share_log

ChampionX Reports First Quarter 2024 Results

ChampionX Reports First Quarter 2024 Results

ChampionX 公佈2024年第一季度業績
ChampionX ·  04/24 12:00
  • Revenue of $922.1 million, decreased 3% year-over-year
  • Net income attributable to ChampionX of $112.9 million, increased 78% year-over-year
  • Adjusted net income of $96.4 million, increased 17% year-over-year
  • Adjusted EBITDA of $191.7 million, increased 4% year-over-year
  • Income before income taxes margin of 15.2%, increased 547 basis points year-over-year
  • Adjusted EBITDA margin of 20.8%, increased 130 basis points year-over-year
  • Cash from operating activities of $173.5 million and free cash flow of $144.0 million
  • Returned 38% of cash from operating activities and 46% of free cash flow to shareholders
  • 收入爲9.221億美元,同比下降3%
  • 歸屬於ChampionX的淨收入爲1.129億美元,同比增長78%
  • 調整後的淨收入爲9,640萬美元,同比增長17%
  • 調整後的息稅折舊攤銷前利潤爲1.917億美元,同比增長4%
  • 所得稅前收入利潤率爲15.2%,同比增長547個點子
  • 調整後的息稅折舊攤銷前利潤率爲20.8%,同比增長130個點子
  • 經營活動產生的現金爲1.735億美元,自由現金流爲1.44億美元
  • 向股東返還了 38% 的經營活動現金和 46% 的自由現金流

THE WOODLANDS, Texas, April 24, 2024 (GLOBE NEWSWIRE) -- ChampionX Corporation (NASDAQ: CHX) ("ChampionX" or the "Company") today announced first quarter of 2024 results. Revenue was $922.1 million, net income attributable to ChampionX was $112.9 million, and adjusted EBITDA was $191.7 million. Income before income taxes margin was 15.2% and adjusted EBITDA margin was 20.8%. Cash from operating activities was $173.5 million and free cash flow was $144.0 million.

得克薩斯州伍德蘭茲,2024年4月24日(環球新聞專線)——ChampionX公司(納斯達克股票代碼:CHX)(“ChampionX” 或 “公司”)今天公佈了2024年第一季度業績。收入爲9.221億美元,歸屬於ChampionX的淨收益爲1.129億美元,調整後的息稅折舊攤銷前利潤爲1.917億美元。所得稅前收入利潤率爲15.2%,調整後的息稅折舊攤銷前利潤率爲20.8%。經營活動產生的現金爲1.735億美元,自由現金流爲1.44億美元。

CEO Commentary

首席執行官評論

"The first quarter demonstrated the resiliency of our ChampionX portfolio as we delivered strong adjusted EBITDA and adjusted EBITDA margin, and generated robust free cash flow despite typical seasonal headwinds internationally. Our ongoing focus on productivity contributed to strong year-over-year profitability improvement. These results were the direct result of our employees around the world remaining laser-focused on serving our customers well, and I am grateful to them for their dedication to our corporate purpose of improving lives," ChampionX's President and Chief Executive Officer Sivasankaran "Soma" Somasundaram said.

“第一季度顯示了我們的ChampionX投資組合的彈性,因爲儘管國際上存在典型的季節性不利因素,但我們實現了強勁的調整後息稅折舊攤銷前利潤率和調整後的息稅折舊攤銷前利潤率,併產生了強勁的自由現金流。我們對生產率的持續關注促進了盈利能力的強勁同比提高。ChampionX總裁兼首席執行官Sivasankaran “Soma” Somasundaram說,這些業績是我們在世界各地的員工繼續專注於爲客戶提供良好服務的直接結果,我感謝他們致力於實現改善生活的公司目標。

"During the first quarter of 2024, we generated revenue of $922 million, which decreased 3% year-over-year. Revenue declined 2% sequentially, in line with our expectations, driven by a typical seasonal decline in international operations, partially offset by higher volumes in our shorter-cycle North American businesses. We generated net income attributable to ChampionX of $113 million, which increased 78% year-over-year and 46% sequentially, and adjusted EBITDA of $192 million, which increased 4% year-over-year and declined 3% sequentially. Our income before income taxes margin improved by approximately 547 basis points year-over-year and 308 basis points sequentially, and our adjusted EBITDA margin expanded by approximately 130 basis points year-over-year and declined 21 basis points sequentially in the first quarter.

“在2024年第一季度,我們創造了9.22億美元的收入,同比下降了3%。收入連續下降2%,符合我們的預期,這是受國際業務典型的季節性下降的推動,但部分被短週期北美業務銷量的增加所抵消。我們創造了歸屬於ChampionX的淨收入爲1.13億美元,同比增長78%,環比增長46%;調整後的息稅折舊攤銷前利潤爲1.92億美元,同比增長4%,環比下降3%。我們的所得稅前收入利潤率同比增長約547個點子,環比增長308個點子,調整後的息稅折舊攤銷前利潤率同比增長約130個點子,在第一季度連續下降21個點子。

"Cash flow from operating activities was $174 million during the first quarter, which represented 154% of net income attributable to ChampionX, and we generated strong free cash flow of $144 million during the period, which represented 75% of our adjusted EBITDA for the period. During the quarter, through our regular cash dividend of $16 million and $49 million of ChampionX share repurchases, we returned 38% of cash from operating activities and 46% of our free cash flow to our shareholders. Our balance sheet and financial position remain strong, ending the first quarter with approximately $1.1 billion of liquidity, including $386 million of cash and $670 million of available capacity on our revolving credit facility."

“第一季度來自經營活動的現金流爲1.74億美元,佔ChampionX淨收入的154%,在此期間,我們創造了1.44億美元的強勁自由現金流,佔該期間調整後息稅折舊攤銷前利潤的75%。在本季度,通過1600萬美元的定期現金分紅和4900萬美元的ChampionX股票回購,我們將38%的經營活動現金和46%的自由現金流返還給了股東。我們的資產負債表和財務狀況保持強勁,在第一季度末擁有約11億美元的流動性,其中包括3.86億美元的現金和循環信貸額度的6.7億美元可用容量。”

Agreement to be Acquired by SLB

協議將由SLB收購

On April 2, 2024, SLB (NYSE: SLB) and ChampionX jointly announced a definitive Agreement and Plan of Merger (the "Merger Agreement") for SLB to purchase ChampionX in an all-stock transaction. The transaction was unanimously approved by the ChampionX board of directors. The transaction is subject to ChampionX shareholders' approval, regulatory approvals and other customary closing conditions. It is currently anticipated that the closing of the transaction will occur before the end of 2024.

2024年4月2日,SLB(紐約證券交易所代碼:SLB)和ChampionX共同宣佈了SLB通過全股交易收購ChampionX的最終協議和合並計劃(“合併協議”)。該交易獲得了ChampionX董事會的一致批准。該交易須經ChampionX股東批准、監管部門批准和其他慣例成交條件。目前預計該交易將在2024年底之前完成。

ChampionX may continue to pay its regular quarterly cash dividends with customary record and payment dates, subject to certain limitations under the Merger Agreement. Given the pending acquisition of ChampionX by SLB, ChampionX has discontinued providing quarterly guidance and will not host a conference call or webcast to discuss its first quarter 2024 results.

ChampionX可能會繼續按慣例記錄和支付日期定期支付季度現金分紅,但須遵守合併協議的某些限制。鑑於SLB即將收購ChampionX,ChampionX已停止提供季度指導,也不會舉辦電話會議或網絡直播來討論其2024年第一季度的業績。

Production Chemical Technologies

生產化學技術

Production Chemical Technologies revenue in the first quarter of 2024 was $590.1 million, a decrease of $44.0 million, or 7%, sequentially, due primarily to seasonal declines internationally.

2024年第一季度的生產化學技術收入爲5.901億美元,環比下降4,400萬美元,下降7%,這主要是由於國際季節性下降。

Segment operating profit was $87.8 million and adjusted segment EBITDA was $118.0 million. Segment operating profit margin was 14.9%, a decrease of 123 basis points, sequentially, and adjusted segment EBITDA margin was 20.0%, a decrease of 193 basis points, sequentially. The sequential decrease in segment operating profit margin and adjusted segment EBITDA margin was driven by product mix and operating leverage impacted by the seasonal decline in international revenue noted above.

分部營業利潤爲8,780萬美元,調整後的分部息稅折舊攤銷前利潤爲1.18億美元。分部營業利潤率爲14.9%,環比下降123個點子,調整後的分部息稅折舊攤銷前利潤率爲20.0%,環比下降193個點子。受上述國際收入季節性下降影響的產品組合和運營槓桿率,推動分部營業利潤率和調整後的分部息稅折舊攤銷前利潤率連續下降。

Production & Automation Technologies

生產和自動化技術

Production & Automation Technologies revenue in the first quarter of 2024 was $252.6 million, an increase of $11.3 million, or 5%, sequentially, due primarily to higher demand in North America.

2024年第一季度的生產與自動化技術收入爲2.526億美元,環比增長1,130萬美元,增長5%,這主要是由於北美需求的增加。

Revenue from digital products was $56.8 million in the first quarter of 2024, up 8% sequentially, and down 1% year-over-year.

2024年第一季度,數字產品的收入爲5,680萬美元,環比增長8%,同比下降1%。

Segment operating profit was $28.5 million and adjusted segment EBITDA was $60.3 million. Segment operating profit margin was 11.3%, an increase of 211 basis points, sequentially, and adjusted segment EBITDA margin was 23.9%, an increase of 200 basis points, sequentially. The increase in segment operating profit margin and adjusted segment EBITDA margin was driven by higher sales volumes, product mix and productivity improvements.

分部營業利潤爲2,850萬美元,調整後的分部息稅折舊攤銷前利潤爲6,030萬美元。分部營業利潤率爲11.3%,環比增長211個點子,調整後的分部息稅折舊攤銷前利潤率爲23.9%,環比增長200個點子。分部營業利潤率和調整後的分部息稅折舊攤銷前利潤率的增長是由銷售量、產品組合的增加和生產率的提高所推動的。

Drilling Technologies

鑽探技術

Drilling Technologies revenue in the first quarter of 2024 was $55.2 million, an increase of $8.4 million, or 18%, sequentially, driven by increased sales volumes of our diamond cutters and diamond bearings products.

鑽探技術公司在2024年第一季度的收入爲5,520萬美元,環比增長840萬美元,增長18%,這得益於我們的金剛石切割機和金剛石軸承產品的銷量增加。

Segment operating profit was $44.4 million and adjusted segment EBITDA was $16.1 million. Segment operating profit reflects the net gain on the sale and leaseback of certain buildings and land of $29.9 million. Segment operating profit margin was 80.4%, compared to 18.5% in the prior quarter. Adjusted segment EBITDA margin was 29.1%, an increase of 699 basis points, sequentially, due primarily to increased volumes, improved processing costs, and certain one-time benefits (scrap sales and a royalty payment) in the first quarter.

分部營業利潤爲4,440萬美元,調整後的分部息稅折舊攤銷前利潤爲1,610萬美元。分部營業利潤反映了某些建築物和土地出售和回租的淨收益2990萬美元。該分部的營業利潤率爲80.4%,而上一季度爲18.5%。調整後的分部息稅折舊攤銷前利潤率爲29.1%,環比增長699個點子,這主要是由於第一季度銷量增加、加工成本提高以及某些一次性收益(廢品銷售和特許權使用費支付)。

Reservoir Chemical Technologies

儲層化學技術

Reservoir Chemical Technologies revenue in the first quarter 2024 was $24.7 million, an increase of $3.3 million, or 15%, sequentially, driven by higher sales volumes.

受銷售量增加的推動,儲層化學技術在2024年第一季度的收入爲2470萬美元,環比增長330萬美元,增長15%。

Segment operating profit was $3.7 million and adjusted segment EBITDA was $5.3 million. Segment operating profit margin was 15.2%, a decrease of 309 basis points, sequentially, and adjusted segment EBITDA margin was 21.6%, a decrease of 406 basis points, sequentially. The decrease in adjusted segment EBITDA margin was driven by one-off supply chain favorability in the fourth quarter that was not repeated in the first quarter.

分部營業利潤爲370萬美元,調整後的分部息稅折舊攤銷前利潤爲530萬美元。分部營業利潤率爲15.2%,環比下降309個點子,調整後的分部息稅折舊攤銷前利潤率爲21.6%,環比下降406個點子。調整後的細分市場息稅折舊攤銷前利潤率下降是由第四季度的一次性供應鏈支持度推動的,而第一季度沒有重演。

Other Business Highlights: Chemical Technologies

其他業務亮點:化學技術

  • Completed chemical recommendations and supplied first fill chemical volumes for a new startup tie-back project in deepwater Gulf of Mexico. This project is expected to add valuable throughput to an existing producing facility through the use of a suite of ChampionX Surflo PlusTM registered subsea flow assurance chemistries.
  • Secured a contract extension with an IOC in the Gulf of Mexico. With this extension, ChampionX continues to deliver the products, services, and technology designed for an efficient and effective chemical management program.
  • The U.S. Land sales team deployed approximately 1,500 tank level monitoring (TLM) units to heavily serviced accounts in remote areas of the United States. The deployment is designed to ensure continuous correct dosage requirements for customer operations, quicker resolution of pump-related issues, and improvements to accuracy of pump rates while reducing miles driven and fuel consumption.
  • ChampionX was chosen by a midstream operator in Canada to provide corrosion and paraffin inhibition programs to a 575-kilometer pipeline network that transports natural gas liquids and condensate from the Montney and Duvernay shale plays to the company's condensate hub in Ft. Saskatchewan.
  • ChampionX Brazil has been awarded a new contract by an IOC in Brazil Offshore to provide topside and subsea certified production chemicals for the Bacalhau field development project. The contract covers the engineering support, design, manufacturing, and delivery of 19 specialty chemicals, which will be critical to produce 220,000 barrels of oil per day and its associated produced water from the Bacalhau field, located in the Santos Basin. The subsea chemicals are designed to ensure the continuous flow of oil into the wells, preventing scale, corrosion, and hydrate formation, and enhancing the recovery of oil and gas. The chemicals will be manufactured at ChampionX's manufacturing facilities in Latin America and the U.S.
  • ChampionX was awarded the first-fill contract to supply corrosion inhibitor solutions for the first subsurface gas storage in the Kingdom of Saudi Arabia. The corrosion inhibitors are designed to ensure the integrity and reliability of the gas storage infrastructure by mitigating corrosion risks during both the injection and withdrawal phases of gas.
  • 完成了化學品建議,併爲墨西哥灣深水新啓動的回收項目提供了第一批填充化學品量。該項目預計將通過使用ChampionX Surflo Plus套件爲現有生產設施增加寶貴的吞吐量TM 註冊的海底流量保證化學品。
  • 與墨西哥灣國際奧委會簽訂了延期合同。通過此次延期,ChampionX 將繼續提供專爲高效有效的化學品管理計劃而設計的產品、服務和技術。
  • 美國土地銷售團隊向美國偏遠地區提供大量服務的客戶部署了大約 1,500 個儲罐液位監測 (TLM) 裝置。此次部署旨在確保客戶運營的持續正確劑量要求,更快地解決與泵相關的問題,提高泵速的準確性,同時減少行駛里程和燃料消耗。
  • 加拿大一家中游運營商選擇ChampionX爲長達575公里的管道網絡提供腐蝕和石蠟抑制計劃,該管道將液化天然氣和凝結水從蒙特尼和杜弗奈頁岩油田輸送到該公司位於福特的凝結水中心。薩斯喀徹溫省。
  • ChampionX Brazil已獲得巴西海上國際奧委會簽訂的新合同,爲Bacalhau油田開發項目提供經過海上和海底認證的生產化學品。該合同涵蓋19種特種化學品的工程支持、設計、製造和交付,這對於每天從位於桑托斯盆地的巴卡爾豪油田生產22萬桶石油及其相關產水至關重要。海底化學品旨在確保石油持續流入油井,防止水垢、腐蝕和水合物的形成,並提高石油和天然氣的開採率。這些化學品將在ChampionX在拉丁美洲和美國的製造工廠生產。
  • ChampionX 獲得了第一批填充合同,爲沙特阿拉伯王國的第一個地下儲氣庫提供腐蝕抑制劑解決方案。腐蝕抑制劑旨在通過降低氣體注入和提取階段的腐蝕風險來確保儲氣基礎設施的完整性和可靠性。

Other Business Highlights: Production & Automation Technologies

其他業務亮點:生產與自動化技術

  • In February, ChampionX acquired Artificial Lift Performance (ALP), a provider of advanced analytics solutions for enhancing oil and gas production performance. This acquisition is a key enabler to deliver end-to-end digital solutions that enhance the productivity and profitability of our customers' producing assets. Combining the capabilities of ALP's flagship Pump Checker software with ChampionX's XSPOC production optimization software offers a comprehensive suite of advanced analytics across all major artificial lift types and chemical applications, enabling operators to gain invaluable insights and make informed decisions to meet their business objectives.
  • In March, ChampionX announced it plans to acquire RMSpumptools Limited, a business unit of the energy division of UK-based James Fisher and Sons plc. The unit manufactures highly engineered mechanical and electrical solutions for complex artificial lift applications. The integration of RMSpumptools' technology will enhance ChampionX's Production and Automation Technologies portfolio and will further strengthen the Company's presence and participation in a broad range of international markets including the Middle East, Latin America, and global offshore developments.
  • UNBRIDLED ESP Systems kicked off a strategic technology partnership with a US public company operator to offer an ESP autonomous control solution, with two projects currently under way in the Permian. Enhanced ESP artificial intelligence (AI) software will be hosted on ChampionX's digital platform and UNBRIDLED ESP Systems will provide the variable speed drive, valve control system, field resources, and LOOKOUTTM Plus optimization services. This solution provides AI-based ESP optimization recommendations, automates tubing / casing back pressure valve control, and enables cloud-based ESP control.
  • Asia Pacific team continued to strengthen its leading Artificial Lift business in Australia by re-signing a new multi-year, multi-product supply contract for a major IOC. The contract covers surface and subsurface technologies for coalbed methane applications.
  • A Middle East national oil company awarded ChampionX 70% of a three-year contract for plunger lift products and services. The contract includes equipment, digital automation hardware and software, as well as turnkey services.
  • Installed two new chemical injection skids for a national oil company in the Middle East. The packages include an automated controller with a patented measurement system, and the ongoing provision of scale inhibitor.
  • 2月,ChampionX收購了人工升降性能(ALP),這是一家爲提高石油和天然氣生產績效提供高級分析解決方案的提供商。此次收購是提供端到端數字解決方案的關鍵推動力,這些解決方案可提高客戶生產資產的生產力和盈利能力。將ALP旗艦泵檢查器軟件的功能與ChampionX的XSPOC生產優化軟件相結合,爲所有主要的人工升降機類型和化學應用提供了一套全面的高級分析,使操作員能夠獲得寶貴的見解並做出明智的決策以實現其業務目標。
  • 3月,ChampionX宣佈計劃收購總部位於英國的詹姆斯·費舍爾父子公司能源部門的業務部門RMspumpTools Limited。該部門爲複雜的人工升降機應用製造高度工程化的機械和電氣解決方案。RMSPumpTools技術的整合將增強ChampionX的生產和自動化技術產品組合,並將進一步加強公司在包括中東、拉丁美洲和全球離岸開發在內的廣泛國際市場的影響力和參與度。
  • 肆無忌憚的 ESP Systems啓動了與一家美國上市公司運營商的戰略技術合作夥伴關係,以提供ESP自主控制解決方案,目前在二疊紀有兩個項目正在進行中。增強型 ESP 人工智能 (AI) 軟件將託管在 ChampionX 的數字平台和 UNBRIDLED 上 ESP Systems 將提供變速驅動器、閥門控制系統、現場資源和 LOOKOUTTM 加上優化服務。該解決方案提供基於人工智能的 ESP 優化建議,自動控制管路/套管背壓閥,並支持基於雲的 ESP 控制。
  • 亞太團隊通過爲一家大型國際奧委會重新簽署了新的爲期多年的多產品供應合同,繼續加強其在澳大利亞領先的人工升降機業務。該合同涵蓋煤層氣應用的地表和地下技術。
  • 一家中東國家石油公司向ChampionX授予了爲期三年的柱塞式升降機產品和服務合同的70%。該合同包括設備、數字自動化硬件和軟件以及一站式服務。
  • 爲中東的一家國家石油公司安裝了兩個新的化學品注入裝置。這些封裝包括帶有專利測量系統的自動控制器,以及持續提供的阻垢劑。

About Non-GAAP Measures

關於非公認會計准則指標

In addition to financial results determined in accordance with generally accepted accounting principles in the United States ("GAAP"), this news release presents non-GAAP financial measures. Management believes that adjusted EBITDA, adjusted EBITDA margin, adjusted net income attributable to ChampionX and adjusted diluted earnings per share attributable to ChampionX, provide useful information to investors regarding the Company's financial condition and results of operations because they reflect the core operating results of our businesses and help facilitate comparisons of operating performance across periods. In addition, free cash flow, free cash flow to adjusted EBITDA ratio, and free cash flow to revenue ratio are used by management to measure our ability to generate positive cash flow for debt reduction and to support our strategic objectives. Although management believes the aforementioned non-GAAP financial measures are good tools for internal use and the investment community in evaluating ChampionX's overall financial performance, the foregoing non-GAAP financial measures should be considered in addition to, not as a substitute for or superior to, other measures of financial performance prepared in accordance with GAAP. A reconciliation of these non-GAAP measures to the most directly comparable GAAP measures is included in the accompanying financial tables.

除了根據美國公認會計原則(“GAAP”)確定的財務業績外,本新聞稿還介紹了非公認會計准則財務指標。管理層認爲,調整後的息稅折舊攤銷前利潤、調整後的息稅折舊攤銷前利潤率、歸屬於ChampionX的調整後攤薄後每股收益以及歸屬於ChampionX的調整後攤薄後每股收益爲投資者提供了有關公司財務狀況和經營業績的有用信息,因爲它們反映了我們業務的核心經營業績,有助於比較不同時期的經營業績。此外,管理層使用自由現金流、自由現金流與調整後的息稅折舊攤銷前利潤比率以及自由現金流與收入的比率來衡量我們爲減輕債務和支持我們的戰略目標創造正現金流的能力。儘管管理層認爲上述非公認會計准則財務指標是內部使用和投資界評估ChampionX整體財務業績的好工具,但應將上述非公認會計准則財務指標作爲根據公認會計原則編制的其他財務業績指標的補充,而不是替代或優於其他財務業績指標。這些非公認會計准則指標與最直接可比的GAAP指標的對賬包含在隨附的財務表中。

This press release contains certain forward-looking non-GAAP financial measures, including adjusted EBITDA. The Company has not provided projected net income attributable to ChampionX or a reconciliation of projected adjusted EBITDA. Management cannot predict with a reasonable degree of accuracy certain of the necessary components of net income attributable to ChampionX, such as depreciation and amortization expense. As such, a reconciliation of projected adjusted EBITDA to projected net income attributable to ChampionX is not available without unreasonable effort. The actual amount of depreciation and amortization, highly inflationary currency changes, and other amounts excluded from adjusted EBITDA could have a significant impact on net income attributable to ChampionX.

本新聞稿包含某些前瞻性的非公認會計准則財務指標,包括調整後的息稅折舊攤銷前利潤。該公司沒有提供歸屬於ChampionX的預計淨收益或預計的調整後息稅折舊攤銷前利潤的對賬表。管理層無法以合理的準確度預測歸因於ChampionX的淨收益的某些必要組成部分,例如折舊和攤銷費用。因此,如果不做出不合理的努力,就無法將預計的調整後息稅折舊攤銷前利潤與ChampionX的預計淨收入進行對賬。實際折舊和攤銷金額、高度通貨膨脹的貨幣變動以及調整後息稅折舊攤銷前利潤中排除的其他金額可能會對歸屬於ChampionX的淨收益產生重大影響。

About ChampionX

關於 ChampionX

ChampionX is a global leader in chemistry solutions, artificial lift systems, and highly engineered equipment and technologies that help companies drill for and produce oil and gas safely, efficiently, and sustainably around the world. ChampionX's expertise, innovative products, and digital technologies provide enhanced oil and gas production, transportation, and real-time emissions monitoring throughout the lifecycle of a well. To learn more about ChampionX, visit our website at www.ChampionX.com.

ChampionX 是化學解決方案、人工升降系統以及高度工程化的設備和技術領域的全球領導者,可幫助公司在全球安全、高效和可持續地鑽探和生產石油和天然氣。ChampionX 的專業知識、創新產品和數字技術可在油井的整個生命週期中增強石油和天然氣的生產、運輸和實時排放監測。要了解有關 ChampionX 的更多信息,請訪問我們的網站 www.championX.com。

Forward-Looking Statements

前瞻性陳述

This news release contains statements relating to future actions and results, which are "forward-looking statements" within the meaning of the Securities Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995. Such statements relate to, among other things, ChampionX's market position and growth opportunities. Forward-looking statements include statements related to ChampionX's expectations regarding the performance of the business, financial results, liquidity and capital resources of ChampionX. Forward-looking statements are subject to inherent risks and uncertainties that could cause actual results to differ materially from current expectations, including, but not limited to, changes in economic, competitive, strategic, technological, tax, regulatory or other factors that affect the operations of ChampionX's businesses. You are encouraged to refer to the documents that ChampionX files from time to time with the Securities and Exchange Commission ("SEC"), including the "Risk Factors" in ChampionX's Annual Report on Form 10-K for the fiscal year ended December 31, 2023, and in ChampionX's other filings with the SEC. Readers are cautioned not to place undue reliance on ChampionX's forward-looking statements. Forward-looking statements speak only as of the day they are made and ChampionX undertakes no obligation to update any forward-looking statement, except as required by applicable law.

本新聞稿包含與未來行動和結果有關的聲明,這些陳述是經修訂的1934年《證券交易法》和1995年《私人證券訴訟改革法》所指的 “前瞻性陳述”。除其他外,此類聲明與ChampionX的市場地位和增長機會有關。前瞻性陳述包括與ChampionX對ChampionX業務業績、財務業績、流動性和資本資源的預期相關的陳述。前瞻性陳述存在固有的風險和不確定性,這些風險和不確定性可能導致實際業績與當前預期存在重大差異,包括但不限於影響ChampionX業務運營的經濟、競爭、戰略、技術、稅收、監管或其他因素的變化。鼓勵您參考ChampionX不時向美國證券交易委員會(“SEC”)提交的文件,包括ChampionX截至2023年12月31日財年的10-K表年度報告以及ChampionX向美國證券交易委員會提交的其他文件中的 “風險因素”。提醒讀者不要過分依賴ChampionX的前瞻性陳述。前瞻性陳述僅代表其發表之日,除非適用法律要求,否則ChampionX沒有義務更新任何前瞻性陳述。

Additional Information about the Transaction and Where to Find It

有關交易的附加信息以及在哪裏可以找到它

In connection with the proposed transaction, SLB intends to file with the SEC a registration statement on Form S-4 (the "Form S-4") that will include a proxy statement of ChampionX and that also constitutes a prospectus of SLB with respect to the shares of SLB to be issued in the proposed transaction (the "proxy statement/prospectus"). Each of SLB and ChampionX may also file other relevant documents with the SEC regarding the proposed transaction. This document is not a substitute for the Form S-4 or proxy statement/prospectus or any other document that SLB or ChampionX may file with the SEC. The definitive proxy statement/prospectus (if and when available) will be mailed to stockholders of ChampionX. INVESTORS AND SECURITY HOLDERS ARE URGED TO READ THE REGISTRATION STATEMENT, THE PROXY STATEMENT/PROSPECTUS AND ANY OTHER RELEVANT DOCUMENTS THAT MAY BE FILED WITH THE SEC, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THESE DOCUMENTS, CAREFULLY AND IN THEIR ENTIRETY IF AND WHEN THEY BECOME AVAILABLE BECAUSE THEY CONTAIN OR WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED TRANSACTION. Investors and security holders will be able to obtain free copies of the Form S-4 and the proxy statement/prospectus (if and when available) and other documents containing important information about SLB, ChampionX and the proposed transaction, once such documents are filed with the SEC through the website maintained by the SEC at http://www.sec.gov. Copies of the documents filed with, or furnished to, the SEC by SLB will be available free of charge on SLB's website at https://investorcenter.slb.com. Copies of the documents filed with, or furnished to, the SEC by ChampionX will be available free of charge on ChampionX's website at https://investors.championx.com. The information included on, or accessible through, SLB's or ChampionX's website is not incorporated by reference into this communication.

關於擬議的交易,SLB打算向美國證券交易委員會提交一份關於S-4表格的註冊聲明(”表格 S-4“)這將包括ChampionX的委託書,這也構成SLB關於擬議交易中將發行的SLB股票的招股說明書(”委託書/招股說明書“)。SLB和ChampionX還可能就擬議的交易向美國證券交易委員會提交其他相關文件。本文件不能替代S-4表格或委託書/招股說明書或SLB或ChampionX可能向美國證券交易委員會提交的任何其他文件。最終委託書/招股說明書(如果有)將郵寄給ChampionX的股東。我們敦促投資者和證券持有人仔細和完整地閱讀註冊聲明、委託書/招股說明書和可能向美國證券交易委員會提交的任何其他相關文件,以及這些文件的任何修正案或補充,因爲它們包含或將包含有關擬議交易的重要信息。通過美國證券交易委員會維護的網站 http://www.sec.gov 向美國證券交易委員會提交此類文件後,投資者和證券持有人將能夠免費獲得S-4表格和委託書/招股說明書(如果有)以及其他包含有關SLB、ChampionX和擬議交易的重要信息的文件的副本。SLB向美國證券交易委員會提交或提供給美國證券交易委員會的文件的副本將在SLB的網站上免費提供,網址爲 https://investorcenter.slb.com。ChampionX向美國證券交易委員會提交或提供給美國證券交易委員會的文件的副本將在ChampionX的網站上免費提供,網址爲 https://investors.championx.com。SLB或ChampionX網站上包含或可通過SLB或ChampionX網站訪問的信息未以引用方式納入本通信。

Participants in the Solicitation

招標參與者

SLB, ChampionX and certain of their respective directors and executive officers may be deemed to be participants in the solicitation of proxies in respect of the proposed transaction. Information about the directors and executive officers of SLB, including a description of their direct or indirect interests, by security holdings or otherwise, is set forth in SLB's proxy statement for its 2024 Annual Meeting of Stockholders (https://www.sec.gov/ix?doc=/Archives/edgardata/0000087347/000130817924000033/lslb2024_def14a.htm), which was filed with the SEC on February 22, 2024, including under the sections entitled "Director Compensation", "Security Ownership by Management and Our Board", "Compensation Discussion and Analysis", "2023 Compensation Decisions and Results", "Elements of 2023 Total Compensation", "Long-Term Equity Incentive Awards", "Executive Compensation Tables", "Grants of Plan-Based Awards in 2023", "Outstanding Equity Awards at Year-End 2023", "Potential Payments Upon Termination or Change in Control" and "Pay vs. Performance Comparison" and SLB's Annual Report on Form 10-K for the fiscal year ended
December 31, 2023 (https://www.sec.gov/ix?doc=/Archives/edgar/data/0000087347/000095017024006884/slb-20231231.htm), which was filed with the SEC on January 24, 2024, including under the sections entitled "Item 10. Directors, Executive Officers and Corporate Governance", "Item 11. Executive Compensation", "Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters" and "Item 13. Certain Relationships and Related Transactions, and Director Independence". Information about the directors and executive officers of ChampionX, including a description of their direct or indirect interests, by security holdings or otherwise, is set forth in ChampionX's proxy statement for its 2024 Annual Meeting of Stockholders (https://www.sec.gov/ix?doc=/Archives/edgar/data/1723089/000172308924000079/championx-20240401.htm), which was filed with the SEC on April 3, 2024, including under the sections entitled "Executive Compensation Highlights", "Director Compensation", "2023 Director Compensation Table", "Security Ownership of Certain Beneficial Owners and Management", "Compensation Discussion and Analysis", "Key Compensation Overview for 2023", "Elements of Our Executive Compensation Program", "Long-Term Equity Incentive Compensation", "Additional Executive Compensation Governance Considerations", "Executive Compensation Tables", "Potential Payments upon Termination or Change-in-Control", "Pay-versus-Performance" and ChampionX's Annual Report on Form 10-K for the fiscal year ended December 31, 2023 (https://www.sec.gov/ix?doc=Archivesedgardata/1723089/000172308924000011championx-20231231.htm), which was filed with the SEC on February 6, 2024, including under the sections entitled "Item. 10 Directors, Executive Officers and Corporate Governance", "Item 11. Executive Compensation", "Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters" and "Item 13. Certain Relationships and Related Transactions, and Director Independence". Other information regarding the participants in the proxy solicitation and a description of their direct and indirect interests, by security holdings or otherwise, will be contained in the Form S-4 and the proxy statement/prospectus and other relevant materials to be filed with the SEC regarding the proposed transaction when such materials become available. Investors should read the Form S-4 and the proxy statement/prospectus carefully when available before making any voting or investment decisions. You may obtain free copies of these documents from SLB or ChampionX using the sources indicated above.

SLB、ChampionX及其各自的某些董事和執行官可能被視爲擬議交易的代理人招募的參與者。SLB於2024年2月22日向美國證券交易委員會提交的2024年年度股東大會委託書(https://www.sec.gov/ix?doc=/Archives/edgardata/0000087347/000130817924000033/lslb2024_def14a.htm)中列出了有關SLB董事和執行官的信息,包括對他們通過證券持股或其他方式獲得的直接或間接權益的描述,包括標題爲 “董事薪酬”、“管理層和我們董事會的證券所有權”、“薪酬討論與分析”、“2023年薪酬” 的章節決策和結果”、“2023年總薪酬要素”、“長期股權激勵獎勵”、“高管薪酬表”、“2023年基於計劃的獎勵的發放”、“2023年年底的傑出股權獎勵”、“解僱或控制權變更時的潛在付款” 和 “薪酬與績效比較” 以及SLB截至財年的10-K表年度報告
2023 年 12 月 31 日 (https://www.sec.gov/ix?doc=/Archives/edgar/data/0000087347/000095017024006884/slb-20231231.htm),該文件於 2024 年 1 月 24 日向美國證券交易委員會提交,包括根據標題爲 “第 10 項” 的部分。董事、執行官和公司治理”,“第11項。高管薪酬”,“第12項。某些受益所有人的擔保所有權以及管理層和相關股東事務” 和 “第13項。某些關係和關聯交易,以及董事獨立性”。ChampionX 於 2024 年 4 月 3 日向美國證券交易委員會提交的 2024 年年度股東大會委託書 (https://www.sec.gov/ix?doc=/Archives/edgar/data/1723089/000172308924000079/championx-20240401.htm) 中列出了有關 ChampionX 董事和執行官的信息,包括對他們通過證券持股或其他方式獲得的直接或間接權益的描述,包括標題爲 “高管薪酬要點”、“董事薪酬”、“2023 年董事薪酬表”、“某些股權的證券所有權” 的章節受益所有人和管理層”、“薪酬討論與分析”、“2023年主要薪酬概述”、“我們的高管薪酬計劃要素”、“長期股權激勵薪酬”、“其他高管薪酬治理注意事項”、“解僱或控制權變更時的潛在付款”、“薪酬與績效對比” 以及ChampionX截至2023年12月31日財年的10-K表年度報告(https://www.sec.gov/ix?doc=Archivesedgardata/1723089/000172308924000011championx-20231231.htm),該文件於2024年2月6日向美國證券交易委員會提交,包括在標題爲 “第10項董事、執行官和公司治理” 的章節中,“第11項”。高管薪酬”,“第12項。某些受益所有人的擔保所有權以及管理層和相關股東事務” 和 “第13項。某些關係和關聯交易,以及董事獨立性”。有關代理招標參與者的其他信息,以及對他們通過證券持股或其他方式產生的直接和間接權益的描述,將包含在S-4表格和委託書/招股說明書以及其他相關材料獲得後向美國證券交易委員會提交的有關擬議交易的相關材料中。在做出任何投票或投資決定之前,投資者應仔細閱讀S-4表格和委託書/招股說明書(如果有)。您可以使用上述來源從SLB或ChampionX免費獲得這些文件的副本。

Investor Contact: Byron Pope
byron.pope@championx.com
281-602-0094

投資者聯繫人:拜倫·波普
byron.pope@championx.com
281-602-0094

Media Contact: John Breed
john.breed@championx.com
281-403-5751

媒體聯繫人:約翰·佈雷德
john.breed@championx.com
281-403-5751

CHAMPIONX CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(UNAUDITED)

CHAMPIONX 公司
簡明合併收益表
(未經審計)

Three Months Ended
March 31, December 31, March 31,
(in thousands, except per share amounts) 2024
2023
2023
Revenue $ 922,141 $ 943,555 $ 948,347
Cost of goods and services 622,937 661,337 664,992
Gross profit 299,204 282,218 283,355
Costs and expenses:
Selling, general and administrative expense 172,414 147,415 160,816
Loss (gain) on disposal group and sale-leaseback transaction (29,883) 12,965
Interest expense, net 13,935 13,808 12,466
Foreign currency transaction losses, net 55 14,651 9,252
Other expense (income), net 2,927 (7,584) (3,957)
Income before income taxes 139,756 113,928 91,813
Provision for income taxes 26,596 35,771 28,669
Net income 113,160 78,157 63,144
Net income (loss) attributable to noncontrolling interest 237 959 (388)
Net income attributable to ChampionX $ 112,923 $ 77,198 $ 63,532
Earnings per share attributable to ChampionX:
Basic $ 0.59 $ 0.40 $ 0.32
Diluted $ 0.58 $ 0.39 $ 0.31
Weighted-average shares outstanding:
Basic 190,803 193,191 198,286
Diluted 193,964 196,649 202,440
三個月已結束
3月31日 十二月三十一日 3月31日
(以千計,每股金額除外) 2024
2023
2023
收入 $ 922,141 $ 943,555 $ 948,347
商品和服務成本 622,937 661,337 664,992
毛利 299,204 282,218 283,355
成本和支出:
銷售、一般和管理費用 172,414 147,415 160,816
處置組和售後回租交易的虧損(收益) (29,883) 12,965
利息支出,淨額 13,935 13,808 12,466
外幣交易虧損,淨額 55 14,651 9,252
其他支出(收入),淨額 2,927 (7,584) (3,957)
所得稅前收入 139,756 113,928 91,813
所得稅準備金 26,596 35,771 28,669
淨收入 113,160 78,157 63,144
歸屬於非控股權益的淨收益(虧損) 237 959 (388)
歸因於 ChampionX 的淨收益 $ 112,923 $ 77,198 $ 63,532
歸屬於ChampionX的每股收益:
基本 $ 0.59 $ 0.40 $ 0.32
稀釋 $ 0.58 $ 0.39 $ 0.31
加權平均已發行股數:
基本 190,803 193,191 198,286
稀釋 193,964 196,649 202,440

CHAMPIONX CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)

CHAMPIONX 公司
簡明的合併資產負債表
(未經審計)

(in thousands) March 31, 2024 December 31, 2023
ASSETS
Current Assets:
Cash and cash equivalents $ 386,017 $ 288,557
Receivables, net 471,813 534,534
Inventories, net 543,224 521,549
Prepaid expenses and other current assets 75,110 80,777
Total current assets 1,476,164 1,425,417
Property, plant and equipment, net 759,038 773,552
Goodwill 679,704 669,064
Intangible assets, net 240,459 243,553
Other non-current assets 167,584 130,116
Total assets $ 3,322,949 $ 3,241,702
LIABILITIES AND EQUITY
Current Liabilities:
Current portion of long-term debt $ 6,203 $ 6,203
Accounts payable 532,205 451,680
Other current liabilities 268,785 324,866
Total current liabilities 807,193 782,749
Long-term debt 593,575 594,283
Other long-term liabilities 227,007 203,639
Stockholders' equity:
ChampionX stockholders' equity 1,710,463 1,676,622
Noncontrolling interest (15,289) (15,591)
Total liabilities and equity $ 3,322,949 $ 3,241,702
(以千計) 2024年3月31日 2023年12月31日
資產
流動資產:
現金和現金等價物 $ 386,017 $ 288,557
應收賬款,淨額 471,813 534,534
庫存,淨額 543,224 521,549
預付費用和其他流動資產 75,110 80,777
流動資產總額 1,476,164 1,425,417
財產、廠房和設備,淨額 759,038 773,552
善意 679,704 669,064
無形資產,淨額 240,459 243,553
其他非流動資產 167,584 130,116
總資產 $ 3,322,949 $ 3,241,702
負債和權益
流動負債:
長期債務的當前部分 $ 6,203 $ 6,203
應付賬款 532,205 451,680
其他流動負債 268,785 324,866
流動負債總額 807,193 782,749
長期債務 593,575 594,283
其他長期負債 227,007 203,639
股東權益:
ChampionX 股東權益 1,710,463 1,676,622
非控股權益 (15,289) (15,591)
負債和權益總額 $ 3,322,949 $ 3,241,702

CHAMPIONX CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)

CHAMPIONX 公司
簡明的合併現金流量表
(未經審計)

Three Months Ended March 31,
(in thousands) 2024
2023
Cash flows from operating activities:
Net income $ 113,160 $ 63,144
Depreciation and amortization 59,580 56,710
(Gain) loss on sale-leaseback transaction and disposal group (29,883) 12,965
Loss on Argentina Blue Chip Swap transaction 4,092
Deferred income taxes (12,903) (8,441)
Loss (gain) on disposal of fixed assets 1,107 (534)
Receivables 62,915 62,673
Inventories (39,873) (63,139)
Accounts payable 68,248 40,708
Other assets (602) 1,472
Leased assets (4,254) (9,830)
Other operating items, net (48,079) (63,350)
Net cash flows provided by operating activities 173,508 92,378
Cash flows from investing activities:
Capital expenditures (31,912) (26,530)
Proceeds from sale-leaseback transaction 44,292
Proceeds from sale of fixed assets 2,390 3,505
Purchase of investments (17,162)
Sale of investments 13,070
Acquisitions, net of cash acquired (21,472)
Net cash used for investing activities (10,794) (23,025)
Cash flows from financing activities:
Repayment of long-term debt (1,551) (26,563)
Repurchases of common stock (49,399) (40,428)
Dividends paid (16,247) (15,011)
Other 3,104 10,895
Net cash used for financing activities (64,093) (71,107)
Effect of exchange rate changes on cash and cash equivalents (1,161) (437)
Net increase (decrease) in cash and cash equivalents 97,460 (2,191)
Cash and cash equivalents at beginning of period 288,557 250,187
Cash and cash equivalents at end of period $ 386,017 $ 247,996
截至3月31日的三個月
(以千計) 2024
2023
來自經營活動的現金流:
淨收入 $ 113,160 $ 63,144
折舊和攤銷 59,580 56,710
售後回租交易和處置組的(收益)虧損 (29,883) 12,965
阿根廷藍籌股互換交易虧損 4,092
遞延所得稅 (12,903) (8,441)
處置固定資產的損失(收益) 1,107 (534)
應收款 62,915 62,673
庫存 (39,873) (63,139)
應付賬款 68,248 40,708
其他資產 (602) 1,472
租賃資產 (4,254) (9,830)
其他業務項目,淨額 (48,079) (63,350)
經營活動提供的淨現金流 173,508 92,378
來自投資活動的現金流:
資本支出 (31,912) (26,530)
售後回租交易的收益 44,292
出售固定資產的收益 2,390 3,505
購買投資 (17,162)
出售投資 13,070
收購,扣除獲得的現金 (21,472)
用於投資活動的淨現金 (10,794) (23,025)
來自融資活動的現金流:
償還長期債務 (1,551) (26,563)
回購普通股 (49,399) (40,428)
已支付的股息 (16,247) (15,011)
其他 3,104 10,895
用於融資活動的淨現金 (64,093) (71,107)
匯率變動對現金和現金等價物的影響 (1,161) (437)
現金和現金等價物的淨增加(減少) 97,460 (2,191)
期初的現金和現金等價物 288,557 250,187
期末的現金和現金等價物 $ 386,017 $ 247,996

CHAMPIONX CORPORATION
BUSINESS SEGMENT DATA
(UNAUDITED)

CHAMPIONX 公司
業務板塊數據
(未經審計)

Three Months Ended
March 31, December 31, March 31,
(in thousands) 2024
2023
2023
Segment revenue:
Production Chemical Technologies $ 590,108 $ 634,137 $ 591,684
Production & Automation Technologies 252,614 241,294 251,548
Drilling Technologies 55,206 46,821 56,707
Reservoir Chemical Technologies 24,705 21,402 25,806
Corporate and other (492) (99) 22,602
Total revenue $ 922,141 $ 943,555 $ 948,347
Income before income taxes:
Segment operating profit (loss):
Production Chemical Technologies $ 87,832 $ 102,179 $ 66,314
Production & Automation Technologies 28,470 22,110 34,792
Drilling Technologies 44,402 8,679 11,887
Reservoir Chemical Technologies 3,746 3,907 1,987
Total segment operating profit 164,450 136,875 114,980
Corporate and other 10,759 9,139 10,701
Interest expense, net 13,935 13,808 12,466
Income before income taxes $ 139,756 $ 113,928 $ 91,813
Operating profit margin / income before income taxes margin:
Production Chemical Technologies 14.9% 16.1% 11.2%
Production & Automation Technologies 11.3% 9.2% 13.8%
Drilling Technologies 80.4% 18.5% 21.0%
Reservoir Chemical Technologies 15.2% 18.3% 7.7%
ChampionX Consolidated 15.2% 12.1% 9.7%
Adjusted EBITDA
Production Chemical Technologies $ 118,031 $ 139,107 $ 113,608
Production & Automation Technologies 60,340 52,800 59,943
Drilling Technologies 16,074 10,361 13,463
Reservoir Chemical Technologies 5,346 5,501 4,414
Corporate and other (8,079) (9,624) (6,569)
Adjusted EBITDA $ 191,712 $ 198,145 $ 184,859
Adjusted EBITDA margin
Production Chemical Technologies 20.0% 21.9% 19.2%
Production & Automation Technologies 23.9% 21.9% 23.8%
Drilling Technologies 29.1% 22.1% 23.7%
Reservoir Chemical Technologies 21.6% 25.7% 17.1%
ChampionX Consolidated 20.8% 21.0% 19.5%
三個月已結束
3月31日 十二月三十一日 3月31日
(以千計) 2024
2023
2023
分部收入:
生產化學技術 $ 590,108 $ 634,137 $ 591,684
生產和自動化技術 252,614 241,294 251,548
鑽探技術 55,206 46,821 56,707
儲層化學技術 24,705 21,402 25,806
企業和其他 (492) (99) 22,602
總收入 $ 922,141 $ 943,555 $ 948,347
所得稅前收入:
分部營業利潤(虧損):
生產化學技術 $ 87,832 $ 102,179 $ 66,314
生產和自動化技術 28,470 22,110 34,792
鑽探技術 44,402 8,679 11,887
儲層化學技術 3,746 3,907 1,987
分部營業利潤總額 164,450 136,875 114,980
企業和其他 10,759 9,139 10,701
利息支出,淨額 13,935 13,808 12,466
所得稅前收入 $ 139,756 $ 113,928 $ 91,813
營業利潤率/所得稅前收入利潤率:
生產化學技術 14.9% 16.1% 11.2%
生產和自動化技術 11.3% 9.2% 13.8%
鑽探技術 80.4% 18.5% 21.0%
儲層化學技術 15.2% 18.3% 7.7%
ChampionX 合併 15.2% 12.1% 9.7%
調整後 EBITDA
生產化學技術 $ 118,031 $ 139,107 $ 113,608
生產和自動化技術 60,340 52,800 59,943
鑽探技術 16,074 10,361 13,463
儲層化學技術 5,346 5,501 4,414
企業和其他 (8,079) (9,624) (6,569)
調整後 EBITDA $ 191,712 $ 198,145 $ 184,859
調整後息折舊攤銷前利潤率
生產化學技術 20.0% 21.9% 19.2%
生產和自動化技術 23.9% 21.9% 23.8%
鑽探技術 29.1% 22.1% 23.7%
儲層化學技術 21.6% 25.7% 17.1%
ChampionX 合併 20.8% 21.0% 19.5%

CHAMPIONX CORPORATION
RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL MEASURES
(UNAUDITED)

CHAMPIONX 公司
公認會計准則財務指標與非公認會計准則財務指標的對賬
(未經審計)

Three Months Ended
March 31, December 31, March 31,
(in thousands) 2024
2023
2023
Net income attributable to ChampionX $ 112,923 $ 77,198 $ 63,532
Pre-tax adjustments:
(Gain) loss on sale leaseback transaction and disposal group(1) (29,883) 12,965
Russia sanctions compliance and impacts(2) 152 160 521
Restructuring and other related charges 1,709 2,407 4,399
Merger integration costs 245
Acquisition costs and related adjustments(3) 1,232 (6,817) (3,512)
Intellectual property defense 779 638
Tulsa, Oklahoma storm damage 305 660
Foreign currency transaction losses, net 55 14,651 9,252
Loss on Argentina Blue Chip Swap transaction 4,092
Tax impact of adjustments 5,066 (2,600) (5,307)
Adjusted net income attributable to ChampionX 96,430 86,297 82,095
Tax impact of adjustments (5,066) 2,600 5,307
Net income (loss) attributable to noncontrolling interest 237 959 (388)
Depreciation and amortization 59,580 58,710 56,710
Provision for income taxes 26,596 35,771 28,669
Interest expense, net 13,935 13,808 12,466
Adjusted EBITDA $ 191,712 $ 198,145 $ 184,859
三個月已結束
3月31日 十二月三十一日 3月31日
(以千計) 2024
2023
2023
歸因於 ChampionX 的淨收益 $ 112,923 $ 77,198 $ 63,532
稅前調整:
售後回租交易和處置組(收益)虧損(1) (29,883) 12,965
俄羅斯制裁的合規性和影響(2) 152 160 521
重組和其他相關費用 1,709 2,407 4,399
合併整合成本 245
收購成本和相關調整(3) 1,232 (6,817) (3,512)
知識產權辯護 779 638
俄克拉荷馬州塔爾薩風暴破壞 305 660
外幣交易虧損,淨額 55 14,651 9,252
阿根廷藍籌股互換交易虧損 4,092
調整的稅收影響 5,066 (2,600) (5,307)
歸因於 ChampionX 的調整後淨收益 96,430 86,297 82,095
調整的稅收影響 (5,066) 2,600 5,307
歸屬於非控股權益的淨收益(虧損) 237 959 (388)
折舊和攤銷 59,580 58,710 56,710
所得稅準備金 26,596 35,771 28,669
利息支出,淨額 13,935 13,808 12,466
調整後 EBITDA $ 191,712 $ 198,145 $ 184,859

_______________________

_____________________

(1) Amount represents the gain on the sale and leaseback of certain buildings and land for the three months ended March 31, 2024. For the three months ended March 31, 2023, amount represents the loss recorded to properly adjust the carrying value of our Chemical Technologies operations in Russia to the lower of carrying value or fair value less costs to sell.
(2) Includes charges incurred related to legal and professional fees to comply with, as well as additional foreign currency exchange losses associated with, the sanctions imposed in Russia.
(3) Includes revenue associated with the amortization of a liability established as part of the merger transaction with Ecolab Inc. ("Ecolab") to acquire the Chemical Technologies business, representing unfavorable terms under the Cross Supply Agreement, as well as costs incurred for the acquisition of businesses. During the fourth quarter of 2023, we recorded a fair value adjustment to contingent consideration on a prior acquisition as well as the settlement of an item pursuant to the tax matters agreement with Ecolab.

(1) 金額代表截至2024年3月31日的三個月中某些建築物和土地的出售和回租收益。在截至2023年3月31日的三個月中,金額代表記錄的虧損,目的是將我們在俄羅斯的化學技術業務的賬面價值適當調整爲賬面價值或公允價值減去銷售成本中較低值。
(2) 包括與遵守俄羅斯制裁有關的法律和專業費用以及與俄羅斯制裁相關的額外外幣匯兌損失。
(3) 包括與Ecolab Inc.(“Ecolab”)爲收購化學技術業務而進行的合併交易的一部分而確立的負債攤銷相關的收入,這是《交叉供應協議》中不利的條款,以及收購業務所產生的成本。在2023年第四季度,我們記錄了對先前收購的或有對價的公允價值調整,以及根據與Ecolab簽訂的稅務事項協議結算的項目。

Three Months Ended
March 31, December 31, March 31,
(in thousands) 2024 2023 2023
Diluted earnings per share attributable to ChampionX $ 0.58 $ 0.39 $ 0.31
Per share adjustments:
(Gain) loss on sale leaseback transaction and disposal group (0.15) 0.06
Russia sanctions compliance and impacts
Restructuring and other related charges 0.01 0.01 0.03
Merger integration costs
Acquisition costs and related adjustments 0.01 (0.03) (0.02)
Intellectual property defense
Tulsa, Oklahoma storm damage 0.01
Foreign currency transaction losses, net 0.07 0.05
Loss on Argentina Blue Chip Swap transaction 0.02
Tax impact of adjustments 0.03 (0.01) (0.02)
Adjusted diluted earnings per share attributable to ChampionX $ 0.50 $ 0.44 $ 0.41
三個月已結束
3月31日 十二月三十一日 3月31日
(以千計) 2024 2023 2023
歸屬於ChampionX的攤薄後每股收益 $ 0.58 $ 0.39 $ 0.31
每股調整:
售後回租交易和處置組(收益)虧損 (0.15) 0.06
俄羅斯制裁的合規性和影響
重組和其他相關費用 0.01 0.01 0.03
合併整合成本
收購成本和相關調整 0.01 (0.03) (0.02)
知識產權辯護
俄克拉荷馬州塔爾薩風暴破壞 0.01
外幣交易虧損,淨額 0.07 0.05
阿根廷藍籌股互換交易虧損 0.02
調整的稅收影響 0.03 (0.01) (0.02)
歸屬於ChampionX的調整後攤薄後每股收益 $ 0.50 $ 0.44 $ 0.41

CHAMPIONX CORPORATION
RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL MEASURES BY SEGMENT
(UNAUDITED)

CHAMPIONX 公司
按細分市場對公認會計原則與非公認會計准則財務指標的對賬
(未經審計)

Three Months Ended
March 31, December 31, March 31,
(in thousands) 2024
2023
2023
Production Chemical Technologies
Segment operating profit $ 87,832 $ 102,179 $ 66,314
Non-GAAP adjustments 3,933 11,194 23,115
Depreciation and amortization 26,266 25,734 24,179
Segment adjusted EBITDA $ 118,031 $ 139,107 $ 113,608
Production & Automation Technologies
Segment operating profit $ 28,470 $ 22,110 $ 34,792
Non-GAAP adjustments 2,076 1,231 914
Depreciation and amortization 29,794 29,459 24,237
Segment adjusted EBITDA $ 60,340 $ 52,800 $ 59,943
Drilling Technologies
Segment operating profit $ 44,402 $ 8,679 $ 11,887
Non-GAAP adjustments (29,883) 109
Depreciation and amortization 1,555 1,573 1,576
Segment adjusted EBITDA $ 16,074 $ 10,361 $ 13,463
Reservoir Chemical Technologies
Segment operating profit $ 3,746 $ 3,907 $ 1,987
Non-GAAP adjustments 16 4 810
Depreciation and amortization 1,584 1,590 1,617
Segment adjusted EBITDA $ 5,346 $ 5,501 $ 4,414
Corporate and other
Segment operating profit $ (24,694) $ (22,947) $ (23,167)
Non-GAAP adjustments 2,299 (839) (969)
Depreciation and amortization 381 354 5,101
Interest expense, net 13,935 13,808 12,466
Segment adjusted EBITDA $ (8,079) $ (9,624) $ (6,569)
三個月已結束
3月31日 十二月三十一日 3月31日
(以千計) 2024
2023
2023
生產化學技術
分部營業利潤 $ 87,832 $ 102,179 $ 66,314
非公認會計准則調整 3,933 11,194 23,115
折舊和攤銷 26,266 25,734 24,179
分部調整後的息稅折舊攤銷前 $ 118,031 $ 139,107 $ 113,608
生產和自動化技術
分部營業利潤 $ 28,470 $ 22,110 $ 34,792
非公認會計准則調整 2,076 1,231 914
折舊和攤銷 29,794 29,459 24,237
分部調整後的息稅折舊攤銷前 $ 60,340 $ 52,800 $ 59,943
鑽探技術
分部營業利潤 $ 44,402 $ 8,679 $ 11,887
非公認會計准則調整 (29,883) 109
折舊和攤銷 1,555 1,573 1,576
分部調整後的息稅折舊攤銷前 $ 16,074 $ 10,361 $ 13,463
儲層化學技術
分部營業利潤 $ 3,746 $ 3,907 $ 1,987
非公認會計准則調整 16 4 810
折舊和攤銷 1,584 1,590 1,617
分部調整後的息稅折舊攤銷前 $ 5,346 $ 5,501 $ 4,414
企業和其他
分部營業利潤 $ (24,694) $ (22,947) $ (23,167)
非公認會計准則調整 2,299 (839) (969)
折舊和攤銷 381 354 5,101
利息支出,淨額 13,935 13,808 12,466
分部調整後的息稅折舊攤銷前 $ (8,079) $ (9,624) $ (6,569)

Free Cash Flow

自由現金流

Three Months Ended
March 31, December 31, March 31,
(in thousands) 2024
2023
2023
Free Cash Flow
Cash flows from operating activities $ 173,508 $ 168,953 $ 92,378
Less: Capital expenditures, net of proceeds from sale of fixed assets (29,522) (29,142) (23,025)
Free cash flow $ 143,986 $ 139,811 $ 69,353
Cash From Operating Activities to Revenue Ratio
Cash flows from operating activities $ 173,508 $ 168,953 $ 92,378
Revenue $ 922,141 $ 943,555 $ 948,347
Cash from operating activities to revenue ratio 19% 18% 10%
Free Cash Flow to Revenue Ratio
Free cash flow $ 143,986 $ 139,811 $ 69,353
Revenue $ 922,141 $ 943,555 $ 948,347
Free cash flow to revenue ratio 16% 15% 7%
Free Cash Flow to Adjusted EBITDA Ratio
Free cash flow $ 143,986 $ 139,811 $ 69,353
Adjusted EBITDA $ 191,712 $ 198,145 $ 184,859
Free cash flow to adjusted EBITDA ratio 75% 71% 38%
三個月已結束
3月31日 十二月三十一日 3月31日
(以千計) 2024
2023
2023
自由現金流
來自經營活動的現金流 $ 173,508 $ 168,953 $ 92,378
減去:資本支出,扣除出售固定資產的收益 (29,522) (29,142) (23,025)
自由現金流 $ 143,986 $ 139,811 $ 69,353
來自經營活動的現金佔收入的比率
來自經營活動的現金流 $ 173,508 $ 168,953 $ 92,378
收入 $ 922,141 $ 943,555 $ 948,347
來自經營活動的現金與收入的比率 19% 18% 10%
自由現金流與收入的比率
自由現金流 $ 143,986 $ 139,811 $ 69,353
收入 $ 922,141 $ 943,555 $ 948,347
自由現金流與收入的比率 16% 15% 7%
自由現金流與調整後息稅折舊攤銷前利潤比率
自由現金流 $ 143,986 $ 139,811 $ 69,353
調整後 EBITDA $ 191,712 $ 198,145 $ 184,859
自由現金流與調整後的息稅折舊攤銷前利潤比率 75% 71% 38%

譯文內容由第三人軟體翻譯。


以上內容僅用作資訊或教育之目的,不構成與富途相關的任何投資建議。富途竭力但無法保證上述全部內容的真實性、準確性和原創性。
    搶先評論