CALGARY, Nov. 27, 2012 /CNW/ - IROC Energy Services Corp. ("IROC" or the
"Corporation") (TSXV: "ISC") is pleased to present a summary of its
operating and financial results for the three and nine months ended
September 30, 2012, provide details for its 2013 capital build program,
and announce an increase in its quarterly dividend. For a complete copy
of IROC's interim financial statements and management's discussion and
analysis ("MD&A") please visit www.sedar.com.
Basis of Presentation
Throughout this news release amounts are presented on a continuing
operations basis to more accurately reflect the way in which IROC
intends to operate on a continuing basis.
Highlights for the three month quarter ended September 30, 2012:
-
Strong operational performance from service rigs and rental assets along
with industry leading service rig utilization continues to drive
results.
-
Continued demand for our services supports our planned $25.3 million
2013 capital build program including 6 new build service rigs and $8
million of new rental assets.
-
Total revenue increased 9% to $24.9 million for the three months ended
September 30, 2012 as compared to $22.9 million in the third quarter of
2011.
-
Gross margin decreased 10% to $9.4 million for the three months ended
September 30, 2012 as compared to $10.5 million in the third quarter of
2011.
-
EBITDAS decreased 14% to $7.1 million for the three months ended
September 30, 2012 as compared to $8.2 million in the third quarter of
2011.
-
Net income from continuing operations decreased 30% to $3.0 million for
the three months ended September 30, 2012 as compared to $4.3 million
in the third quarter of 2011.
-
Announcing increase of quarterly dividend to $0.03 per share effective
January, 2013.
Highlights for the nine months ended September 30, 2012:
-
Total revenue increased 25% to $74.0 million for the nine months ended
September 30, 2012 as compared to $59.0 million during the comparable
period of the prior year.
-
Gross margin increased 18% to $28.9 million for the nine months ended
September 30, 2012 as compared to $24.4 million during the comparable
period of the prior year.
-
EBITDAS increased 20% to $22.0 million for the nine months ended
September 30, 2012 as compared to $18.3 million during the comparable
period of the prior year.
-
Net income from continuing operations increased 15% to $9.9 million for
the nine months ended September 30, 2012 as compared to $8.6 million
during the comparable period of the prior year.
Operations
IROC's operations are reported in three segments; the Drilling and Production Services segment, the Rental Services segment and Corporate Services and Other. The following is a discussion of the reporting segments in which IROC
operates.
DRILLING AND PRODUCTION SERVICES
The Drilling and Production Services segment provides services to oil
and gas exploration, development and production companies with most of
our customers and operations being located in western Canada, in the
provinces of Alberta and Saskatchewan.
The Drilling and Production Services segment consists of two divisions:
Eagle Well Servicing ("Eagle") contracts service rigs to oil and gas
companies to perform various completion, workover and maintenance
services on oil and natural gas wells. Eagle has offices and equipment
in Red Deer and Grande Prairie in Alberta and Lloydminster and Estevan
in Saskatchewan with equipment being used in those geographic areas.
Helix Coil Services ("Helix") contracts coiled tubing units to oil and
gas companies to perform various completion, workover and maintenance
services on oil and natural gas wells. Helix is based in Red Deer,
Alberta with equipment generally being used in Alberta and
Saskatchewan, Canada.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
|
|
|
September 30,
2012
|
|
|
June 30,
2012
|
|
|
March 31,
2012
|
|
|
December 31,
2011
|
|
Eagle Well Servicing:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of service rigs (end of period)
|
|
|
|
47
|
|
|
46
|
|
|
44
|
|
|
41
|
|
|
Service rig utilization(1)
|
|
|
|
62%
|
|
|
43%
|
|
|
74%
|
|
|
69%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commodity prices:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NYMEX crude oil $US/bbl
|
|
|
|
92.22
|
|
|
93.49
|
|
|
102.93
|
|
|
94.06
|
|
|
AECO Monthly index natural gas $CAD/GJ
|
|
|
|
2.07
|
|
|
1.74
|
|
|
2.39
|
|
|
3.29
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
|
|
|
September 30,
2011
|
|
|
June 30,
2011
|
|
|
March 31,
2011
|
|
|
December 31,
2010
|
|
Eagle Well Servicing:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of service rigs (end of period)
|
|
|
|
38
|
|
|
36
|
|
|
36
|
|
|
35
|
|
|
Service rig utilization(1)
|
|
|
|
69%
|
|
|
42%
|
|
|
78%
|
|
|
66%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commodity prices:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NYMEX crude oil $US/bbl
|
|
|
|
89.76
|
|
|
102.60
|
|
|
94.08
|
|
|
85.17
|
|
|
AECO Monthly index natural gas $CAD/GJ
|
|
|
|
3.53
|
|
|
3.54
|
|
|
3.58
|
|
|
3.39
|
|
(1)
|
IROC calculates utilization based on full utilization being 10 hour
days, 365 days per year consistent with
the CAODC standard. IROC commences calculation of utilization for a new
rig on the first day it goes
into the field for active service.
|
|
|
|
As at September 30, 2012, Eagle had a fleet of 47 service rigs having
added one slant rig in the quarter. Year to date, we have added one
slant service rig, two double service rigs, and three single service
rigs in the nine month period ended September 30, 2012. Eagle's
service rig fleet and equipment are among the newest in the industry.
All of Eagle's service rigs are free standing mobile service rigs and
are internally guyed with no requirement for external anchors. This
reduces set up time and corresponding costs when compared to service
rigs which require external anchors or are skid mounted. At September
30, 2012, Eagle had three slant rigs in service. Slant rig designs are
optimized for use in the heavy oil and SAGD markets and our slant rigs
have been well received by the customers who have put them into
service. Slant rigs tend to work on locations with multiple well
bores, referred to in the industry as "pads", which can result in more
hours of operation due to shorter rig moves and less impact from spring
breakup conditions.
Currently Eagle's service rig fleet consists of 48 service rigs, all of
which are fully crewed and operational. In addition, 2 additional
service rigs from our 2012 capital build program are currently being
built, with expected delivery and deployment before year end. This
will give Eagle 50 service rigs in operation by December 31, 2012.
One key challenge facing the energy services industry is staffing,
particularly for field personnel. To date, Eagle has been able to
fully crew its assets in this very tight labour market across the
service industry.
The trend toward increased oil-related activity continues to provide
benefit to the Corporation's service rig division. Current activity
levels are estimated to be in excess of 90% levered to oil, with
workover, completion and abandonment activity all contributing to
continuing demand for the Corporation's services in the foreseeable
future. In the past couple of quarters, we have seen a relative change
in service rig and coiled tubing unit activity focussing less on new
drilling completion activity and more on workover and maintenance
activities. This shift is consistent with lower year over year
drilling and completion activity.
Commodity prices are the main activity driver in the oil and gas
industry as the Corporation's customers' exploration and development
programs are directly impacted by oil and natural gas prices. Oil and
gas producers spend capital on new wells and service operations when
they are economic within the context of current and forecasted
commodity prices. Crude oil prices have continued to be strong during
the first nine months of 2012. Year over year, NYMEX crude oil prices
for the first nine months of 2012 have averaged $US 96.21/barrel in
2012 as compared to $US 95.48/barrel in 2011. In contrast, the
historically low natural gas prices in 2011 have given way to a near
collapse in 2012. The third quarter AECO average price of $2.07/GJ is
a recovery from the $1.74/GJ average price in the second quarter, but
2012 is on track to have the lowest natural gas price in over a decade
and this has created hardship for many of our natural gas weighted
customers. In Alberta, the AECO monthly index for May settled at
$1.5586, marking the lowest AECO index settlement since February 1998.
At these price levels, natural gas development has been focused on
resource type development projects and liquids rich reservoirs as much
conventional shallow gas is not economic. Going forward, the current
AECO forward price for calendar 2013 is about $3.36 per GJ, which would
be a relative improvement from 2012 price levels.
Service rig utilization for the third quarter remained strong at 62% in
the current year as compared to 69% in the prior year quarter. Year to
date, service rig utilization has also been strong averaging 60% in
2012 as compared to 63% in 2011. Demand for our service rigs and
coiled tubing units was softer in the current year quarter as compared
to the prior year quarter as customers, especially smaller producers
and gas weighted producers reduced their activity levels due to a
combination of uncertain commodity prices and tight capital markets
impacting their ability to raise additional funds for exploration and
development. While utilization is lower in the current year quarter,
it is notable to point out that 2011 Q3 utilization was a record and
that Eagle's five year average utilization for Q3 is 57%.
Activity levels in 2012 continue to be driven by oil based activity with
the majority of activity in the quarter being related to workover and
maintenance activity as opposed to completion based activity.
Completion work has been focused on horizontal oil wells with the
complexity of horizontal wells typically being more time consuming and
therefore impacting utilization percentages relative to vertical
wells. In the first six months of 2011 crude oil prices were on an
increasing trend reaching levels not seen since before the economic
downturn in 2008 and 2009, oil and gas producers equity values were
also increasing rapidly, and the equity markets opened up in the second
and third quarters to allow producers to raise additional equity and
expand their capital programs. In short, in the prior year producers
were optimistic and investing in new capital projects, at least new oil
or liquids rich natural gas projects. In contrast, in 2012 crude oil
prices peaked in the first quarter and declined for three consecutive
months in April, May and June with some recovery since then. However,
volatility and generally soft equity markets for oil and natural gas
producers has tempered the optimism and moderated or delayed the
capital spending plans of many of our customers resulting in lower
activity levels for both our service rigs and our intermediate coiled
tubing units. Considering the very strong activity levels in the last
quarter of 2011 and the reduced capital spending plans of many of our
customers, we continue to anticipate a strong fourth quarter tempered
by year over year declines in demand and activity levels.
Helix Coil Services began operations in July 2011 with the deployment of
two truck mounted coiled tubing units, each with 2" capabilities
placing the equipment in the intermediate size range. In the fourth
quarter of 2011 Helix added one trailer unit with 2" capabilities,
along with crane support equipment. We have not achieved the
performance targets initially set for our coiled tubing units in 2012.
A combination of less completion work occurring in the current year
than in the prior year, changes in the completion programs of many
multi stage completions, and increased competition in the coiled tubing
services segment of the industry is expected to continue to put
pressure on this division of our business. The Corporation has and
will continue to take a measured approach to the growth of this new
business line, focussing on developing both the internal business
processes to support this business and a niche market with a customer
base from which we can scale growth going forward.
RENTAL SERVICES
The Rental Services segment consists of the Aero Rental Services
division ("Aero"). Aero provides rental equipment for surface pressure
control in drilling and workover operations and tubular handling
equipment used for the workover, re-entry and completion operations.
Aero has an office in Red Deer, Alberta with equipment being rented for
use primarily in Alberta.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
$ 000's
|
|
|
|
September 30,
2012
|
|
|
June 30,
2012
|
|
|
March 31,
2012
|
|
|
December 31,
2011
|
|
Aero Rental Services:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin
|
|
|
|
2,101
|
|
|
1,136
|
|
|
3,409
|
|
|
2,653
|
|
|
Book value of rental equipment (end of period)
|
|
|
|
19,894
|
|
|
17,866
|
|
|
16,099
|
|
|
14,641
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
$ 000's
|
|
|
|
September 30,
2011
|
|
|
June 30,
2011
|
|
|
March 31,
2011
|
|
|
December 31,
2010
|
|
Aero Rental Services:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin
|
|
|
|
2,533
|
|
|
826
|
|
|
2,793
|
|
|
1,739
|
|
|
Book value of rental equipment (end of period)
|
|
|
|
12,887
|
|
|
11,799
|
|
|
11,249
|
|
|
10,121
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
This quarter marks the first time in two and a half years that Aero did
not provide absolute margin growth on a year over year basis.
Utilization in the current quarter was more impacted by the general
decline in drilling and completion activity than our Drilling and
Production Services segment. Outside of the current quarter, there has
been a general trend of seasonality adjusted increases in gross margin
driven by the increasing size of our rental asset base.
CORPORATE SERVICES AND OTHER
IROC's non-operating segment, Corporate Services and Other, captures
general and administrative expenses associated with supporting each of
the reporting segments operations noted above, plus costs associated
with being a public company. Also included in Corporate Services is
interest expense for debt servicing and income tax expense and other
amounts not relating to the two main operating segments.
Comparison of results from the three and nine month periods ended
September 30, 2012 to the same periods last year
REVENUE
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
|
|
|
|
|
|
|
$ 000's
|
|
|
|
September 30,
2012
|
|
|
September 30,
2011
|
|
|
|
Change
$
|
|
|
|
Change
%
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Drilling and Production Services
|
|
|
|
21,091
|
|
|
19,042
|
|
|
|
2,049
|
|
|
|
11%
|
|
|
Rental Services
|
|
|
|
3,915
|
|
|
4,029
|
|
|
|
(114)
|
|
|
|
(3%)
|
|
|
Inter-segment eliminations
|
|
|
|
(117)
|
|
|
(155)
|
|
|
|
38
|
|
|
|
(25%)
|
|
Total revenue
|
|
|
|
24,889
|
|
|
22,916
|
|
|
|
1,973
|
|
|
|
9%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended
|
|
|
|
|
|
|
|
|
|
$ 000's
|
|
|
|
September 30,
2012
|
|
|
September 30,
2011
|
|
|
|
Change
$
|
|
|
|
Change
%
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Drilling and Production Services
|
|
|
|
61,869
|
|
|
48,272
|
|
|
|
13,597
|
|
|
|
28%
|
|
|
Rental Services
|
|
|
|
12,693
|
|
|
11,023
|
|
|
|
1,670
|
|
|
|
15%
|
|
|
Inter-segment eliminations
|
|
|
|
(525)
|
|
|
(279)
|
|
|
|
(246)
|
|
|
|
88%
|
|
Total revenue
|
|
|
|
74,037
|
|
|
59,016
|
|
|
|
15,021
|
|
|
|
25%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue growth in the current year periods as compared to the prior year
periods in our Drilling and Production Services segment is primarily
due to an increase in the number of service rigs with impact also
coming from increased current year pricing and changes in utilization
from our service rigs.
For the three months ended September 30, 2012, service rig utilization
was 62% based on an average of 46.8 service rigs as compared to 69%
based on 38 service rigs in the prior year quarter. For the nine
months ended September 30, 2012, service rig utilization was 60% based
on an average of 44.6 service rigs as compared to 63% based on 36.7
service rigs in the prior year period. For both the three month and
nine month periods, the increase in the number of service rigs and
hourly pricing more than compensated for impact of decreased
utilization rates on revenues.
Helix Coil Services began operations in July 2011. Currently, Helix has
two truck mounted coiled tubing units and one trailer mounted coiled
tubing unit, each with 2" coil capabilities placing the equipment in
the intermediate size range. Additionally, Helix owns related crane
and support equipment. Revenues from our three coiled tubing units
were lower in the current year three month period than in the prior
year due to lower utilization and lower pricing in the current year
quarter. Revenues for our coiled tubing units commenced in the third
quarter of 2012, so all coiled tubing unit revenues for the first six
months of 2012 were incremental as compared to the first six months of
2011. Coiled tubing demand was lower due to the coiled tubing
division's focus being concentrated more on completion and fracturing
operations.
Our Rental Services division's utilization levels are more closely tied
to drilling and completion activity than our Production Services
segment and revenues from this segment declined in the current year
quarter as compared to the prior year quarter due to the general
decrease in new drilling and completion activities during the current
year quarter. Over the past two years, Aero has more than doubled the
amount of rental equipment in its inventory with this increase being
the primary contributor to the higher revenues for the nine month
period ended September 30, 2012 as compared to the same period of
2011. Aero continues to grow a larger and more diverse range of rental
equipment.
Crude oil and natural gas prices are the main drivers of activity for
all of our businesses as our customers make capital and operating
expenditure decisions based on their revenue streams generated by
selling crude oil and natural gas. NYMEX Crude oil prices in the
current year to date period have averaged $US 96.21/barrel as compared
to $US 95.48/barrel in the prior year. Natural gas prices have been
much weaker in the current year, averaging $2.06 per GJ in the nine
months ended September 30, 2012 as compared to $3.55 per GJ in the
comparable period of 2011. The AECO monthly index for May 2012 settled
at $1.5586, marking the lowest AECO index settlement since February
1998, a period of 14 years and three months. Low natural gas prices
have significantly reduced natural gas focused activity by our
customers over the past few years.
Operating Costs and Gross Margin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
|
|
|
|
|
|
|
$ 000's
|
|
|
|
September 30,
2012
|
|
|
September 30,
2011
|
|
|
|
Change
$
|
|
|
|
Change
%
|
|
Operating costs:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Drilling and Production Services
|
|
|
|
13,792
|
|
|
11,099
|
|
|
|
2,693
|
|
|
|
24%
|
|
|
Rental Services
|
|
|
|
1,814
|
|
|
1,496
|
|
|
|
318
|
|
|
|
21%
|
|
|
Inter-segment eliminations
|
|
|
|
(117)
|
|
|
(155)
|
|
|
|
38
|
|
|
|
(25%)
|
|
Total operating costs
|
|
|
|
15,489
|
|
|
12,440
|
|
|
|
3,049
|
|
|
|
25%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin:(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Drilling and Production Services
|
|
|
|
7,299
|
|
|
7,943
|
|
|
|
(644)
|
|
|
|
(8%)
|
|
|
Rental Services
|
|
|
|
2,101
|
|
|
2,533
|
|
|
|
(432)
|
|
|
|
(17%)
|
|
Total gross margin
|
|
|
|
9,400
|
|
|
10,476
|
|
|
|
(1,076)
|
|
|
|
(10%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin %(1):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Drilling and Production Services
|
|
|
|
35%
|
|
|
42%
|
|
|
|
|
|
|
|
(7%)
|
|
|
Rental Services
|
|
|
|
54%
|
|
|
63%
|
|
|
|
|
|
|
|
(9%)
|
|
Total gross margin %
|
|
|
|
38%
|
|
|
46%
|
|
|
|
|
|
|
|
(8%)
|
|
(1) See Non-GAAP Measures.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended
|
|
|
|
|
|
|
|
|
|
$ 000's
|
|
|
|
September 30,
2012
|
|
|
September 30,
2011
|
|
|
|
Change
$
|
|
|
|
Change
%
|
|
Operating costs:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Drilling and Production Services
|
|
|
|
39,664
|
|
|
29,977
|
|
|
|
9,687
|
|
|
|
32%
|
|
|
Rental Services
|
|
|
|
6,047
|
|
|
4,871
|
|
|
|
1,176
|
|
|
|
24%
|
|
|
Inter-segment eliminations
|
|
|
|
(525)
|
|
|
(279)
|
|
|
|
(246)
|
|
|
|
88%
|
|
Total operating costs
|
|
|
|
45,186
|
|
|
34,569
|
|
|
|
10,617
|
|
|
|
31%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin:(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Drilling and Production Services
|
|
|
|
22,205
|
|
|
18,295
|
|
|
|
3,910
|
|
|
|
21%
|
|
|
Rental Services
|
|
|
|
6,646
|
|
|
6,152
|
|
|
|
494
|
|
|
|
8%
|
|
Total gross margin
|
|
|
|
28,851
|
|
|
24,447
|
|
|
|
4,404
|
|
|
|
18%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin %(1):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Drilling and Production Services
|
|
|
|
36%
|
|
|
38%
|
|
|
|
|
|
|
|
(2%)
|
|
|
Rental Services
|
|
|
|
52%
|
|
|
56%
|
|
|
|
|
|
|
|
(4%)
|
|
Total gross margin %
|
|
|
|
39%
|
|
|
41%
|
|
|
|
|
|
|
|
(2%)
|
|
(1) See Non-GAAP Measures.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In the Drilling and Production Services segment, most operating costs
are variable in nature and increase or decrease with activity levels
such that much of the change in operating costs in the year over year
periods is due to the increases in revenues in the current year periods
as compared to the prior year periods. The largest cost in this
segment is service rig crew salaries and wages with most service rig
employees being hourly in nature and paid only when they are working on
service rigs. In contrast to service rig crews, coiled tubing crews
are paid both a base salary plus an hourly wage when working. This
results in the cost structure for coiled tubing operations being less
variable than for our service rig operations. The lower utilization
for our coiled tubing units in the current year, coupled with a larger
number of coiled tubing employees in the current year period negatively
impacted operating costs, gross margin, and gross margin percentages.
Gross margin is calculated as revenue minus operating costs and provides
a measure of cash flow available to cover all of the other costs of the
business. Gross margin percentages are calculated as gross margin
divided by revenue and is used by management as a measure of relative
profitability. Gross margins have been impacted by reduced year over
year utilization rates for our service rigs, our coiled tubing units
and our rental equipment. In our Rental Services segment, a
significant percentage of operating costs are fixed in nature, such
that fluctuations in revenues have a relatively significant impact on
gross margins.
EBITDAS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
|
|
|
|
|
|
|
$ 000's except per share amounts
|
|
|
|
September 30,
2012
|
|
|
September 30,
2011
|
|
|
|
Change
$
|
|
|
|
Change
%
|
|
EBITDAS(1):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Drilling and Production Services
|
|
|
|
6,330
|
|
|
6,930
|
|
|
|
(600)
|
|
|
|
(9%)
|
|
|
Rental Services
|
|
|
|
1,746
|
|
|
2,235
|
|
|
|
(489)
|
|
|
|
(22%)
|
|
|
Corporate and other
|
|
|
|
(993)
|
|
|
(933)
|
|
|
|
(60)
|
|
|
|
6%
|
|
Total EBITDAS
|
|
|
|
7,083
|
|
|
8,232
|
|
|
|
(1,149)
|
|
|
|
(14%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAS per common share(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Basic
|
|
|
|
$ 0.141
|
|
|
$ 0.164
|
|
|
|
($ 0.023)
|
|
|
|
(14%)
|
|
|
- Diluted
|
|
|
|
$ 0.137
|
|
|
$ 0.160
|
|
|
|
($ 0.023)
|
|
|
|
(14%)
|
|
(1) See Non-GAAP Measures.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended
|
|
|
|
|
|
|
|
|
|
$ 000's except per share amounts
|
|
|
|
September 30,
2012
|
|
|
September 30,
2011
|
|
|
|
Change
$
|
|
|
|
Change
%
|
|
EBITDAS(1):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Drilling and Production Services
|
|
|
|
19,285
|
|
|
15,768
|
|
|
|
3,517
|
|
|
|
22%
|
|
|
Rental Services
|
|
|
|
5,642
|
|
|
5,318
|
|
|
|
324
|
|
|
|
6%
|
|
|
Corporate and other
|
|
|
|
(2,913)
|
|
|
(2,815)
|
|
|
|
(98)
|
|
|
|
3%
|
|
Total EBITDAS
|
|
|
|
22,014
|
|
|
18,271
|
|
|
|
3,743
|
|
|
|
20%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAS per common share(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Basic
|
|
|
|
$ 0.438
|
|
|
$ 0.386
|
|
|
|
$ 0.052
|
|
|
|
13%
|
|
|
- Diluted
|
|
|
|
$ 0.427
|
|
|
$ 0.378
|
|
|
|
$ 0.049
|
|
|
|
13%
|
|
(1) See Non-GAAP Measures.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before interest, income taxes, depreciation, amortization, and
stock based compensation ("EBITDAS"), is used by the Corporation as a
measure of cash flow and liquidity. Positive EBITDAS provides cash
needed to grow our business through the purchase of new equipment or
business acquisitions, reduce outstanding bank debt, repurchase common
shares, or pay dividends to our shareholders.
GENERAL AND ADMINISTRATIVE EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
|
|
|
|
|
|
|
$ 000's
|
|
|
|
September 30,
2012
|
|
|
September 30,
2011
|
|
|
|
Change
$
|
|
|
|
Change
%
|
|
General and administrative
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Drilling and Production Services
|
|
|
|
969
|
|
|
1,013
|
|
|
|
(44)
|
|
|
|
(4%)
|
|
|
Rental Services
|
|
|
|
355
|
|
|
298
|
|
|
|
57
|
|
|
|
19%
|
|
|
Corporate services and other
|
|
|
|
993
|
|
|
933
|
|
|
|
60
|
|
|
|
6%
|
|
Total general and administrative
|
|
|
|
2,317
|
|
|
2,244
|
|
|
|
73
|
|
|
|
3%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended
|
|
|
|
|
|
|
|
|
|
$ 000's
|
|
|
|
September 30,
2012
|
|
|
September 30,
2011
|
|
|
|
Change
$
|
|
|
|
Change
%
|
|
General and administrative
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Drilling and Production Services
|
|
|
|
2,920
|
|
|
2,527
|
|
|
|
393
|
|
|
|
16%
|
|
|
Rental Services
|
|
|
|
1,004
|
|
|
834
|
|
|
|
170
|
|
|
|
20%
|
|
|
Corporate services and other
|
|
|
|
2,913
|
|
|
2,815
|
|
|
|
98
|
|
|
|
3%
|
|
Total general and administrative
|
|
|
|
6,837
|
|
|
6,176
|
|
|
|
661
|
|
|
|
11%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increased year over year activity levels are the primary driver for the
increase in general and administrative costs. Year over year
percentage increases in revenue were larger than the percentage
increases in general and administrative expenses. General and
administrative expenses are a combination of fixed and variable costs.
A portion of the change in general and administrative expenses is
related to the change in EBITDAS as some employees have a component of
variable compensation based on EBITDAS performance.
NET INCOME AND EARNINGS PER SHARE
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
|
|
|
|
|
|
|
$ 000's except share and per share amounts
|
|
|
|
September 30,
2012
|
|
|
September 30,
2011
|
|
|
|
Change $
or number
|
|
|
|
Change
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income from continuing operations
|
|
|
|
3,016
|
|
|
4,330
|
|
|
|
(1,314)
|
|
|
|
(30%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from discontinued operations
|
|
|
|
-
|
|
|
(968)
|
|
|
|
968
|
|
|
|
(100%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income and comprehensive income
|
|
|
|
3,016
|
|
|
3,362
|
|
|
|
(346)
|
|
|
|
(10%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share from continuing operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Basic
|
|
|
|
$0.06
|
|
|
$0.09
|
|
|
|
($0.03)
|
|
|
|
(33%)
|
|
- Diluted
|
|
|
|
$0.06
|
|
|
$0.08
|
|
|
|
($0.02)
|
|
|
|
(25%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Basic
|
|
|
|
50,358,624
|
|
|
50,187,484
|
|
|
|
171,140
|
|
|
|
-%
|
|
- Diluted
|
|
|
|
51,571,791
|
|
|
51,292,379
|
|
|
|
279,412
|
|
|
|
1%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended
|
|
|
|
|
|
|
|
|
|
$ 000's except share and per share amounts
|
|
|
|
September 30,
2012
|
|
|
September 30,
2011
|
|
|
|
Change $
or number
|
|
|
|
Change
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income from continuing operations
|
|
|
|
9,911
|
|
|
8,601
|
|
|
|
1,310
|
|
|
|
15%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from discontinued operations
|
|
|
|
-
|
|
|
(1,184)
|
|
|
|
1,184
|
|
|
|
(100%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income and comprehensive income
|
|
|
|
9,911
|
|
|
7,417
|
|
|
|
2,494
|
|
|
|
34%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share from continuing operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Basic
|
|
|
|
$0.20
|
|
|
$0.18
|
|
|
|
$0.02
|
|
|
|
10%
|
|
- Diluted
|
|
|
|
$0.19
|
|
|
$0.18
|
|
|
|
$0.01
|
|
|
|
7%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Basic
|
|
|
|
50,283,891
|
|
|
47,323,554
|
|
|
|
2,960,337
|
|
|
|
6%
|
|
- Diluted
|
|
|
|
51,499,647
|
|
|
48,338,268
|
|
|
|
3,161,379
|
|
|
|
7%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
On April 11, 2011, the Corporation completed a short form prospectus
offering of 7,200,361 common shares. This share issue is the primary
reason for the increased the average number of shares outstanding
during the nine months ended September 30, 2012 as compared to the nine
months ended September 30, 2011.
The diluted number of common shares is directly impacted by the trading
price of the Corporation's common shares. Increased trading prices
will also increase the number of diluted shares calculated for options
issued under the Corporation's stock option plan.
Capital Expenditures and 2013 Capital Build Program
IROC's capital expenditures for the periods indicated were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months
ended
|
|
|
Three months ended
|
|
$ 000's
|
|
|
|
September 30,
2012
|
|
|
September 30,
2012
|
|
|
|
June 30,
2012
|
|
|
|
March 31,
2012
|
|
Capital expenditures:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Drilling and production services
|
|
|
|
19,663
|
|
|
7,033
|
|
|
|
5,792
|
|
|
|
6,838
|
|
|
Rental services
|
|
|
|
8,237
|
|
|
3,392
|
|
|
|
2,908
|
|
|
|
1,937
|
|
|
Corporate
|
|
|
|
106
|
|
|
2
|
|
|
|
65
|
|
|
|
39
|
|
|
Discontinued operations
|
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Total capital expenditures
|
|
|
|
28,006
|
|
|
10,427
|
|
|
|
8,765
|
|
|
|
8,814
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months
ended
|
|
|
Three months ended
|
|
$ 000's
|
|
|
|
September 30,
2011
|
|
|
September 30,
2011
|
|
|
|
June 30,
2011
|
|
|
|
March 31,
2012
|
|
Capital expenditures:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Drilling and production services
|
|
|
|
13,029
|
|
|
4,677
|
|
|
|
4,783
|
|
|
|
3,569
|
|
|
Rental services
|
|
|
|
4,009
|
|
|
1,624
|
|
|
|
860
|
|
|
|
1,525
|
|
|
Corporate
|
|
|
|
153
|
|
|
115
|
|
|
|
17
|
|
|
|
21
|
|
|
Discontinued operations
|
|
|
|
362
|
|
|
2
|
|
|
|
329
|
|
|
|
31
|
|
Total capital expenditures
|
|
|
|
17,553
|
|
|
6,418
|
|
|
|
5,989
|
|
|
|
5,146
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Corporation's strategy to organically grow its capital asset base,
has resulted in IROC having capital assets, as a whole, in new or like
new condition. Our service rigs represent the largest percentage of
the Corporation's overall net book value of fixed assets and they are
among the newest fleet of service rigs in the industry.
The Corporation budgeted $24.6 million for capital expenditures during
2012 as part of its 2012 capital build program consisting of the
following:
-
$16.1-million -- for construction of eight new service rigs in the Eagle
Well Servicing division (does not include $4.8 million from assets
which were purchased in the fourth quarter of 2011);
-
$8 million -- for expansion of rental inventory assets in the Aero
Rental division;
-
$0.5-million -- for maintenance and infrastructure expenditures.
As at September 30, 2012, the Corporation estimates it has spent $21.1
million of the $24.6 million originally budgeted in the 2012 capital
build program. Additionally, during 2012, the Corporation has spent
approximately $6.9 million on items not included in the 2012 capital
build program, including approximately $2.4 million on deposits for
three service rigs to be delivered in 2013, $3.1 million on additional
service rig related equipment and maintenance capital, $0.8 million for
coiled tubing related equipment, $0.2 million for incremental rentals
inventory assets and $0.4 million on other miscellaneous capital
including the costs of leasehold improvements and furniture for our new
Lloydminster shop and office.
Management continuously evaluates opportunities to grow the business and
adjusts or increases the capital program if the opportunities and
conditions warrant. At September 30, 2012, the Corporation anticipates
spending an additional $3 million for identified rental asset inventory
additions, $4.1 million for additional service rig equipment and $0.2
million for other miscellaneous capital by December 31, 2012. This
will bring total capital spending incurred during 2012 to approximately
$35.3 million.
The total 2013 capital build program budget is $25.2 million with
approximately $6 million of this expected to be incurred before
December 31, 2012 and $19.2 million expected to be incurred in the
first seven months of 2013 as follows:
-
$14.7 million - for construction of six new service rigs in the Eagle
Well Servicing division;
-
$8 million - for expansion of rental inventory assets in the Aero Rental
division;
-
$2 million for additional service rig and coiled tubing equipment,
including rig recertifications and maintenance capital;
-
$0.5 million - for infrastructure and other capital expenditures.
Dividend Increase and Outstanding Share Data
The following table summarizes outstanding share data and potentially
dilutive securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
November 27, 2012
|
|
Common shares
|
|
|
|
|
|
|
|
|
|
|
50,393,292
|
|
Stock options
|
|
|
|
|
|
|
|
|
|
|
1,735,701
|
|
Restricted share units
|
|
|
|
|
|
|
|
|
|
|
471,838
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table summarizes dividends declared or paid since December
31, 2011:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Declaration Date
|
|
|
|
Record Date
|
|
|
|
Payment Date
|
|
|
|
Amount of Dividend per Common Share
|
|
December 20, 2011
|
|
|
|
January 9, 2012
|
|
|
|
January 13, 2012
|
|
|
|
$0.025
|
|
March 20, 2012
|
|
|
|
April 6, 2012
|
|
|
|
April 13, 2012
|
|
|
|
$0.025
|
|
May 23, 2012
|
|
|
|
July 6, 2012
|
|
|
|
July 13, 2012
|
|
|
|
$0.025
|
|
August 14,2012
|
|
|
|
October 5, 2012
|
|
|
|
October 12, 2012
|
|
|
|
$0.025
|
|
November 27, 2012
|
|
|
|
January 4, 2013
|
|
|
|
January 18, 2013
|
|
|
|
$0.030
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Board of Directors has declared a quarterly cash dividend of $0.030
per common share. The dividend will be payable on January 18, 2013 to
shareholders of record at the close of business on January 4, 2013.
This dividend is an eligible dividend for Canadian income tax purposes.
Outlook
IROC had a good third quarter, posting a net income over $3 million and
EBITDAS over $7 million. This marked the 33rd consecutive quarter of positive EBITDAS, underscoring the fundamental
strength of our core businesses and the ability of our assets to
generate positive operating cash flow. Our ability to address the needs
of our customers as they continue to expand their use of horizontal
drilling and multistage fracturing technologies remains the focus of
each of our operating divisions.
Prior to July, we expected activity levels in 2012 would be similar to
those experienced in 2011. This expectation was based on oil prices in
the first quarter of 2012 being the highest since 2008 and the robust
capital spending programs of producers. However, NYMEX crude oil
prices declined for three consecutive months during the second quarter,
and Alberta oil price levels were further impacted by wider
differentials, further reducing the price received by our customers for
their crude oil. Natural gas prices also declined in the second
quarter, but since natural gas activity had already become a minor part
of our business these declines have had a negligible impact on the
demand for our services. As a result of these commodity price
declines, and equity market volatility for oil and gas companies, we
have seen capital budget reductions at many oil and gas companies and
we expected demand for the last half of 2012 to fall short of the
levels experienced in the last half of 2011 for most services.
Despite our expectations of lower year over year industry activity
levels in the second half of 2012, each of our business segments are
expected to be profitable and provide positive operating cash flow and
EBITDAS through the upcoming winter.
Our service rig division is expected to continue to be the largest
contributor of revenues and profits in our company. Eagle averaged
37.3 rigs during 2011, starting the year with 36 rigs and ending with
41 rigs in the field. Eagle averaged 44.6 service rigs during the
first 9 months of 2012 with 48 rigs currently in service and another 2
service rigs on track to be in service by the end of the year. We
expect to average 45 rigs for calendar 2012 as compared to the 37.3
rigs in 2011, an increase of 7.7 rigs or 21%. Even with lower industry
activity levels, we expect year over year growth in revenue, margin and
EBITDAS for this division for the last half and full year 2012.
Eagle's new equipment specifically addresses the current needs of our
customers or targeted areas of operation and provides greater operating
efficiency with minimal downtime. We continue to build equipment that
is lighter and more adaptable to the various areas where we operate.
This new and innovative equipment continues to attract both work and
competent personnel, enabling Eagle to achieve high equipment
utilization, a benefit to our employees and customers alike.
Our rental business continues to operate well and the demand for Aero's
products and services continues to increase as our customers exploit
oil opportunities in both the application of horizontal technology and
the SAGD operating segments of the oil and gas business in Western
Canada. We continue to unlock the operating leverage available to us
in this division as we add more equipment without significantly
increasing infrastructure or general and administrative costs,
resulting in increasing revenues and margins. As industry acceptance of
our new equipment and services remains strong, we have been able to
continue to profitably add assets in this division and expect to add
approximately $11 million of new rental equipment during the full year
ended December 31, 2012. We have already exceeded our originally
budgeted $8 million in asset acquisitions for 2012 with an incremental
$2.7 million of assets on order to fulfill specific customer
opportunities. Geographic expansion remains a priority focus for this
business.
The contribution from our coiled tubing assets, which we have now
operated for over a year, was positive for the first nine months of
2012, but performance is lower than the targets we had set for these
assets and the utilization of these assets has been impacted by the
decline in hydraulic fracturing and completion activity. We continue
to expect some growth from our coiled tubing operations as we add
additional auxiliary equipment and continue to work through the
operational challenges of starting a new service line. During the
quarter we made certain personnel changes which are expected to improve
the performance of this division, and we continue to be committed to
building a foundation from which we can lever future growth. The
coiled tubing operation remains complementary to our other services and
we expect it will provide a positive contribution to our bottom line
over the coming years.
Our ability to attract and retain personnel in a very tight labour
market is critical to all of our businesses. We have been able to fully
crew all of our service rigs and coiled tubing units through the first
nine months of 2012. With the onset of winter and what is
traditionally our period of greatest activity, we will be actively
focused on ensuring we have the people necessary to crew our growing
fleet of service rigs. Our recent and planned growth continues to make
IROC an attractive employer and provides opportunities to our workforce
for career advancement. We continue to have a strong balance sheet, the
newest in equipment, and a talented group of employees that will allow
us to continue to grow and capitalize on opportunities as they present
themselves.
Conference Call and Webcast
IROC will conduct a conference call on Wednesday November 28, 2012 at
9:00 a.m. MST (11:00 a.m. EST). Thomas Alford, President and CEO, and
Ryan Michaluk, CFO, will both be presenting during the call.
To access the conference call, contact the conference call operator at
(888) 231-8191 (North America) or (647) 427-7450 (Toronto and outside
North America) approximately 10 minutes prior to the call and request
the "IROC Energy Services Corp. 2012 Third Quarter Results Conference
Call". The call will be open to all analysts, investors and other
interested parties.
The conference call will also be available via webcast by visiting http://www.newswire.ca/en/webcast/detail/1069225/1162993 from a web browser.
About IROC Energy Services Corporation
IROC Energy Services Corp. is an Alberta oilfield services company that,
through the IROC Energy Services Partnership, provides a diverse range
of products, services and equipment to the oil and gas industry that
are among the newest and most innovative in the WCSB. IROC Energy
Services Partnership operates under the business names of Eagle Well
Servicing, Aero Rental Services and Helix Coil Services. IROC combines
cutting-edge technology with depth of experience to deliver a product
and services offering in the following core areas: well servicing &
equipment, rental services and coiled tubing services. For more
information on IROC Energy Services Corp., visit our website at www.iroccorp.com.
Cautionary Statement Regarding Forward Looking Information and
Statements
Certain information contained in this news release, including
information related to the completion and timing of the construction,
delivery and deployment of IROC's new service rigs and new coiled
tubing units, the expected demand for our services, the Corporation's
planned capital expenditures and growth opportunities, outlook for
future oil and gas prices, cyclical industry fundamentals, drilling,
completion, work over and abandonment activity levels, the
Corporation's ability to fund future obligations and capital
expenditures, and information or statements that contain words such as
"could", "should", "can", "anticipate", "expect", "believe", "will",
"may", "likely", "estimate", "predict", "potential", "continue",
"maintain", "retain", "grow", and similar expressions and statements
relating to matters that are not historical facts, constitute
"forward-looking information" within the meaning of applicable Canadian
securities legislation. This information or these statements are based
on certain assumptions and analysis made by the Corporation in light of
its experience and its perception of historical trends, current
conditions and expected future developments as well as other factors it
believes are appropriate in the circumstances. In particular, the
Corporation's expectation of uncertain demand and prices for oil and
natural gas and the resulting future industry activity, is premised on
the Corporation's understanding of customers' capital budgets and their
ability to access capital, the focus of its customers on deeper and
horizontal drilling opportunities in the current natural gas pricing
environment, and the continuing impact of the recent global financial
crisis and the current economic recovery all of which affects the
demand for oil and gas. Whether actual results, performance or
achievements will conform to the Corporation's expectations and
predictions is subject to a number of known and unknown risks and
uncertainties which could cause actual results to differ materially
from the Corporation's expectations. Such risks and uncertainties
include, but are not limited to: fluctuations in the price and demand
for oil and natural gas; fluctuations in the level of oil and natural
gas exploration and development activities; the lack of availability of
qualified personnel or management; fluctuations in the demand for well
servicing; the effects of weather conditions on operations and
facilities; the existence of competitive operating risks inherent in
well servicing; general economic, market or business conditions;
changes in laws or regulations, including taxation, environmental and
currency regulations; the other risk factors set forth under the
heading "Risks" in the annual MD&A for the year ended December 31, 2011
and other unforeseen conditions which could impact on the use of
services supplied by the Corporation.
Consequently, all of the forward-looking information and statements made
in this news release are qualified by this cautionary statement and
there can be no assurance that the actual results or developments
anticipated by the Corporation will be realized or, even if
substantially realized, that they will have the expected consequences
to or effects on the Corporation or its business or operations. Except
as may be required by law, the Corporation assumes no obligation to
update publicly any such forward-looking information and statements,
whether as a result of new information, future events, or otherwise.
This press release is not for dissemination in United States or to any
United States news services. The Common Shares of IROC have not and
will not be registered on the United States Securities Act of 1933, as amended (the "United States Securities Act") or any state securities laws and are not offered or sold in the
United States or to any US person except in certain transactions exempt
from the registration requirements of the United States Securities Act and applicable state securities laws.
Neither TSX Venture Exchange nor its Regulation Services Provider (as
that term is defined in the policies of the TSX Venture Exchange)
accepts responsibility for the adequacy or accuracy of this release.
Non-GAAP Measures
The financial statements have been prepared in accordance with IFRS.
Certain supplementary information and measures not recognized under
IFRS are provided where Management believes they assist the reader in
understanding IROC's results. These measures include:
-
EBITDAS and EBITDAS per share - EBITDAS is defined as earnings before
interest, taxes, depreciation and amortization, stock-based
compensation expense, foreign exchange gains and losses, goodwill
impairment, note receivable impairment, and gains or losses on disposal
of property and equipment. EBITDAS and EBITDAS per share are not
recognized measures under GAAP or IFRS. The Corporation believes that
EBITDAS is provided as a measure of operating performance without
reference to financing decisions, income tax impacts and non-cash
expenses, which are not controlled at the operating management level.
Accordingly, the Corporation believes EBITDAS is a useful measure for
prospective investors in evaluating the financial performance of the
Corporation, and specifically, the ability of the Corporation to
service the interest on its indebtedness. Investors should be
cautioned that EBITDAS should not be construed as an alternative to net
income determined in accordance with IFRS as an indicator of the
Corporation's performance. IROC's method of calculating EBITDAS may
differ from those of other companies, and accordingly, EBITDAS may not
be directly comparable to measures used by other companies. EBITDAS %
is calculated as EBITDAS divided by revenue.
-
Gross margin is defined as revenue less operating expenses. Gross
margin % is defined as gross margin divided by revenue. The Company
believes that gross margin and gross margin % are useful measures which
provide an indicator of the Corporation's fundamental ability to make
money on the products and services it sells. The Corporation believes
the relationship between revenues and costs expressed by the gross
margin % is a useful measure when compared between different financial
periods as it demonstrates the trending relationship between revenues,
costs and margins. Gross margin and gross margin % are not recognized
measures of IFRS and do not have any standardized meaning prescribed by
IFRS. IROC's method of calculating gross margin and gross margin % may
differ from those of other companies, and accordingly, may not be
directly comparable to measures used by other companies.
The following is a reconciliation of EBITDAS and EBITDAS per share to
net income from continuing operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine
months
ended
|
|
|
Three months ended
|
$ 000's except number of shares and per
share amounts
|
|
|
|
September
30, 2012
|
|
|
September
30, 2012
|
|
|
June 30,
2012
|
|
|
March 31,
2012
|
|
|
December
31, 2011
|
|
Net income from continuing operations
|
|
|
|
9,911
|
|
|
3,016
|
|
|
145
|
|
|
6,750
|
|
|
4,778
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
7,620
|
|
|
2,682
|
|
|
2,546
|
|
|
2,392
|
|
|
2,111
|
|
Loss (gain) on foreign exchange
|
|
|
|
8
|
|
|
4
|
|
|
10
|
|
|
(6)
|
|
|
(1)
|
|
Stock based compensation expense
|
|
|
|
524
|
|
|
211
|
|
|
168
|
|
|
145
|
|
|
167
|
|
Gain on disposal of equipment
|
|
|
|
(74)
|
|
|
(46)
|
|
|
(8)
|
|
|
(20)
|
|
|
(8)
|
|
Interest and financing costs
|
|
|
|
543
|
|
|
194
|
|
|
168
|
|
|
181
|
|
|
163
|
|
Income taxes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
|
-
|
|
|
-
|
|
|
(1,185)
|
|
|
1,185
|
|
|
-
|
|
Deferred
|
|
|
|
3,482
|
|
|
1,022
|
|
|
1,320
|
|
|
1,140
|
|
|
1,432
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAS - continuing operations
|
|
|
|
22,014
|
|
|
7,083
|
|
|
3,164
|
|
|
11,767
|
|
|
8,642
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAS per share - continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$0.44
|
|
|
$0.14
|
|
|
$0.06
|
|
|
$0.23
|
|
|
$0.18
|
|
Diluted
|
|
|
|
$0.43
|
|
|
$0.14
|
|
|
$0.06
|
|
|
$0.23
|
|
|
$0.18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine
months
ended
|
|
|
Three months ended
|
$ 000's except number of shares and per
share amounts
|
|
|
|
September
30, 2011
|
|
|
September
30, 2011
|
|
|
June 30,
2011
|
|
|
March 31,
2011
|
|
|
December
31, 2010
|
|
Net income (loss) from continuing operations
|
|
|
|
8,601
|
|
|
4,330
|
|
|
(331)
|
|
|
4,602
|
|
|
2,703
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
5,285
|
|
|
1,920
|
|
|
1,715
|
|
|
1,650
|
|
|
1,857
|
|
Loss on foreign exchange
|
|
|
|
31
|
|
|
23
|
|
|
8
|
|
|
-
|
|
|
-
|
|
Stock based compensation expense
|
|
|
|
437
|
|
|
169
|
|
|
115
|
|
|
153
|
|
|
105
|
|
Loss (gain) on disposal of equipment
|
|
|
|
(11)
|
|
|
7
|
|
|
7
|
|
|
(25)
|
|
|
(17)
|
|
Interest and financing costs
|
|
|
|
640
|
|
|
164
|
|
|
190
|
|
|
286
|
|
|
305
|
|
Income taxes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Deferred
|
|
|
|
3,288
|
|
|
1,619
|
|
|
(62)
|
|
|
1,731
|
|
|
367
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAS - continuing operations
|
|
|
|
18,271
|
|
|
8,232
|
|
|
1,642
|
|
|
8,397
|
|
|
5,320
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAS per share - continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$0.39
|
|
|
$0.16
|
|
|
$0.03
|
|
|
$0.20
|
|
|
$0.12
|
|
Diluted
|
|
|
|
$0.38
|
|
|
$0.16
|
|
|
$0.03
|
|
|
$0.19
|
|
|
$0.12
|
SOURCE: IROC Energy Services Corp.