THE
WOODLANDS, Texas, Nov. 8, 2023
/PRNewswire/ -- Target Hospitality Corp. ("Target Hospitality",
"Target" or the "Company") (NASDAQ: TH), one of North America's largest providers of
vertically-integrated modular accommodations and value-added
hospitality services, today reported results for the three months
ended September 30, 2023.
Financial and Operational Highlights
- Third quarter 2023 revenue of $145.9
million compared to $159.6
million for the same period in 2022
- Net income of $45.6 million for
the three months ended September 30,
2023, compared to $19.0
million for the same period in 2022
- Basic and diluted income per share of $0.45 and $0.43,
respectively, for the three months ended September 30, 2023
- Adjusted EBITDA of $95.0 million
for the third quarter 2023, an increase of 13% compared to the same
period in 2022
- Strong cash generation with over $153
million of Discretionary Cash Flow ("DCF") for the twelve
months ended September 30, 2023
- Significant financial flexibility with approximately
$230 million in total available
liquidity and a net leverage ratio of 0.3x as of September 30, 2023
- Enhanced liquidity profile with a $50
million expansion of the Company's credit facility,
resulting in total available capacity of $175 million ("Expanded Credit Facility")
- Optimizing financial position with completion of exchange offer
for outstanding 9.50% Senior Notes due 2024 ("Existing Notes") for
new 10.75% Senior Notes due 2025 ("New Notes")
- Significant progress towards being net-debt free, with
anticipated available liquidity exceeding $315 million by year-end 2023
- Announced contract award for the Influx Care Facility (“ICF”)
located at Target’s Pecos Children’s Center (“PCC”) community,
solidifying its critical humanitarian mission, jointly with
Target’s existing non-profit partner
Executive Commentary
"Our impressive third quarter results are a continuation of the
positive momentum we have sustained over the past several
years. We have established a premier operating platform,
allowing us to efficiently align with customer demand, while
supporting consistent strong financial results," stated
Brad Archer, President and Chief
Executive Officer.
"These fundamentals have supported an enhanced financial
position, centered around strengthening our balance sheet and
enhancing liquidity. Coupled with this week’s PCC contract award,
our accomplishments have established the foundation to actively
pursue an expanding pipeline of strategic growth opportunities
focused on accelerating value creation for our shareholders,"
concluded Mr. Archer.
Financial Results
Third Quarter Summary Highlights
Refer to exhibits to this earnings release for definitions
and reconciliations of Non-GAAP financial measures to GAAP
financial measures
For the Three Months Ended ($ in '000s, except per
share amounts) -
(unaudited)
|
|
September 30, 2023
|
|
September 30, 2022
|
|
Revenue
|
|
$
|
145,939
|
|
$
|
159,565
|
|
Net income
|
|
$
|
45,579
|
|
$
|
19,022
|
|
Income per share – basic
|
|
$
|
0.45
|
|
$
|
0.20
|
|
Income per share – diluted
|
|
$
|
0.43
|
|
$
|
0.20
|
|
Adjusted EBITDA(1)
|
|
$
|
95,044
|
|
$
|
84,383
|
|
Average utilized beds
|
|
|
14,508
|
|
|
13,181
|
|
Utilization
|
|
|
89
|
%
|
|
88
|
%
|
Revenue for the three months ended September 30, 2023,
was $145.9 million compared to
$159.6 million for the same period in
2022. The decrease was driven by the Government segment and lower
occupancy-based variable revenue at the Company's PCC community,
partially offset by an increase in HFS – South revenue.
Net income was $45.6 million for
the three months ended September 30, 2023, compared to
$19.0 million for the same period in
2022, a 140% increase.
Adjusted EBITDA was $95.0 million
for the three months ended September 30, 2023, compared
to $84.4 million for the same period
in 2022, a 13% increase.
Capital Management
The Company had approximately $13.4
million of capital expenditures for the three months ended
September 30, 2023, primarily related to asset
enhancements focused on supporting the U.S. government's critical
humanitarian aid mission and enhancing HFS – South assets to match
continued strong customer demand.
As of September 30, 2023, the Company had
approximately $105 million of cash
and cash equivalents with approximately $230
million of total available liquidity, including zero
outstanding borrowings on the Company's $125
million credit facility, and a net leverage ratio of 0.3
times.
On October 12, 2023, the Company
announced it had increased the available borrowing capacity on its
credit facility by $50 million, for
an expanded total available capacity of $175
million. There are no outstanding borrowings on the
Company's Expanded Credit Facility.
On November 1, 2023 ("Settlement
Date"), the Company announced the completion of the offer to
exchange ("Exchange Offer") any and all of its outstanding Existing
Notes for cash and New Notes. On the Settlement Date
approximately $181.4 million of
Existing Notes were exchanged for New Notes and approximately
$2.7 million in cash.
Government Influx Care Facility and Humanitarian
Update
As the Company previously announced, effective March 7, 2023, a key milestone was achieved
through the establishment of the five-year contracting vehicle the
U.S. government would utilize to facilitate ICF contract awards.
This was a critical step towards securing a long-term contract for
Target's existing PCC ICF community.
On November 6, 2023, Target’s
non-profit partner was awarded a contract for the continuation of
critical humanitarian services being provided at Target’s PCC
community. The contract award is a continuation of the 5-year
contracting vehicle established in March of 2023, and provides the
U.S. government with the ability to seamlessly ensure continuity of
service offering at PCC through 2028.
Target is actively engaged in finalizing the contract
specifications with its existing non-profit partner. As a
reminder this relationship, and service partnership, is supported
by an 11-year exclusivity agreement associated with the PCC
community. The Company anticipates providing additional
contract details as they are finalized over the coming weeks.
The contract award solidifies PCC as the longest running
purpose-built ICF in the United
States and illustrates the importance of this highly
customized and purpose-built humanitarian asset.
Additionally, Target is actively engaged and continues to build
strategic partnerships to jointly pursue the creation of new ICF
sites to support surge capacity beyond the U.S. government's
existing shelter network. These solutions span numerous
geographic locations and are focused on providing the U.S.
government with maximum flexibility as they determine the desired
location of new ICF communities.
Target has served as a trusted provider of critical humanitarian
solutions to the U.S. government for nearly a decade and is well
positioned to expand its portfolio of long-term contract
commitments supporting the U.S. government and world-class partners
in this critical humanitarian mission.
Business Update
Target has remained focused on optimizing its financial
position, centered on materially strengthening its balance sheet to
maximize financial flexibility. The Expanded Credit Facility
and successful completion of the Exchange Offer have materially
advanced this initiative and significantly increased Target's
liquidity profile. Target continues to meaningfully progress
towards achieving a net-debt free balance sheet and anticipates
total available liquidity to exceed $315
million by year-end 2023.
Coupled with Target's high degree of revenue visibility and
continued strong cash generation, Target's robust liquidity profile
enables the Company to continue actively evaluating an expanding
pipeline of strategic growth opportunities and seeks to allocate
over $500 million of net growth
capital through 2027. These opportunities encompass Target's
existing full-turnkey hospitality solutions, as well as broadening
Target's value chain participation through individual elements of
existing core competencies.
As a result of the size and scale of these opportunities, there
are inherently longer sales cycles prior to official contract award
and announcement. While final outcomes remain uncertain, Target
remains pleased with the continued progress of ongoing discussions
involving a number of these opportunities.
The Company is reiterating its 2023 outlook, excluding
acquisitions of:
- Total revenue between $550 and
$580 million
- Adjusted EBITDA(1) between $346 and $365
million
- Total capital spending between $30 and $35
million, excluding acquisitions
- Zero net debt by year end 2023
In addition, the 2023 financial outlook includes non-cash
infrastructure revenue amortization of approximately $117 million associated with the PCC community
enhancements.
Segment Results – Third Quarter 2023
Government
Refer to exhibits to this earnings release for definitions
and reconciliations of Non-GAAP financial measures to GAAP
financial measures
For the Three Months Ended ($ in '000s) -
(unaudited)
|
|
September 30, 2023
|
|
September 30, 2022
|
|
Revenue
|
|
$
|
105,541
|
|
$
|
123,308
|
|
Adjusted gross
profit(1)
|
|
$
|
90,516
|
|
$
|
80,948
|
|
Revenue for the three months ended September 30, 2023,
was $105.5 million compared to
$123.3 million for the same period in
2022. The decrease in revenue was a result of lower occupancy-based
variable revenue at the Company's PCC community.
Adjusted gross profit for the period was $90.5 million compared to $80.9 million in the same period in 2022, a 12%
increase, as Target's operational scale continues to support strong
financial performance.
Hospitality & Facilities Services - South
Refer to exhibits to this earnings release for definitions
and reconciliations of Non-GAAP financial measures to GAAP
financial measures
For the Three Months Ended ($ in '000s, except ADR)
-
(unaudited)
|
|
September 30, 2023
|
|
September 30, 2022
|
|
|
Revenue
|
|
$
|
37,527
|
|
$
|
33,632
|
|
|
Adjusted gross
profit(1)
|
|
$
|
14,078
|
|
$
|
13,878
|
|
|
Average daily rate (ADR)
|
|
$
|
75.71
|
|
$
|
72.73
|
|
|
Average utilized beds
|
|
|
5,342
|
|
|
4,936
|
|
|
Utilization
|
|
|
74
|
%
|
|
89
|
%
|
|
Revenue for the three months ended September 30, 2023,
was $37.5 million compared to
$33.6 million for the same period in
2022. Average utilized beds increased to 5,342 for the
three months ended September 30, 2023, an 8% increase
from the prior period, with ADR of $75.71.
Target continues to benefit from increasing customer demand, as
the Company's expansive network provides added value and superior
flexibility in labor allocation while offering world-class service
offerings.
All Other
Refer to exhibits to this earnings release for definitions
and reconciliations of Non-GAAP financial measures to GAAP
financial measures
For the Three Months Ended ($ in '000s) -
(unaudited)
|
|
September 30, 2023
|
|
September 30, 2022
|
|
Revenue
|
|
$
|
2,871
|
|
$
|
2,625
|
|
Adjusted gross
profit(1)
|
|
$
|
(185)
|
|
$
|
(191)
|
|
This segment's operations consist of hospitality services
revenue not included in other segments. Revenue for the three
months ended September 30, 2023, was $2.9 million compared to $2.6 million for the same period in 2022.
Conference Call
The Company has scheduled a conference call for November 8, 2023, at 8:00
a.m. Central Time (9:00 am Eastern
Time) to discuss the third quarter 2023 results.
The conference call will be available by live webcast through
the Investors section of Target Hospitality's website at
www.TargetHospitality.com or by dialing in as follows:
Domestic:
|
1-888-317-6003
|
International:
|
1-412-317-6061
|
Passcode:
|
7929402
|
Please register for the webcast or dial into the conference call
approximately 15 minutes prior to the scheduled start time.
About Target Hospitality
Target Hospitality is one of North
America's largest providers of vertically integrated modular
accommodations and value-added hospitality services in the United States. Target builds, owns and
operates a customized and growing network of communities for a
range of end users through a full suite of value-added solutions
including premium food service management, concierge, laundry,
logistics, security and recreational facilities services.
Cautionary Statement Regarding Forward Looking
Statements
Certain statements made in this press release (including the
financial outlook contained herein) are "forward looking
statements" within the meaning of the "safe harbor" provisions of
the United States Private Securities Litigation Reform Act of 1995.
When used in this press release, the words "estimates,"
"projected," "expects," "anticipates," "forecasts," "plans,"
"intends," "believes," "seeks," "may," "will," "should," "future,"
"propose" and variations of these words or similar expressions (or
the negative versions of such words or expressions) are intended to
identify forward-looking statements. These forward-looking
statements are not guarantees of future performance, conditions or
results, and involve a number of known and unknown risks,
uncertainties, assumptions and other important factors, many of
which are outside our control, that could cause actual results or
outcomes to differ materially from those discussed in the
forward-looking statements. Important factors, among others, that
may affect actual results or outcomes include: operational,
economic, including inflation, political and regulatory risks; our
ability to effectively compete in the specialty rental
accommodations and hospitality services industry, including growing
the HFS – South and Government segments; effective management of
our communities; natural disasters and other business distributions
including outbreaks of epidemic or pandemic disease; the duration
of any future public health crisis, related economic repercussions
and the resulting negative impact to global economic demand; the
effect of changes in state building codes on marketing our
buildings; changes in demand within a number of key industry
end-markets and geographic regions; our reliance on third party
manufacturers and suppliers; failure to retain key personnel;
increases in raw material and labor costs; the effect of impairment
charges on our operating results; our future operating results
fluctuating, failing to match performance or to meet expectations;
our exposure to various possible claims and the potential
inadequacy of our insurance; unanticipated changes in our tax
obligations; our obligations under various laws and regulations;
the effect of litigation, judgments, orders, regulatory or customer
bankruptcy proceedings on our business; our ability to successfully
acquire and integrate new operations; global or local economic and
political movements, including any changes in policy under the
Biden administration; federal government budgeting and
appropriations; our ability to effectively manage our credit risk
and collect on our accounts receivable; our ability to fulfill
Target Hospitality's public company obligations; any failure of our
management information systems; our ability to refinance debt
on favorable terms and meet our debt service requirements and
obligations; and risks related to our outstanding obligations in
connection with the Senior Notes. We undertake no obligation
to update or revise any forward-looking statements, whether as a
result of new information, future events or otherwise, except as
required by law.
(1) Non-GAAP Financial Measures
This press release contains historical non-GAAP financial
measures including Adjusted gross profit, Discretionary Cash Flow,
EBITDA, and Adjusted EBITDA, which are measurements not calculated
in accordance with US GAAP, in the discussion of our financial
results because they are key metrics used by management to assess
financial performance. Our business is capital-intensive, and these
additional metrics allow management to further evaluate our
operating performance. Reconciliations of these measures to
the most directly comparable GAAP financial measures are contained
herein. To the extent required, statements disclosing the
definitions, utility and purposes of these measures are also set
forth herein.
This press release also contains a forward-looking non-GAAP
financial measure Adjusted EBITDA. Reconciliations of this
forward-looking measure to its most directly comparable GAAP
financial measures is unavailable to Target Hospitality without
unreasonable effort. We cannot provide a reconciliation of
forward-looking Adjusted EBITDA to GAAP financial measures because
certain items required for such reconciliation are outside of our
control and/or cannot be reasonably predicted, such as the
provision for income taxes. Preparation of such reconciliation
would require a forward-looking balance sheet, statement of income
and statement of cash flow, prepared in accordance with GAAP, and
such forward-looking financial statements are unavailable to us
without unreasonable effort. Although we provide a minimum of
Adjusted EBITDA that we believe will be achieved, we cannot
accurately predict all the components of the Adjusted EBITDA
calculation. Target Hospitality provides an Adjusted EBITDA outlook
because we believe that this measure, when viewed with our results
under GAAP, provide useful information for the reasons noted
below.
Definitions:
Target Hospitality defines Adjusted gross profit, as Gross
profit plus depreciation of specialty rental assets, loss on
impairment, and certain severance costs.
Target Hospitality defines EBITDA as net income (loss) before
interest expense and loss on extinguishment of debt, income tax
expense (benefit), depreciation of specialty rental assets, and
other depreciation and amortization. Adjusted EBITDA reflects the
following further adjustments to EBITDA to exclude certain non-cash
items and the effect of what management considers transactions or
events not related to its core business operations:
- Other (income) expense, net: Other (income) expense, net
includes miscellaneous cash receipts, gains and losses on disposals
of property, plant, and equipment, COVID-19 related expenses, and
other immaterial expenses and non-cash items.
- Transaction expenses: Target Hospitality incurred certain
advisory fees associated with certain transactions during the
periods presented.
- Stock-based compensation: Charges associated with stock-based
compensation expense, which has been, and will continue to be for
the foreseeable future, a significant recurring expense in our
business and an important part of our compensation strategy.
- Change in fair value of warrant liabilities: Non-cash change in
estimated fair value of warrant liabilities.
- Other adjustments: System implementation costs, including
primarily non-cash amortization of capitalized system
implementation costs, business development, accounting standard
implementation costs and certain severance costs.
Target Hospitality defines Discretionary Cash Flow as cash flow
from operations less maintenance capital expenditures for specialty
rental assets.
Utility and Purposes:
EBITDA reflects net income (loss) excluding the impact of
interest expense and loss on extinguishment of debt, provision for
income taxes, depreciation, and amortization. We believe that
EBITDA is a meaningful indicator of operating performance because
we use it to measure our ability to service debt, fund capital
expenditures, and expand our business. We also use EBITDA, as do
analysts, lenders, investors, and others, to evaluate companies
because it excludes certain items that can vary widely across
different industries or among companies within the same industry.
For example, interest expense can be dependent on a company's
capital structure, debt levels, and credit ratings. Accordingly,
the impact of interest expense on earnings can vary significantly
among companies. The tax positions of companies can also vary
because of their differing abilities to take advantage of tax
benefits and because of the tax policies of the jurisdictions in
which they operate. As a result, effective tax rates and provision
for income taxes can vary considerably among companies. EBITDA also
excludes depreciation and amortization expense because companies
utilize productive assets of different ages and use different
methods of both acquiring and depreciating productive assets. These
differences can result in considerable variability in the relative
costs of productive assets and the depreciation and amortization
expense among companies.
Target Hospitality also believes that Adjusted EBITDA is a
meaningful indicator of operating performance. Our Adjusted EBITDA
reflects adjustments to exclude the effects of additional items,
including certain items, that are not reflective of the ongoing
operating results of Target Hospitality. In addition, to
derive Adjusted EBITDA, we exclude gains or losses on the sale and
disposal of depreciable assets and impairment losses because
including them in EBITDA is inconsistent with reporting the ongoing
performance of our remaining assets. Additionally, the gain or loss
on sale and disposal of depreciable assets and impairment losses
represents either accelerated depreciation or excess depreciation
in previous periods, and depreciation is excluded from EBITDA.
Target Hospitality also presents Discretionary cash flows
because we believe it provides useful information regarding our
business as more fully described below. Discretionary cash flows
indicate the amount of cash available after maintenance capital
expenditures for specialty rental assets for, among other things,
investments in our existing business.
Adjusted gross profit, Discretionary Cash Flow, EBITDA and
Adjusted EBITDA are not measurements of Target Hospitality's
financial performance under GAAP and should not be considered as
alternatives to gross profit, net income, or other performance
measures derived in accordance with GAAP, or as alternatives to
cash flow from operating activities as measures of Target
Hospitality's liquidity. Adjusted gross profit, Discretionary
Cash Flow, EBITDA and Adjusted EBITDA should not be considered as
discretionary cash available to Target Hospitality to reinvest in
the growth of our business or as measures of cash that is available
to it to meet our obligations. In addition, these non-GAAP measures
may not be comparable to similarly titled measures of other
companies. Target Hospitality's management believe that Adjusted
gross profit, Discretionary Cash Flows, EBITDA and Adjusted EBITDA
provides useful information to investors about Target Hospitality
and its financial condition and results of operations for the
following reasons: (i) they are among the measures used by Target
Hospitality's management team to evaluate its operating
performance; (ii) they are among the measures used by Target
Hospitality's management team to make day-to-day operating
decisions, (iii) they are frequently used by securities analysts,
investors and other interested parties as a common performance
measure to compare results across companies in Target Hospitality's
industry.
Investor Contact:
Mark
Schuck
(832) 702 – 8009
ir@targethospitality.com
Exhibit 1
|
Target Hospitality
Corp.
Consolidated
Statements of Comprehensive Income
($ in thousands,
except per share amounts)
(unaudited)
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
September 30,
|
|
September 30,
|
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
Services
income
|
|
$
|
93,538
|
|
$
|
102,996
|
|
$
|
280,897
|
|
$
|
236,041
|
Specialty rental
income
|
|
|
52,401
|
|
|
56,569
|
|
|
156,491
|
|
|
113,506
|
Total
revenue
|
|
|
145,939
|
|
|
159,565
|
|
|
437,388
|
|
|
349,547
|
Costs:
|
|
|
|
|
|
|
|
|
|
|
|
|
Services
|
|
|
34,035
|
|
|
56,899
|
|
|
109,469
|
|
|
131,605
|
Specialty
rental
|
|
|
7,495
|
|
|
8,031
|
|
|
23,592
|
|
|
18,187
|
Depreciation of
specialty rental assets
|
|
|
17,653
|
|
|
11,864
|
|
|
53,242
|
|
|
36,525
|
Gross profit
|
|
|
86,756
|
|
|
82,771
|
|
|
251,085
|
|
|
163,230
|
Selling, general and
administrative
|
|
|
15,273
|
|
|
19,153
|
|
|
43,929
|
|
|
42,014
|
Other depreciation and
amortization
|
|
|
3,838
|
|
|
3,556
|
|
|
11,482
|
|
|
11,136
|
Other expense (income),
net
|
|
|
(71)
|
|
|
121
|
|
|
1,244
|
|
|
(74)
|
Operating
income
|
|
|
67,716
|
|
|
59,941
|
|
|
194,430
|
|
|
110,154
|
Loss on extinguishment
of debt
|
|
|
—
|
|
|
—
|
|
|
2,128
|
|
|
—
|
Interest expense,
net
|
|
|
4,953
|
|
|
8,888
|
|
|
17,726
|
|
|
28,126
|
Change in fair value of
warrant liabilities
|
|
|
2,576
|
|
|
20,000
|
|
|
(1,809)
|
|
|
20,374
|
Income before income
tax
|
|
|
60,187
|
|
|
31,053
|
|
|
176,385
|
|
|
61,654
|
Income tax
expense
|
|
|
14,608
|
|
|
12,031
|
|
|
40,528
|
|
|
19,287
|
Net income
|
|
|
45,579
|
|
|
19,022
|
|
|
135,857
|
|
|
42,367
|
Change in fair value of
warrant liabilities
|
|
|
—
|
|
|
—
|
|
|
(1,809)
|
|
|
—
|
Net income attributable
to common stockholders - diluted
|
|
|
45,579
|
|
|
19,022
|
|
|
134,048
|
|
|
42,367
|
Other comprehensive
loss
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency
translation
|
|
|
(21)
|
|
|
(37)
|
|
|
(47)
|
|
|
(102)
|
Comprehensive
income
|
|
$
|
45,558
|
|
$
|
18,985
|
|
$
|
135,810
|
|
$
|
42,265
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number
shares outstanding - basic
|
|
|
101,620,537
|
|
|
97,242,170
|
|
|
101,246,546
|
|
|
97,086,415
|
Weighted average number
shares outstanding - diluted
|
|
|
105,093,694
|
|
|
97,242,170
|
|
|
105,632,139
|
|
|
97,086,415
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share - basic
|
|
$
|
0.45
|
|
$
|
0.20
|
|
$
|
1.34
|
|
$
|
0.44
|
Net income per share - diluted
|
|
$
|
0.43
|
|
$
|
0.20
|
|
$
|
1.27
|
|
$
|
0.44
|
Exhibit 2
|
Target Hospitality
Corp.
Condensed
Consolidated Balance Sheet Data
($ in
thousands)
(unaudited)
|
|
|
|
September 30,
|
|
December 31,
|
|
|
2023
|
|
2022
|
Assets
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
105,104
|
|
$
|
181,673
|
Accounts receivable,
less allowance for doubtful accounts
|
|
|
59,459
|
|
|
42,153
|
Other current
assets
|
|
|
6,994
|
|
|
12,553
|
Total current
assets
|
|
$
|
171,557
|
|
$
|
236,379
|
|
|
|
|
|
|
|
Specialty rental
assets, net
|
|
|
360,164
|
|
|
357,129
|
Goodwill and other
intangibles, net
|
|
|
110,693
|
|
|
116,220
|
Other non-current
assets
|
|
|
54,110
|
|
|
61,999
|
Total assets
|
|
$
|
696,524
|
|
$
|
771,727
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
21,247
|
|
$
|
17,563
|
Deferred revenue and
customer deposits
|
|
|
15,273
|
|
|
120,040
|
Current warrant
liabilities
|
|
|
7,927
|
|
|
—
|
Current portion of
long-term debt, net
|
|
|
208,126
|
|
|
—
|
Other current
liabilities
|
|
|
41,620
|
|
|
53,293
|
Total current
liabilities
|
|
|
294,193
|
|
|
190,896
|
|
|
|
|
|
|
|
Long-term debt,
net
|
|
|
—
|
|
|
328,848
|
Warrant
liabilities
|
|
|
—
|
|
|
9,737
|
Other non-current
liabilities
|
|
|
64,060
|
|
|
41,399
|
Total liabilities
|
|
|
358,253
|
|
|
570,880
|
|
|
|
|
|
|
|
Stockholders' equity
|
|
|
|
|
|
|
Common stock and other
stockholders' equity
|
|
|
114,999
|
|
|
113,164
|
Accumulated
earnings
|
|
|
223,272
|
|
|
87,683
|
Total stockholders' equity
|
|
|
338,271
|
|
|
200,847
|
Total liabilities and stockholders'
equity
|
|
$
|
696,524
|
|
$
|
771,727
|
Exhibit 3
|
Target Hospitality
Corp.
Condensed
Consolidated Cash Flow Data
($ in
thousands)
(unaudited)
|
|
|
|
For the Nine Months Ended
|
|
|
September 30,
|
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
Cash and cash equivalents - beginning of
period
|
|
$
|
181,673
|
|
$
|
23,406
|
|
|
|
|
|
|
|
Cash flows from operating
activities
|
|
|
|
|
|
|
Net income
|
|
|
135,857
|
|
|
42,367
|
Adjustments:
|
|
|
|
|
|
|
Depreciation
|
|
|
54,648
|
|
|
37,582
|
Amortization of
intangible assets
|
|
|
10,076
|
|
|
10,079
|
Other non-cash
items
|
|
64,612
|
|
|
53,329
|
Changes in operating
assets and liabilities
|
|
|
(146,681)
|
|
|
114,466
|
Net cash provided by operating
activities
|
|
$
|
118,512
|
|
$
|
257,823
|
|
|
|
|
|
|
|
Cash flows from investing
activities
|
|
|
|
|
|
|
Purchases of specialty
rental assets
|
|
|
(53,662)
|
|
|
(84,244)
|
Other investing
activities
|
|
|
(7,247)
|
|
|
(19,413)
|
Net cash used in investing
activities
|
|
$
|
(60,909)
|
|
$
|
(103,657)
|
|
|
|
|
|
|
|
Cash flows from financing
activities
|
|
|
|
|
|
|
Other financing
activities
|
|
|
(134,177)
|
|
|
(563)
|
Net cash used in financing
activities
|
|
$
|
(134,177)
|
|
$
|
(563)
|
|
|
|
|
|
|
|
Effect of exchange rate
changes on cash and cash equivalents
|
|
|
5
|
|
|
(22)
|
|
|
|
|
|
|
|
Change in cash and cash
equivalents
|
|
|
(76,569)
|
|
|
153,581
|
|
|
|
|
|
|
|
Cash and cash equivalents - end of
period
|
|
$
|
105,104
|
|
$
|
176,987
|
Exhibit 4
|
Target Hospitality
Corp.
Reconciliation of
Gross profit to Adjusted gross profit
($ in
thousands)
(unaudited)
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
|
September 30,
|
|
September 30,
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit
|
$
|
86,756
|
|
$
|
82,771
|
|
$
|
251,085
|
|
$
|
163,230
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation of
specialty rental assets
|
|
17,653
|
|
|
11,864
|
|
|
53,242
|
|
|
36,525
|
Adjusted gross profit
|
$
|
104,409
|
|
$
|
94,635
|
|
$
|
304,327
|
|
$
|
199,755
|
Exhibit 5
|
Target Hospitality
Corp.
Reconciliation of
Net income to EBITDA and Adjusted EBITDA
($ in
thousands)
(unaudited)
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
|
September 30,
|
|
September 30,
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
$
|
45,579
|
|
$
|
19,022
|
|
$
|
135,857
|
|
$
|
42,367
|
Income tax
expense
|
|
14,608
|
|
|
12,031
|
|
|
40,528
|
|
|
19,287
|
Interest expense,
net
|
|
4,953
|
|
|
8,888
|
|
|
17,726
|
|
|
28,126
|
Loss on extinguishment
of debt
|
|
—
|
|
|
—
|
|
|
2,128
|
|
|
—
|
Other depreciation and
amortization
|
|
3,838
|
|
|
3,556
|
|
|
11,482
|
|
|
11,136
|
Depreciation of
specialty rental assets
|
|
17,653
|
|
|
11,864
|
|
|
53,242
|
|
|
36,525
|
EBITDA
|
$
|
86,631
|
|
$
|
55,361
|
|
$
|
260,963
|
|
$
|
137,441
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments
|
|
|
|
|
|
|
|
|
|
|
|
Other expense (income),
net
|
|
(71)
|
|
|
121
|
|
|
1,244
|
|
|
(74)
|
Transaction
expenses
|
|
504
|
|
|
34
|
|
|
593
|
|
|
91
|
Stock-based
compensation
|
|
4,835
|
|
|
8,398
|
|
|
13,948
|
|
|
13,548
|
Change in fair value of
warrant liabilities
|
|
2,576
|
|
|
20,000
|
|
|
(1,809)
|
|
|
20,374
|
Other
adjustments
|
|
569
|
|
|
469
|
|
|
1,619
|
|
|
2,509
|
Adjusted EBITDA
|
$
|
95,044
|
|
$
|
84,383
|
|
$
|
276,558
|
|
$
|
173,889
|
Exhibit 6
|
Target Hospitality
Corp.
Reconciliation of
Net cash provided by operating activities to Discretionary cash
flows
($ in
thousands)
(unaudited)
|
|
|
|
For the Twelve Months
|
|
|
Ended
|
|
|
September 30,
|
|
|
2023
|
|
|
|
|
|
|
|
Net cash provided by operating
activities
|
|
$
|
166,304
|
Less: Maintenance
capital expenditures for specialty rental assets
|
|
|
(13,087)
|
Discretionary cash flows
|
|
$
|
153,217
|
|
|
|
|
|
|
|
Purchase of specialty
rental assets
|
|
|
(89,706)
|
Purchase of property,
plant and equipment
|
|
|
(3,466)
|
Acquired intangible
assets
|
|
|
(4,547)
|
Proceeds from sale of
specialty rental assets and other property, plant and
equipment
|
|
|
241
|
Net cash used in investing
activities
|
|
$
|
(97,478)
|
|
|
|
|
|
|
|
Principal payments on
finance and finance lease obligations
|
|
|
(1,603)
|
Repayment of Senior
Notes
|
|
|
(130,500)
|
Payment of issuance
costs from warrant exchange
|
|
|
(2,278)
|
Proceeds from issuance
of Common Stock from exercise of warrants
|
|
|
289
|
Proceeds from issuance
of Common Stock from exercise of stock options
|
|
|
1,621
|
Payment of deferred
financing costs
|
|
|
(1,423)
|
Taxes paid related to
net share settlement of equity awards
|
|
|
(6,818)
|
Net cash used in financing
activities
|
|
$
|
(140,712)
|
View original
content:https://www.prnewswire.com/news-releases/target-hospitality-reports-impressive-third-quarter-2023-results-and-announces-contract-award-for-pecos-humanitarian-community-301980919.html
SOURCE Target Hospitality