UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of report (Date of earliest event reported):
(Exact name of registrant as specified in its charter)
|
|
|
|
|
|
|
|
|
|
(State or other jurisdiction of incorporation) |
|
(Commission File Number) |
|
(IRS Employer Identification No.) |
|
|
|||
|
|
|
||
(Address of principal executive offices) |
|
(Zip Code) |
Registrant’s telephone number, including area code (
Not applicable
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
|
Trading Symbol(s) |
|
Name of each exchange on which registered |
|
|
|
|
|
|
|
|
|
|
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02. |
Results of Operations and Financial Condition. |
On May 3, 2022, LSB Industries, Inc. (the “Company”) issued a press release to report its financial results for the first quarter ended March 31, 2022. The press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.
On May 4, 2022, at 10:00 a.m. (Eastern time) / 9:00 a.m. (Central time), the Company will hold a conference call broadcast live over the Internet to discuss the financial results of the first quarter ended March 31, 2022.
The information contained in this Item 2.02 of this Form 8-K and the Exhibit 99.1 attached hereto are being furnished and shall not be deemed “filed” for the purposes of Section 18 of the Securities Act of 1934 (as amended), or otherwise subject to the liabilities of such section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 (as amended), except as shall be expressly set forth by specific reference to this Item 2.02 in such filing.
Item 9.01 |
Exhibits. |
(d) Exhibits.
|
|
|
Exhibit |
|
Description |
|
|
|
99.1 |
|
|
104 |
|
Cover Page Interactive Data File (embedded within the XBRL document) |
2
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Company has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Dated: May 3, 2022
|
|
|
|
|
|
LSB INDUSTRIES, INC. |
||
|
|
|
By: |
|
/s/ Cheryl A. Maguire |
Name: |
|
Cheryl A. Maguire |
Title: |
|
Executive Vice President and Chief Financial Officer |
3
Exhibit 99.1
LSB INDUSTRIES, INC. REPORTS RECORD OPERATING RESULTS
FOR THE 2022 FIRST QUARTER
Achieves All-Time Highest Quarterly EBITDA in Company History
OKLAHOMA CITY, Oklahoma…May 3, 2022…LSB Industries, Inc. (NYSE: LXU) (“LSB” or the “Company”) today announced results for the first quarter ended March 31, 2022.
|
• |
Adjusted EBITDA(1) of $101.1 million compared to $17.3 million in the first quarter of 2021 |
|
• |
Adjusted EBITDA(1) margin of 50.8% compared to 17.6% in the first quarter of 2021 |
|
• |
Adjusted EPS(1) of $0.69 in the first quarter of 2022 |
|
• |
Cash Flow from Operations of $85.5 million and Capital Expenditures of $8.3 million |
|
• |
Total liquidity of over $400 million as of March 31, 2021 |
“We delivered another quarter of record results and substantial growth in net sales and adjusted EBITDA and EPS,” stated Mark Behrman, LSB Industries President and CEO. “Our strong performance once again reflects increases in product selling prices coupled with the benefits of our successful commercial initiatives over the past several years, along with solid operations at our facilities. Nitrogen industry market dynamics are historically robust reflecting limited global supply partially due to high natural gas prices throughout Europe and higher demand driven by low global grain stocks. Conditions supporting the strong pricing appear likely to persist for the balance of 2022 and 2023.”
Mr. Behrman continued, “Our strong profitability led to another quarter of significant cash flow, further enhancing our balance sheet. Additionally, in March we completed a $200 million senior notes offering, taking advantage of the low interest rate environment in anticipation of a rising rates, bolstering our liquidity position and giving us greater financial flexibility to capitalize on organic growth opportunities and to pursue accretive acquisitions. As part of our organic growth opportunities, we are currently evaluating debottlenecking projects that can significantly increase the production capacities at our facilities, allowing us to benefit even more fully from the operating leverage inherent in our business model, and plan to move forward on one or more of these projects in the coming quarters. In addition, we are committed to the planning and implementation of our decarbonization activities, as evidenced by our recent announcement of our agreement with Lapis Energy to develop a CO2 capture and sequestration project at our El Dorado facility. We expect this will be the first of several projects that will position LSB as a leader in the decarbonization of hydrogen and ammonia for use in a variety of critical applications.”
|
(1 |
) This is a Non-GAAP measure. Refer to the Non-GAAP Reconciliation section |
_______________________________________________________________________________________________________________________________
1
First Quarter Results Overview
|
Three Months Ended March 31, |
||||||
Product (Gross Sales) |
2022 |
|
2021 |
|
% Change |
||
AN & Nitric Acid |
$71,800 |
|
$49,837 |
|
44% |
||
Urea ammonium nitrate (UAN) |
56,569 |
|
17,638 |
|
221% |
||
Ammonia |
59,342 |
|
21,165 |
|
180% |
||
Other |
11,270 |
|
9,476 |
|
19% |
||
|
$198,981 |
|
$98,116 |
|
103% |
Comparison of 2022 to 2021 quarterly periods:
The following tables provide key sales metrics for our products:
|
|
Three Months Ended March 31, |
||||
Key Product Volumes (short tons sold) |
|
2022 |
|
2021 |
|
% Change |
AN & Nitric Acid |
|
144,517 |
|
186,282 |
|
(22) % |
Urea ammonium nitrate (UAN) |
|
100,153 |
|
109,243 |
|
(8) % |
Ammonia |
|
60,725 |
|
65,247 |
|
(7) % |
|
|
305,395 |
|
360,772 |
|
(15) % |
Average Selling Prices (price per short ton) (B) |
|
|
|
|
|
|
AN & Nitric Acid |
|
$ 438 |
|
$ 221 |
|
98 % |
Urea ammonium nitrate (UAN) |
|
$ 553 |
|
$ 150 |
|
269 % |
Ammonia |
|
$ 961 |
|
$ 312 |
|
208 % |
(B) Average selling prices represent “net back” prices which are calculated as sales less freight expenses divided by product sales volume in tons.
2
|
|
Three Months Ended March 31, |
||||
|
|
2022 |
|
2021 |
|
% Change |
Average Benchmark Prices (price per ton) |
|
|
|
|
|
|
Tampa Ammonia (MT) Benchmark |
|
$ 1,206 |
|
$ 348 |
|
247 % |
UAN Southern Plains |
|
$ 595 |
|
$ 241 |
|
147 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Input Costs |
|
|
|
|
|
|
Average natural gas cost/MMBtu |
|
$ 4.74 |
|
$ 3.15 |
|
50 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Position and Capital Expenditures
As of March 31, 2022, our total liquidity was over $400 million, including $343.6 million in cash and short-term investments and approximately $63 million of borrowing availability under our Working Capital Revolver. Total long-term debt, including the $8.1 million current portion, was $716.5 million on March 31, 2022 compared to $527.6 million on December 31, 2021. On March 8, 2022 we closed on an offering of $200 million of senior secured notes due 2028, bearing an interest rate of 6.250%. The proceeds of this offering are intended to be used to pursue strategic acquisition opportunities, to fund organic growth projects including debottlenecking of our facilities to increase production capacity, and other growth projects.
Interest expense for the first quarter of 2022 was $10.0 million compared to $12.4 million for the same period in 2021.
Capital expenditures were approximately $8.3 million for the first quarter of 2022. For the full year 2022, total capital expenditures related to environmental, health and safety and plant investments are expected to be approximately $50 million with another $15 million earmarked for identified growth initiatives.
Outlook
Demand for fertilizers is expected to remain robust for the balance 2022. Corn prices are currently near record-high levels, and corn futures point to corn prices remaining at elevated levels throughout 2022 and through the first half of 2023. These trends should translate into strong farmer income and promote significant demand for fertilizers as farmers seek to maximize yield in order to capitalize on the anticipated strong pricing environment for corn. Factors supporting strong domestic corn prices include U.S. ethanol demand which is currently near pre-pandemic levels, as well as the impact of dry conditions in South America and the Western U.S. which have constricted global corn supplies.
Natural gas prices remain a matter of focus for both our business and our industry. Domestic gas prices are at their highest levels since 2008, with the Henry Hub spot gas price at approximately $8 per MMBtu. Despite this increase in our feedstock cost, selling prices for our products have increased by a significant multiple of the increase in gas cost. We expect this to translate into continued strong margins over the course of the 2022. Natural gas costs in Europe remain historically high, but have receded from the peak levels of early March. We are seeing some ammonia production that was off-line due to prohibitively high
3
gas costs over the past eight months coming back on-line. With that said, European gas costs remain significantly elevated with prices still approximating $30/MMBtu on an MMBtu equivalent basis, providing U.S. producers with a continued significant production cost advantage.
Significantly exacerbating all of the aforementioned factors contributing to increased corn and fertilizer prices has been the impact of the Russian invasion of Ukraine. Ukraine is one of the world’s largest exporters of corn while Russia is among the world’s largest exporters of wheat and ammonia and the current unstable geopolitical situation is currently and expected to continue to disrupt the global supply of these products throughout 2022 and 2023.
With respect to our industrial business, The Conference Board is forecasting full year 2022 GDP expansion of 3.0%. This represents a healthy rate of economic growth that we expect to result in continued strong demand for our products. Sales volumes of our nitric acid continue to increase driven by homebuilding, with housing starts at their highest in nearly 16 years, as well as power generation and the sales related to the large, multi-year contract we commenced in the first quarter of 2021 which ramped up over the course of the year. This is partially offset by the continued impact of the microprocessor shortage on automobile production and sales, although consumer demand for new cars continues to be strong. The strength in the Tampa ammonia price also has positive implications for our industrial business as a number of industrial chemical contracts are indexed to the Tampa ammonia price.
Conference Call
LSB’s management will host a conference call covering the first quarter results on Wednesday, May 4, 2022 at 10:00 am ET / 9:00 am CT to discuss these results and recent corporate developments. Participating in the call will be President & Chief Executive Officer, Mark Behrman and Executive Vice President & Chief Financial Officer, Cheryl Maguire. Interested parties may participate in the call by dialing (888) 428-7458 / (862) 298-0702. Please call in 10 minutes before the conference is scheduled to begin and ask for the LSB conference call. To coincide with the conference call, LSB will post a slide presentation at www.lsbindustries.com on the webcast section of the Investor tab of our website.
To listen to a webcast of the call, please go to the Company’s website at www.lsbindustries.com at least 15 minutes prior to the conference call to download and install any necessary audio software. If you are unable to listen live, the conference call webcast will be archived on the Company’s website.
LSB Industries, Inc.
LSB Industries, Inc., headquartered in Oklahoma City, Oklahoma, manufactures and sells chemical products for the agricultural, mining, and industrial markets. The Company owns and operates facilities in Cherokee, Alabama, El Dorado, Arkansas and Pryor, Oklahoma, and operates a facility for a global chemical company in Baytown, Texas. LSB’s products are sold through distributors and directly to end customers primarily throughout the United States. Committed to improving the world by setting goals that will reduce our environmental impact on the planet and improve the quality of life for all of its people, the Company is well positioned to play a key role in the reduction of global carbon emissions through its planned carbon capture and sequestration, and zero carbon ammonia strategies. Additional information about LSB can be found on its website at www.lsbindustries.com.
4
Forward-Looking Statements
Statements in this release that are not historical are forward-looking statements within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements, which are subject to known and unknown risks, uncertainties and assumptions about us, may include projections of our future financial performance including the effects of the COVID-19 pandemic and anticipated performance based on our growth and other strategies and anticipated trends in our business. These statements are only predictions based on our current expectations and projections about future events. There are important factors that could cause our actual results, level of activity, performance or actual achievements to differ materially from the results, level of activity, performance or anticipated achievements expressed or implied by the forward-looking statements. Significant risks and uncertainties may relate to, but are not limited to, business and market disruptions related to the COVID-19 pandemic, market conditions and price volatility for our products and feedstocks, as well as global and regional economic downturns, including as a result of the COVID-19 pandemic, that adversely affect the demand for our end-use products; disruptions in production at our manufacturing facilities; our ability to complete the preferred stock exchange transaction on the terms disclosed or at all and other financial, economic, competitive, environmental, political, legal and regulatory factors. These and other risk factors are discussed in the Company’s filings with the Securities and Exchange Commission (SEC).
Moreover, we operate in a very competitive and rapidly changing environment. New risks and uncertainties emerge from time to time, and it is not possible for our management to predict all risks and uncertainties, nor can management assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. Although we believe the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, level of activity, performance or achievements. Neither we nor any other person assumes responsibility for the accuracy or completeness of any of these forward-looking statements. You should not rely upon forward-looking statements as predictions of future events. Unless otherwise required by applicable laws, we undertake no obligation to update or revise any forward-looking statements, whether because of new information or future developments.
See Accompanying Tables
Company Contact: Cheryl Maguire, Executive Vice President & CFO (405) 510-3524
Fred Buonocore, CFA, Vice President of Investor Relations (405) 510-3550 fbuonocore@lsbindustries.com
|
|
5
LSB Industries, Inc.
Condensed Consolidated Statement of Operations
|
|
Three Months Ended |
|
|||||
|
|
March 31, |
|
|||||
|
|
2022 |
|
|
2021 |
|
||
|
|
(In Thousands, Except Per Share Amounts) |
|
|||||
Net sales |
|
$ |
198,981 |
|
|
$ |
98,116 |
|
Cost of sales |
|
|
108,251 |
|
|
|
90,056 |
|
Gross profit |
|
|
90,730 |
|
|
|
8,060 |
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expense |
|
|
10,935 |
|
|
|
8,793 |
|
Other income, net |
|
|
(176 |
) |
|
|
(263 |
) |
Operating income (loss) |
|
|
79,971 |
|
|
|
(470 |
) |
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
|
9,955 |
|
|
|
12,372 |
|
Non-operating other expense (income), net |
|
|
135 |
|
|
|
395 |
|
Income (loss) before provision (benefit) for income taxes |
|
|
69,881 |
|
|
|
(13,237 |
) |
Provision for income taxes |
|
|
11,115 |
|
|
|
42 |
|
Net income (loss) |
|
|
58,766 |
|
|
|
(13,279 |
) |
|
|
|
|
|
|
|
|
|
Dividends on convertible preferred stocks |
|
|
— |
|
|
|
75 |
|
Dividends on Series E redeemable preferred stock |
|
|
— |
|
|
|
9,511 |
|
Accretion of Series E redeemable preferred stock |
|
|
— |
|
|
|
511 |
|
Net income (loss) attributable to common stockholders |
|
$ |
58,766 |
|
|
$ |
(23,376 |
) |
|
|
|
|
|
|
|
|
|
Income (loss) per common share: |
|
|
|
|
|
|
|
|
Basic: |
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
0.66 |
|
|
$ |
(0.63 |
) |
|
|
|
|
|
|
|
|
|
Diluted: |
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
0.65 |
|
|
$ |
(0.63 |
) |
Adjusted Net Income and Adjusted EPS (1) |
|
|
||||||
Adjusted net income (loss) attributable to common stockholders, excluding Exchange Transaction |
|
$ |
58,766 |
|
$ |
(13,354) |
|
|
Other adjustments |
|
|
3,630 |
|
|
1,053 |
|
|
Adjusted net income (loss) |
|
$ |
62,396 |
|
$ |
(12,301) |
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income (loss) per common share, excluding other adjustments(1) |
|
$ |
0.69 |
|
$ |
(0.32) |
|
|
(1)This is a Non-GAAP measure. Refer to the Non-GAAP Reconciliation section |
6
LSB Industries, Inc.
Consolidated Balance Sheets
|
|
March 31, |
|
|
December 31, |
|
||
|
|
2022 |
|
|
2021 |
|
||
|
|
(In Thousands) |
|
|||||
Assets |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
254,299 |
|
|
$ |
82,144 |
|
Short-term investments |
|
|
89,311 |
|
|
|
— |
|
Accounts receivable |
|
|
97,515 |
|
|
|
86,902 |
|
Allowance for doubtful accounts |
|
|
(463 |
) |
|
|
(474 |
) |
Accounts receivable, net |
|
|
97,052 |
|
|
|
86,428 |
|
Inventories: |
|
|
|
|
|
|
|
|
Finished goods |
|
|
25,810 |
|
|
|
14,688 |
|
Raw materials |
|
|
1,590 |
|
|
|
1,895 |
|
Total inventories |
|
|
27,400 |
|
|
|
16,583 |
|
Supplies, prepaid items and other: |
|
|
|
|
|
|
|
|
Prepaid insurance |
|
|
10,557 |
|
|
|
14,244 |
|
Precious metals |
|
|
13,945 |
|
|
|
14,945 |
|
Supplies |
|
|
27,066 |
|
|
|
26,558 |
|
Other |
|
|
9,805 |
|
|
|
2,234 |
|
Total supplies, prepaid items and other |
|
|
61,373 |
|
|
|
57,981 |
|
Total current assets |
|
|
529,435 |
|
|
|
243,136 |
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net |
|
|
850,372 |
|
|
|
858,480 |
|
|
|
|
|
|
|
|
|
|
Other assets: |
|
|
|
|
|
|
|
|
Operating lease assets |
|
|
24,829 |
|
|
|
27,317 |
|
Intangible and other assets, net |
|
|
3,555 |
|
|
|
3,907 |
|
|
|
|
28,384 |
|
|
|
31,224 |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,408,191 |
|
|
$ |
1,132,840 |
|
7
LSB Industries, Inc.
Consolidated Balance Sheets (continued)
|
|
March 31, |
|
|
December 31, |
|
||
|
|
2022 |
|
|
2021 |
|
||
|
|
(In Thousands) |
|
|||||
Liabilities and Stockholders' Equity |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
60,649 |
|
|
$ |
49,458 |
|
Short-term financing |
|
|
9,911 |
|
|
|
12,716 |
|
Accrued and other liabilities |
|
|
44,913 |
|
|
|
33,301 |
|
Current portion of long-term debt |
|
|
8,112 |
|
|
|
9,454 |
|
Total current liabilities |
|
|
123,585 |
|
|
|
104,929 |
|
|
|
|
|
|
|
|
|
|
Long-term debt, net |
|
|
708,398 |
|
|
|
518,190 |
|
|
|
|
|
|
|
|
|
|
Noncurrent operating lease liabilities |
|
|
17,542 |
|
|
|
19,568 |
|
|
|
|
|
|
|
|
|
|
Other noncurrent accrued and other liabilities |
|
|
3,023 |
|
|
|
3,030 |
|
|
|
|
|
|
|
|
|
|
Deferred income taxes |
|
|
37,455 |
|
|
|
26,633 |
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies (Note 6) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity: |
|
|
|
|
|
|
|
|
Common stock, $.10 par value; 150 million shares authorized, 91.2 million shares issued |
|
|
9,117 |
|
|
|
9,117 |
|
Capital in excess of par value |
|
|
493,964 |
|
|
|
493,161 |
|
Retained earnings (accumulated deficit) |
|
|
27,511 |
|
|
|
(31,255 |
) |
|
|
|
530,592 |
|
|
|
471,023 |
|
Less treasury stock, at cost: |
|
|
|
|
|
|
|
|
Common stock, 1.6 million shares (1.4 million shares at December 31, 2021) |
|
|
12,404 |
|
|
|
10,533 |
|
Total stockholders' equity |
|
|
518,188 |
|
|
|
460,490 |
|
|
|
$ |
1,408,191 |
|
|
$ |
1,132,840 |
|
8
LSB Industries, Inc.
Non-GAAP Reconciliations
This news release includes certain “non-GAAP financial measures” under the rules of the Securities and Exchange Commission, including Regulation G. These non-GAAP measures are calculated using GAAP amounts in our consolidated financial statements.
EBITDA and Adjusted EBITDA Reconciliation
EBITDA is defined as net income (loss) plus interest expense, less gain (loss) on extinguishment of debt, plus depreciation and amortization (D&A) (which includes D&A of property, plant and equipment and amortization of intangible and other assets), plus provision (benefit) for income taxes. Adjusted EBITDA is reported to show the impact of one time/non-cash or non-operating items-such as, loss (gain) on sale of a business and/or other property and equipment, one-time income or fees, certain fair market value (FMV) adjustments, non-cash stock-based compensation, and consulting costs associated with reliability and purchasing initiatives (Initiatives). We historically have performed turnaround activities on an annual basis; however, we have moved towards extending Turnarounds to a two or three-year cycle. Rather than being capitalized and amortized over the period of benefit, our accounting policy is to recognize the costs as incurred. Given these Turnarounds are essentially investments that provide benefits over multiple years, they are not reflective of our operating performance in a given year.
We believe that certain investors consider EBITDA a useful means of measuring our ability to meet our debt service obligations and evaluating our financial performance. In addition, we believe that certain investors consider adjusted EBITDA as more meaningful to further assess our performance. We believe that the inclusion of supplementary adjustments to EBITDA is appropriate to provide additional information to investors about certain items.
EBITDA and adjusted EBITDA have limitations and should not be considered in isolation or as a substitute for net income, operating income, cash flow from operations or other consolidated income or cash flow data prepared in accordance with GAAP. Because not all companies use identical calculations, this presentation of EBITDA and adjusted EBITDA may not be comparable to a similarly titled measure of other companies. The following table provides a reconciliation of net income (loss) to EBITDA and adjusted EBITDA for the periods indicated. Adjusted EBITDA margin is calculated by taking adjusted EBITDA divided by Net Sales.
Adjusted Net Income (Loss) and Adjusted Net Income (Loss) Per Share
Adjusted Net Income (Loss) and Adjusted Net Income (Loss) per share have been adjusted for the impact of the closing of the Exchange Transaction on September 27, 2021 as well as the one time/non-cash or non-operating items referred to in the above section relating to Adjusted EBITDA.
9
LSB Industries, Inc.
Non-GAAP Reconciliations (continued)
LSB Consolidated |
Three Months Ended March 31, |
||||||||
2022 |
|
2021 |
|||||||
|
(In Thousands) |
||||||||
|
|
|
|
||||||
Net income (loss) |
$ 58,766 |
|
$ (13,279) |
||||||
Plus: |
|
|
|
||||||
Interest expense |
9,955 |
|
12,372 |
||||||
Loss on Extinguishment of debt |
113 |
|
— |
||||||
Depreciation and amortization |
17,507 |
|
17,077 |
||||||
Provision (benefit) for income taxes |
11,115 |
|
42 |
||||||
EBITDA |
$97,456 |
|
$16,212 |
||||||
Stock-based compensation |
803 |
|
713 |
|
|||||
|
Noncash loss (gain) on natural gas contracts |
— |
|
(1,205) |
|
||||
|
Legal fees (Leidos) |
342 |
|
886 |
|
||||
|
Loss (gain) on disposal of assets |
(46) |
|
83 |
|
||||
|
FMV adjustment on preferred stock embedded derivatives |
— |
|
436 |
|
||||
Turnaround costs |
2,531 |
|
140 |
|
|||||
Adjusted EBITDA |
$ 101,086 |
|
$ 17,265 |
|
|||||
|
|
|
|
|
|
10
LSB Industries, Inc.
Non-GAAP Reconciliations (continued)
|
|
Three Months Ended |
|||
|
|
March 31, |
|||
|
|
2022 |
2021 |
||
|
|
|
|
|
|
|
|
(In Thousands, Except Per Share Amounts) |
|||
Numerator: |
|
|
|
|
|
Net income (loss) attributable to common stockholders |
$ |
$ 58,766 |
|
$ (23,376) |
|
Adjustments: |
|
|
|
|
|
|
Dividend requirements on Series E |
|
- |
|
9,511 |
|
Accretion of Series E Redeemable Preferred |
|
- |
|
511 |
Adjusted net income (loss) attributable to |
|
58,766 |
|
(13,354) |
|
Other Adjustments: |
|
|
|
|
|
|
Stock-based compensation |
|
803 |
|
713 |
|
Noncash loss (gain) on natural gas contracts |
|
- |
|
(1,205) |
|
Legal fees (Leidos) |
|
342 |
|
886 |
|
Loss (gain) on disposal of assets |
|
(46) |
|
83 |
|
FMV adjustment on preferred stock embedded |
|
- |
|
436 |
|
Turnaround costs |
|
2,531 |
|
140 |
Adjusted net income (loss) attributable to |
$ |
$ 62,396 |
|
$ (12,301) |
|
Denominator: |
|
|
|
|
|
Adjusted weighted-average shares for basic |
|
88,421 |
|
36,850 |
|
Adjustment: |
|
|
|
|
|
|
Unweighted shares, including unvested restricted |
|
1,691 |
|
1,131 |
Outstanding shares, net of treasury, at period end |
|
90,112 |
|
37,981 |
|
|
|
|
|
|
|
Basic net income (loss) per common share |
$ |
$ 0.66 |
$ |
$ (0.63) |
|
|
|
|
|
|
|
Adjusted net income (loss) per common share, |
$ |
$ 0.69 |
$ |
$ (0.32) |
|
(1) |
Excludes the weighted-average shares of unvested restricted stock that are subject to forfeiture |
11
Ammonia, AN, UAN Sales Price Reconciliation
The following table provides a reconciliation of total identified net sales as reported under GAAP in our consolidated financial statement reconciled to netback sales which is calculated as net sales less freight and other non-netback costs. We believe this provides a relevant industry comparison among our peer group.
|
Three Months Ended March 31, |
|
||||
2022 |
|
2021 |
|
|||
(In Thousands) |
|
|||||
Ammonia, AN, Nitric Acid, UAN Net sales |
$ 187,712 |
|
$ 88,640 |
|
||
|
|
|
|
|
||
Less freight and other |
10,609 |
|
10,793 |
|
||
|
|
|
|
|
||
Ammonia, AN, UAN netback sales |
$ 177,103 |
|
$ 77,847 |
|
12