SEC Form 424B5 filed by Atlas Energy Solutions Inc.
| | |
Page
|
| |||
| | | | S-ii | | | |
| | | | S-iii | | | |
| | | | S-iii | | | |
| | | | S-v | | | |
| | | | S-vi | | | |
| | | | S-1 | | | |
| | | | S-11 | | | |
| | | | S-16 | | | |
| | | | S-17 | | | |
| | | | S-18 | | | |
| | | | S-22 | | | |
| | | | S-24 | | | |
| | | | S-30 | | | |
| | | | S-30 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 6 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 10 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 17 | | | |
| | | | | 19 | | | |
| | | | | 19 | | | |
| | | | | 20 | | |
5918 W. Courtyard Drive, Suite 500
Austin, Texas 78730
(512) 220-1200
Attn: General Counsel and Secretary
| | |
Fourth Quarter Ended December 31,
|
| |||||||||||||||
| | | | | | | | |
2024 Estimated
|
| |||||||||
(In thousands)
|
| |
2023 Actual
|
| |
Low
|
| |
High
|
| |||||||||
Net Income
|
| | | $ | 36,050 | | | | | $ | 12,850 | | | | | $ | 14,250 | | |
Depreciation, depletion and accretion expense
|
| | | | 12,266 | | | | | | 31,012 | | | | | | 31,612 | | |
Amortization expense of acquired intangible assets
|
| | | | — | | | | | | 3,943 | | | | | | 3,543 | | |
Interest expense
|
| | | | 4,731 | | | | | | 12,357 | | | | | | 12,157 | | |
Income tax expense
|
| | | | 11,010 | | | | | | 4,766 | | | | | | 5,766 | | |
EBITDA
|
| | | $ | 64,057 | | | | | $ | 64,928 | | | | | $ | 67,328 | | |
Stock and unit-based compensation
|
| | | | 3,749 | | | | | | 6,520 | | | | | | 6,320 | | |
Insurance recovery (gain)
|
| | | | — | | | | | | (10,098) | | | | | | (10,098) | | |
| | |
Fourth Quarter Ended December 31,
|
| |||||||||||||||
| | | | | | | | |
2024 Estimated
|
| |||||||||
(In thousands)
|
| |
2023 Actual
|
| |
Low
|
| |
High
|
| |||||||||
Other non-recurring costs
|
| | | | 441 | | | | | | — | | | | | | — | | |
Other acquisition related costs
|
| | | | 451 | | | | | | 850 | | | | | | 650 | | |
Adjusted EBITDA
|
| | | $ | 68,698 | | | | | $ | 62,200 | | | | | $ | 64,200 | | |
|
| | |
Fiscal Year Ended December 31,
|
| |||||||||||||||
| | | | | | | | |
2024 Estimated
|
| |||||||||
(In thousands)
|
| |
2023 Actual
|
| |
Low
|
| |
High
|
| |||||||||
Net Income
|
| | | | 226,493 | | | | | $ | 58,392 | | | | | $ | 59,792 | | |
Depreciation, depletion and accretion expense
|
| | | | 41,634 | | | | | | 101,877 | | | | | | 102,477 | | |
Amortization expense of acquired intangible assets
|
| | | | — | | | | | | 12,516 | | | | | | 12,116 | | |
Interest expense
|
| | | | 17,452 | | | | | | 43,178 | | | | | | 42,978 | | |
Income tax expense
|
| | | | 31,378 | | | | | | 16,182 | | | | | | 17,182 | | |
EBITDA
|
| | | | 316,957 | | | | | $ | 232,145 | | | | | $ | 234,545 | | |
Stock and unit-based compensation
|
| | | | 7,409 | | | | | | 22,481 | | | | | | 22,281 | | |
Loss on disposal of assets
|
| | | | — | | | | | | 19,672 | | | | | | 19,672 | | |
Insurance recovery (gain)
|
| | | | — | | | | | | (20,098) | | | | | | (20,098) | | |
Other non-recurring costs
|
| | | | 4,838 | | | | | | 14,335 | | | | | | 14,335 | | |
Other acquisition related costs
|
| | | | 451 | | | | | | 19,331 | | | | | | 19,131 | | |
Adjusted EBITDA
|
| | | | 329,655 | | | | | $ | 287,866 | | | | | $ | 289,866 | | |
| | |
Historical
|
| |
Pro Forma
|
| | | | | | | ||||||||||||||||||||||||||||||||||||||||||
| | |
Years Ended December 31,
|
| |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| | | | | | | |||||||||||||||||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |
2024
|
| |
2023
|
| |
2023
|
| | | | | | | ||||||||||||||||||||||||||||||
| | |
(In thousands)
|
| | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||
Statement of operations data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||
Product sales
|
| | | $ | 468,119 | | | | | $ | 408,446 | | | | | $ | 142,519 | | | | | $ | 386,989 | | | | | $ | 368,131 | | | | | $ | 720,550 | | | | | | | | | ||||||||||||
Service sales
|
| | | | 145,841 | | | | | | 74,278 | | | | | | 29,885 | | | | | | 397,630 | | | | | | 104,691 | | | | | | 480,923 | | | | | | | | | ||||||||||||
Total sales
|
| | | | 613,960 | | | | | | 482,724 | | | | | | 172,404 | | | | | | 784,619 | | | | | | 472,822 | | | | | | 1,201,473 | | | | | | | | | ||||||||||||
Cost of sales (excluding depreciation, depletion and accretion expense)
|
| | | | 260,396 | | | | | | 198,918 | | | | | | 84,656 | | | | | | 534,229 | | | | | | 193,829 | | | | | | 677,127 | | | | | | | | | ||||||||||||
Depreciation, depletion and accretion expense
|
| | | | 39,798 | | | | | | 27,498 | | | | | | 23,681 | | | | | | 68,271 | | | | | | 28,173 | | | | | | 64,855 | | | | | | | | | ||||||||||||
Gross profit
|
| | | | 313,766 | | | | | | 256,308 | | | | | | 64,067 | | | | | | 182,119 | | | | | | 250,820 | | | | | | 459,491 | | | | | | | | | ||||||||||||
Selling, general and administrative expenses
|
| | | | 48,636 | | | | | | 24,317 | | | | | | 17,071 | | | | | | 80,737 | | | | | | 34,988 | | | | | | 96,553 | | | | | | | | | ||||||||||||
Amortization expense of acquired intangible assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | 8,573 | | | | | | — | | | | | | — | | | | | | | | | ||||||||||||
Loss on disposal of assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | 19,672 | | | | | | — | | | | | | — | | | | | | | | |
| | |
Historical
|
| |
Pro Forma
|
| | | | | | | ||||||||||||||||||||||||||||||||||||||||||
| | |
Years Ended December 31,
|
| |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| | | | | | | |||||||||||||||||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |
2024
|
| |
2023
|
| |
2023
|
| | | | | | | ||||||||||||||||||||||||||||||
| | |
(In thousands)
|
| | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||
Insurance recovery (gain)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (10,000) | | | | | | — | | | | | | — | | | | | | | | | ||||||||||||
Operating income
|
| | | | 265,130 | | | | | | 231,991 | | | | | | 46,996 | | | | | | 83,137 | | | | | | 215,832 | | | | | | 362,938 | | | | | | | | | ||||||||||||
Interest (expense), net
|
| | | | (7,689) | | | | | | (15,760) | | | | | | (42,198) | | | | | | (26,629) | | | | | | (5,459) | | | | | | (33,826) | | | | | | | | | ||||||||||||
Other income
|
| | | | 430 | | | | | | 2,631 | | | | | | 291 | | | | | | 450 | | | | | | 438 | | | | | | 12 | | | | | | | | | ||||||||||||
Income before income taxes
|
| | | | 257,871 | | | | | | 218,862 | | | | | | 5,089 | | | | | | 56,958 | | | | | | 210,811 | | | | | | 329,124 | | | | | | | | | ||||||||||||
Income tax expense
|
| | | | 31,378 | | | | | | 1,856 | | | | | | 831 | | | | | | 11,416 | | | | | | 20,368 | | | | | | 72,806 | | | | | | | | | ||||||||||||
Net income
|
| | | $ | 226,493 | | | | | $ | 217,006 | | | | | $ | 4,258 | | | | | $ | 45,542 | | | | | $ | 190,443 | | | | | $ | 256,318 | | | | | | | | | ||||||||||||
Balance sheet data (at period end): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||
Cash and cash equivalents
|
| | | $ | 210,174 | | | | | $ | 82,010 | | | | | | 40,401 | | | | | $ | 78,637 | | | | | $ | 264,538 | | | | | | 278,838 | | | | | | | | | ||||||||||||
Total assets
|
| | | | 1,261,686 | | | | | | 750,999 | | | | | | 543,850 | | | | | | 1,973,490 | | | | | | 1,239,271 | | | | | | 1,905,158 | | | | | | | | | ||||||||||||
Long-term debt, net of discount and
deferred financing costs |
| | | | 172,820 | | | | | | 126,588 | | | | | | 159,712 | | | | | | 439,043 | | | | | | 172,511 | | | | | | 463,332 | | | | | | | | | ||||||||||||
Total liabilities
|
| | | | 393,862 | | | | | | 239,642 | | | | | | 205,153 | | | | | | 927,309 | | | | | | 328,112 | | | | | | 858,618 | | | | | | | | | ||||||||||||
Total stockholders’ and members’ equity
|
| | | $ | 867,824 | | | | | $ | 511,357 | | | | | | 338,697 | | | | | $ | 1,046,181 | | | | | $ | (75,992) | | | | | $ | 1,046,540 | | | | | | | | | ||||||||||||
Net cash provided by (used in): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||
Operating activities
|
| | | $ | 299,027 | | | | | $ | 206,012 | | | | | $ | 21,356 | | | | | $ | 185,607 | | | | | $ | 213,524 | | | | | | | | | | | | | | | ||||||||||||
Investing activities
|
| | | | (365,486) | | | | | | (89,592) | | | | | | (19,371) | | | | | | (429,785) | | | | | | (245,693) | | | | | | | | | | | | | | | ||||||||||||
Financing activities
|
| | | | 194,623 | | | | | | (74,811) | | | | | | 2,344 | | | | | | 112,641 | | | | | | 214,697 | | | | | | | | | | | | | | | ||||||||||||
Net increase (decrease) in cash and cash equivalents
|
| | | $ | 128,164 | | | | | $ | 41,609 | | | | | $ | 4,329 | | | | | $ | (131,537) | | | | | $ | 182,528 | | | | | | | | | | | | | | | ||||||||||||
Non-GAAP financial measures: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||
EBITDA(1)
|
| | | $ | 316,957 | | | | | $ | 263,282 | | | | | $ | 59,983 | | | | | $ | 167,217 | | | | | $ | 252,900 | | | | | | | | | | | | | | | ||||||||||||
Adjusted EBITDA(1)
|
| | | $ | 329,655 | | | | | $ | 264,026 | | | | | $ | 71,968 | | | | | $ | 225,666 | | | | | $ | 260,957 | | | | | | | | | | | | | | |
| | |
Historical
|
| |||||||||||||||||||||||||||
| | |
Years Ended
December 31, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2021
|
| |
2024
|
| |
2023
|
| |||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||
Net income
|
| | | | 226,493 | | | | | | 217,006 | | | | | | 4,258 | | | | | | 45,542 | | | | | | 190,443 | | |
Depreciation, depletion and accretion expense
|
| | | | 41,634 | | | | | | 28,617 | | | | | | 24,604 | | | | | | 70,865 | | | | | | 29,368 | | |
Amortization expense of acquired intangible assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | 8,573 | | | | | | — | | |
Interest expense
|
| | | | 17,452 | | | | | | 15,803 | | | | | | 30,290 | | | | | | 30,821 | | | | | | 12,721 | | |
Income tax expense(1)
|
| | | | 31,378 | | | | | | 1,856 | | | | | | 831 | | | | | | 11,416 | | | | | | 20,368 | | |
EBITDA
|
| | | | 316,957 | | | | | | 263,282 | | | | | | 59,983 | | | | | | 167,217 | | | | | | 252,900 | | |
Stock and unit-based compensation
|
| | | | 7,409 | | | | | | 678 | | | | | | 129 | | | | | | 15,961 | | | | | | 3,660 | | |
Loss on disposal of assets(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 19,672 | | | | | | — | | |
Loss on extinguishment of debt
|
| | | | — | | | | | | — | | | | | | 11,922 | | | | | | — | | | | | | — | | |
Insurance recovery (gain)(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (10,000) | | | | | | — | | |
Unrealized commodity derivative (gain) loss
|
| | | | — | | | | | | 66 | | | | | | (66) | | | | | | — | | | | | | — | | |
Other non-recurring costs(4)
|
| | | | 4,838 | | | | | | — | | | | | | — | | | | | | 14,335 | | | | | | 4,397 | | |
Other acquisition related costs(5)
|
| | | | 451 | | | | | | — | | | | | | — | | | | | | 18,481 | | | | | | — | | |
Adjusted EBITDA
|
| | | | 329,655 | | | | | | 264,026 | | | | | | 71,968 | | | | | | 225,666 | | | | | | 260,957 | | |
| | |
Fourth Quarter Ended December 31,
|
| |||||||||||||||
| | | | | | | | |
2024 Estimated
|
| |||||||||
(In thousands)
|
| |
2023 Actual
|
| |
Low
|
| |
High
|
| |||||||||
Net Income
|
| | | $ | 36,050 | | | | | $ | 12,850 | | | | | $ | 14,250 | | |
Depreciation, depletion and accretion expense
|
| | | | 12,266 | | | | | | 31,012 | | | | | | 31,612 | | |
Amortization expense of acquired intangible assets
|
| | | | — | | | | | | 3,943 | | | | | | 3,543 | | |
Interest expense
|
| | | | 4,731 | | | | | | 12,357 | | | | | | 12,157 | | |
Income tax expense
|
| | | | 11,010 | | | | | | 4,766 | | | | | | 5,766 | | |
EBITDA
|
| | | $ | 64,057 | | | | | $ | 64,928 | | | | | $ | 67,328 | | |
Stock and unit-based compensation
|
| | | | 3,749 | | | | | | 6,520 | | | | | | 6,320 | | |
Insurance recovery (gain)
|
| | | | — | | | | | | (10,098) | | | | | | (10,098) | | |
Other non-recurring costs
|
| | | | 441 | | | | | | — | | | | | | — | | |
Other acquisition related costs
|
| | | | 451 | | | | | | 850 | | | | | | 650 | | |
Adjusted EBITDA
|
| | | $ | 68,698 | | | | | $ | 62,200 | | | | | $ | 64,200 | | |
| | |
Fiscal Year Ended December 31,
|
| |||||||||||||||
| | | | | | | | |
2024 Estimated
|
| |||||||||
(In thousands)
|
| |
2023 Actual
|
| |
Low
|
| |
High
|
| |||||||||
Net Income
|
| | | | 226,493 | | | | | $ | 58,392 | | | | | $ | 59,792 | | |
Depreciation, depletion and accretion expense
|
| | | | 41,634 | | | | | | 101,877 | | | | | | 102,477 | | |
Amortization expense of acquired intangible assets
|
| | | | — | | | | | | 12,516 | | | | | | 12,116 | | |
Interest expense
|
| | | | 17,452 | | | | | | 43,178 | | | | | | 42,978 | | |
Income tax expense
|
| | | | 31,378 | | | | | | 16,182 | | | | | | 17,182 | | |
EBITDA
|
| | | | 316,957 | | | | | $ | 232,145 | | | | | $ | 234,545 | | |
Stock and unit-based compensation
|
| | | | 7,409 | | | | | | 22,481 | | | | | | 22,281 | | |
Loss on disposal of assets
|
| | | | — | | | | | | 19,672 | | | | | | 19,672 | | |
Insurance recovery (gain)
|
| | | | — | | | | | | (20,098) | | | | | | (20,098) | | |
Other non-recurring costs
|
| | | | 4,838 | | | | | | 14,335 | | | | | | 14,335 | | |
Other acquisition related costs
|
| | | | 451 | | | | | | 19,331 | | | | | | 19,131 | | |
Adjusted EBITDA
|
| | | | 329,655 | | | | | $ | 287,866 | | | | | $ | 289,866 | | |
| | |
As of September 30, 2024
|
| |||||||||
| | |
Actual
|
| |
As Adjusted(1)
|
| ||||||
| | |
(in thousands, except share and per share
amounts) |
| |||||||||
Cash and cash equivalents(1)(2)
|
| | | | 78,637 | | | | | | | | |
Long-term debt(1)(3)
|
| | | | 486,547 | | | | | | | | |
Discount and deferred financing costs
|
| | | | (11,285) | | | | | | | | |
Current portion of long-term debt
|
| | | | (36,219) | | | | | | | | |
Total long-term debt
|
| | | | 439,043 | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Preferred stock, $0.01 par value; 500,000,000 shares authorized and no
shares issued or outstanding, actual and as adjusted |
| | | | — | | | | | | — | | |
Common stock, $0.01 par value; 1,500,000,000 shares authorized; 109,874,855 shares issued and outstanding, actual; 119,874,855 shares issued and outstanding, as adjusted
|
| | | | 1,098 | | | | | | 1,198 | | |
Additional paid-in capital
|
| | | | 1,045,083 | | | | | | | | |
Retained earnings (Accumulated deficit)
|
| | | | — | | | | | | — | | |
Total stockholders’ equity
|
| | | | 1,046,181 | | | | | | | | |
Total capitalization
|
| | | | 1,485,224 | | | | | | | | |
Underwriter
|
| |
Number of
Shares |
| |||
Goldman Sachs & Co. LLC
|
| |
|
| |||
Piper Sandler & Co
|
| | | | | | |
Total
|
| | | | 10,000,000 | | |
| | |
Per Share
|
| |
Total
|
| ||||||||||||||||||
| | |
Without Option
to Purchase Additional Shares |
| |
With Option to
Purchase Additional Shares |
| |
Without Option
to Purchase Additional Shares |
| |
With Option to
Purchase Additional Shares |
| ||||||||||||
Public Offering Price
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | ||||
Underwriting discounts and commissions paid
by us(1) |
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | ||||
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 6 | | | |
| | | | 8 | | | |
| | | | 9 | | | |
| | | | 10 | | | |
| | | | 15 | | | |
| | | | 16 | | | |
| | | | 17 | | | |
| | | | 19 | | | |
| | | | 19 | | | |
| | | | 20 | | |
5918 W. Courtyard Drive, Suite 500
Austin, Texas 78730
(512) 220-1200
Attn: General Counsel and Secretary
Common Stock