Total Revenue | 199,260 | 27,762 | 210 | 227,232 | |||
Rental services and local administration | 73,405 | 15,371 | 1,201 | 89,977 | |||
Depreciation and amortization | 27,015 | 3,082 | 20 | 30,117 | |||
Segment gross profit (loss) | 98,840 | 9,309 | (1,011) | 107,138 | |||
Research and development | 22,969 | ||||||
Corporate services | 11,413 | ||||||
Stock-based compensation | 9,359 | ||||||
Other expenses | 3,343 | ||||||
Income tax provision | 16,347 | ||||||
Net income | 43,707 | ||||||
Net income attributable to Pason | 43,707 | ||||||
Capital expenditures | 15,835 | 2,756 | — | 18,591 | |||
As at | |||||||
Property plant and equipment | 107,025 | 15,316 | 130 | 122,471 | |||
Intangible assets | 44,453 | — | — | 44,453 | |||
8,816 | 2,600 | — | 11,416 | ||||
Segment assets | 390,233 | 54,572 | 1,357 | 446,162 | |||
Segment liabilities | 69,293 | 6,066 | 61 | 75,420 |
Other (Income) Expenses
Three Months Ended | Nine Months Ended | ||||||
2020 | 2019 | 2020 | 2019 | ||||
(CDN 000s) (unaudited) | ($) | ($) | ($) | ($) | |||
Derecognition of onerous lease | — | — | (5,757) | — | |||
Government wage assistance | (3,334) | — | (7,697) | — | |||
Reorganization costs | — | — | 5,554 | — | |||
Derecognition of lease receivable | — | — | — | 4,289 | |||
Foreign exchange loss | 113 | 615 | 145 | 1,269 | |||
Net interest expense - lease liabilities | 33 | 159 | 279 | 404 | |||
Interest income - short term investments | (138) | (258) | (1,120) | (726) | |||
Net monetary gain | (465) | (2,376) | (1,280) | (2,376) | |||
Equity loss (income) | 357 | 68 | 436 | (156) | |||
Other | 220 | 83 | 286 | 639 | |||
Other (income) expenses | (3,214) | (1,709) | (9,154) | 3,343 |
During the third quarter of 2020, due to the decline in revenue, the Company was eligible for the
During the second quarter of 2020, the Company entered into an agreement to terminate the lease at its previous US head office in
During the second quarter of 2020, the Company initiated staff reduction initiatives to address the anticipated prolonged downturn in oil and gas drilling activity in all of its markets. Accordingly, the Company recorded reorganization expense of
During the second quarter of 2019, the Company was notified that the tenant leasing the Company's previous office space in
Net monetary gain is as a result of applying hyperinflation accounting to the Company's Argentinian subsidiary.
Events After the Reporting Period
On
Third Quarter Conference Call
Pason will be conducting a conference call for interested analysts, brokers, investors and media representatives to review its third quarter 2020 results at
Additional information, including the Company's Annual Report and Annual Information Form for the year ended
Certain information regarding the Company contained herein may constitute forward-looking information under applicable securities law. The words "anticipate", "expect", "believe", "may", "should", "will", "estimate", "project", "outlook", "forecast" or other similar words are used to identify such forward-looking information and statements. Forward-looking statements in this document may include statements, express or implied regarding the anticipated business prospects and financial performance of Pason; expectations or projections about future strategies and goals for growth and expansion; expected and future cash flows and revenues; and expected impact of future commitments. These forward-looking statements are based upon various underlying factors and assumptions, including the state of the economy and the oil and gas exploration and production business, in particular; the Company's business prospects and opportunities; and estimates of the financial and operational performance of Pason.
Forward-looking information and statements are subject to known or unknown risks and uncertainties that may cause actual results to differ materially from those anticipated or implied in the forward-looking information and statements. Risk factors that could cause actual results or events to differ materially from current expectations include, among others, the ability of Pason to successfully implement its strategic initiatives and whether such strategic initiatives will yield the expected benefits, the operating performance of
Readers are cautioned not to place undue reliance on forward-looking statements as there can be no assurance that the plans, intentions or expectations upon which they are placed will occur. Such forward looking statements, although considered reasonable by management as of the date hereof, may prove to be incorrect and actual results may differ materially from those anticipated. Forward-looking statements contained in this press release are expressly qualified by this cautionary statement.
Additional information on risks and uncertainties and other factors that could affect
SOURCE
© Canada Newswire, source