These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
Liberty Oilfield Services Inc.
|
|
|
(Exact name of registrant as specified in its charter)
|
|
|
|
|
|
Delaware
|
81-4891595
|
|
(State or other jurisdiction of
incorporation or organization)
|
(I.R.S. Employer
Identification No.)
|
|
|
|
|
950 17
th
Street, Suite 2400
Denver, Colorado 80202
|
80202
|
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
|
|
|
|
(303) 515-2800
(Registrant’s telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
|
|
|
|
|
|
Title of each class
Class A Common Stock, par value $0.01 per share
|
Name of each exchange on which registered
New York Stock Exchange
|
|
Large accelerated filer ☐
|
Accelerated filer ☐
|
Non-accelerated filer ☒
|
Smaller reporting company ☐
|
|
|
|
Page No.
|
|
|
|
|
|
Item 1.
|
||
|
Item 1A.
|
||
|
Item 1B.
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
|
|
|
|
Item 5.
|
||
|
Item 6.
|
||
|
Item 7.
|
||
|
Item 7A.
|
||
|
Item 8.
|
||
|
Item 9.
|
||
|
Item 9A.
|
||
|
Item 9B.
|
||
|
|
|
|
|
Item 10.
|
||
|
Item 11.
|
||
|
Item 12.
|
||
|
Item 13.
|
||
|
Item 14.
|
||
|
|
|
|
|
Item 15.
|
||
|
Item 16.
|
||
|
|
||
|
•
|
our business strategy;
|
|
•
|
our operating cash flows, the availability of capital and our liquidity;
|
|
•
|
our future revenue, income and operating performance;
|
|
•
|
our ability to sustain and improve our utilization, revenue and margins;
|
|
•
|
our ability to maintain acceptable pricing for our services;
|
|
•
|
our future capital expenditures;
|
|
•
|
our ability to finance equipment, working capital and capital expenditures;
|
|
•
|
competition and government regulations;
|
|
•
|
our ability to obtain permits and governmental approvals;
|
|
•
|
pending legal or environmental matters;
|
|
•
|
oil and natural gas prices;
|
|
•
|
acquisitions;
|
|
•
|
general economic conditions;
|
|
•
|
credit markets;
|
|
•
|
our ability to successfully develop our research and technology capabilities and implement technological developments and enhancements;
|
|
•
|
uncertainty regarding our future operating results;
|
|
•
|
return of capital to shareholders; and
|
|
•
|
plans, objectives, expectations and intentions contained in this Annual Report on Form 10-K that are not historical.
|
|
•
|
Liberty Holdings contributed all of its assets to Liberty LLC in exchange for Liberty LLC Units;
|
|
•
|
Liberty Holdings liquidated and distributed to its then-existing owners (the “Legacy Owners”) Liberty LLC Units pursuant to the terms of the limited liability company agreement of Liberty Holdings and the Master Reorganization Agreement dated as of January 11, 2018, by and among the Company, Liberty Holdings, Liberty LLC, and the other parties named therein (the “Master Reorganization Agreement”);
|
|
•
|
Certain of the Legacy Owners directly or indirectly contributed all or a portion of their Liberty LLC Units to Liberty Inc. in exchange for
55,685,027
shares of our Class A Common Stock, and
1,258,514
shares of restricted stock. Subsequent to the initial exchange,
1,609,122
shares of Class A Common Stock were redeemed for an aggregate purchase price of
$25.9 million
upon the exercise of the underwriters' overallotment option;
|
|
•
|
Liberty Inc. issued the Legacy Owners that continued to own Liberty LLC Units (the “Liberty Unit Holders”) an aggregate amount of
48,207,372
shares of our Class B common stock, par value $0.01 per share (the “Class B Common Stock” and, together with the Class A Common Stock, the “Common Stock”); and
|
|
•
|
Liberty Inc. contributed the net proceeds it received from the IPO to Liberty LLC in exchange for additional Liberty LLC Units such that Liberty Inc. held a total number of Liberty LLC Units equal to the number of shares of Class A Common Stock outstanding immediately following the IPO.
|
|
•
|
disruption in operations;
|
|
•
|
substantial repair or remediation costs;
|
|
•
|
personal injury or loss of human life;
|
|
•
|
significant damage to or destruction of property and equipment;
|
|
•
|
environmental pollution, including groundwater contamination;
|
|
•
|
unusual or unexpected geological formations or pressures and industrial accidents;
|
|
•
|
impairment or suspension of operations; and
|
|
•
|
substantial revenue loss.
|
|
District Facility Location
|
|
Size
|
|
Leased or Owned
|
|
Expiration of Lease
|
|
Odessa, TX
|
|
77,500 sq. ft on 47 acres
|
|
Owned
|
|
N/A
|
|
Henderson, CO
|
|
50,000 sq. ft on 13 acres
|
|
Leased
|
|
December 31, 2034
|
|
Williston, ND
|
|
30,000 sq. ft on 15 acres
|
|
Owned
|
|
N/A
|
|
Gillette, WY
|
|
32,757 sq. ft on 15 acres
|
|
Leased
|
|
December 31, 2034
|
|
Cibolo, TX
|
|
90,000 sq. ft on 34 acres
|
|
Owned
|
|
N/A
|
|
Sedalia, CO
|
|
11,805 sq. ft on 112 acres
|
|
Owned
|
|
N/A
|
|
•
|
expected economic returns to E&P companies of new well completions;
|
|
•
|
domestic and foreign economic conditions and supply of and demand for oil and natural gas;
|
|
•
|
the level of prices, and expectations about future prices, of oil and natural gas;
|
|
•
|
the level of global oil and natural gas exploration and production;
|
|
•
|
the level of domestic and global oil and natural gas inventories;
|
|
•
|
the supply of and demand for hydraulic fracturing services and equipment in the United States;
|
|
•
|
federal, tribal, state and local laws, regulations and taxes, including the policies of governments regarding hydraulic fracturing and oil and natural gas exploration, development and production activities as well as non-U.S. governmental regulations and taxes;
|
|
•
|
governmental regulations, including the policies of governments regarding the exploration for and production and development of their oil and natural gas reserves;
|
|
•
|
political and economic conditions in oil and natural gas producing countries;
|
|
•
|
actions by the members of the Organization of Petroleum Exporting Countries with respect to oil production levels and potential changes in such levels, including the failure of such countries to comply with production cuts announced in December 2018, to take effect at the beginning of 2019 and to last for six months;
|
|
•
|
global weather conditions and natural disasters;
|
|
•
|
worldwide political, military and economic conditions;
|
|
•
|
the cost of producing and delivering oil and natural gas;
|
|
•
|
lead times associated with acquiring equipment and products and availability of qualified personnel;
|
|
•
|
the discovery rates of new oil and natural gas reserves;
|
|
•
|
stockholder activism or activities by non-governmental organizations to limit certain sources of funding for the energy sector or to restrict the exploration, development and production of oil and natural gas;
|
|
•
|
the availability of water resources, suitable proppant and chemical additives in sufficient quantities for use in hydraulic fracturing fluids;
|
|
•
|
advances in exploration, development and production technologies or in technologies affecting energy consumption;
|
|
•
|
the potential acceleration of development of alternative fuels; and
|
|
•
|
uncertainty in capital and commodities markets and the ability of oil and natural gas companies to raise equity capital and debt financing.
|
|
•
|
disruption in operations;
|
|
•
|
substantial repair or remediation costs;
|
|
•
|
personal injury or loss of human life;
|
|
•
|
significant damage to or destruction of property, and equipment;
|
|
•
|
environmental pollution, including groundwater contamination;
|
|
•
|
unusual or unexpected geological formations or pressures and industrial accidents;
|
|
•
|
impairment or suspension of operations; and
|
|
•
|
substantial revenue loss.
|
|
•
|
covenants contained in the documents governing such indebtedness may require us to meet or maintain certain financial tests, which may affect our flexibility in planning for, and reacting to, changes in our industry, such as being able to take advantage of acquisition opportunities when they arise;
|
|
•
|
our ability to obtain additional financing for working capital, capital expenditures, acquisitions, general corporate and other purposes may be limited;
|
|
•
|
we may be competitively disadvantaged to our competitors that are less leveraged or have greater access to capital resources; and
|
|
•
|
we may be more vulnerable to adverse economic and industry conditions.
|
|
•
|
we may enter into contracts between us, on the one hand, and related parties, on the other, that are not the result of arm’s-length transactions;
|
|
•
|
our executive officers and directors that hold positions of responsibility with related parties may be aware of certain business opportunities that are appropriate for presentation to us as well as to such other related parties and may present such business opportunities to such other parties; and
|
|
•
|
our executive officers and directors that hold positions of responsibility with related parties may have significant duties with, and spend significant time serving, other entities and may have conflicts of interest in allocating time.
|
|
•
|
quarterly variations in our financial and operating results;
|
|
•
|
the public reaction to our press releases, our other public announcements and our filings with the SEC;
|
|
•
|
strategic actions by our competitors;
|
|
•
|
changes in revenue or earnings estimates, or changes in recommendations or withdrawal of research coverage, by equity research analysts;
|
|
•
|
speculation in the press or investment community;
|
|
•
|
the failure of specific research analysts to cover our Class A Common Stock;
|
|
•
|
sales of our Class A Common Stock by us or other stockholders, or the perception that such sales may occur;
|
|
•
|
changes in accounting principles, policies, guidance, interpretations or standards;
|
|
•
|
additions or departures of key management personnel;
|
|
•
|
actions by our stockholders;
|
|
•
|
general market conditions, including fluctuations in commodity prices;
|
|
•
|
domestic and international economic, legal and regulatory factors unrelated to our performance; and
|
|
•
|
the realization of any risks described under this “Risk Factors” section.
|
|
•
|
permits Riverstone and its respective affiliates to conduct business that competes with us and to make investments in any kind of property in which we may make investments; and
|
|
•
|
provides that if Riverstone or its respective affiliates, or any employee, partner, member, manager, officer or director of Riverstone or its respective affiliates who is also one of our directors or officers, becomes aware of a potential business opportunity, transaction or other matter, they have no duty to communicate or offer that opportunity to us.
|
|
•
|
after we cease to be a controlled company, dividing the Board into three classes of directors, with each class serving staggered three-year terms;
|
|
•
|
after we cease to be a controlled company, and subject to the terms of our stockholders’ agreement, providing that all vacancies, including newly created directorships, may, except as otherwise required by law or, if applicable, the rights of holders of a series of preferred stock, only be filled by the affirmative vote of a majority of directors then in office, even if less than a quorum (prior to such time, vacancies may also be filled by stockholders holding a majority of the outstanding Common Stock);
|
|
•
|
after we cease to be a controlled company, permitting any action by stockholders to be taken only at an annual meeting or special meeting rather than by a written consent of the stockholders, subject to the rights of any series of preferred stock with respect to such rights;
|
|
•
|
after we cease to be a controlled company, permitting special meetings of our stockholders to be called only by our Chief Executive Officer, the chairman of the Board and the Board pursuant to a resolution adopted by the affirmative vote of a majority of the total number of authorized directors whether or not there exist any vacancies in previously authorized directorships (prior to such time, a special meeting may also be called by our Corporate Secretary at the request of Riverstone);
|
|
•
|
after we cease to be a controlled company, and subject to the rights of the holders of shares of any series of our preferred stock and the terms of our stockholders’ agreement, requiring the affirmative vote of the holders of at least 66
2
⁄
3
% in voting power of all then outstanding Common Stock entitled to vote generally in the election of
|
|
•
|
prohibiting cumulative voting in the election of directors;
|
|
•
|
establishing advance notice provisions for stockholder proposals and nominations for elections to the board of directors to be acted upon at meetings of stockholders; and
|
|
•
|
providing that the board of directors is expressly authorized to adopt, or to alter or repeal our bylaws.
|
|
Period
|
|
Total number of shares purchased
|
|
Average price paid per share
|
|
Total number of shares purchased as part of publicly announced plans or programs (1)
|
|
Approximate dollar value of shares that may yet be purchased under the plans or programs
|
||||||
|
October
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
November
|
|
191,712
|
|
|
18.83
|
|
|
191,712
|
|
|
42,463,090
|
|
||
|
December
|
|
1,558,778
|
|
|
16.25
|
|
|
1,558,778
|
|
|
17,096,596
|
|
||
|
Total
|
|
1,750,490
|
|
|
$
|
16.53
|
|
|
1,750,490
|
|
|
$
|
17,096,596
|
|
|
|
Years Ended
December 31,
|
||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
(in thousands, except per share and fleet data)
|
||||||||||||||
|
Statement of Operations Data:
|
|
|
|
|
|
|
|
||||||||
|
Revenue:
|
|
|
|
|
|
|
|
||||||||
|
Revenue
|
$
|
2,132,032
|
|
|
$
|
1,465,133
|
|
|
$
|
356,890
|
|
|
$
|
384,330
|
|
|
Revenue—related parties
|
23,104
|
|
|
24,722
|
|
|
17,883
|
|
|
71,074
|
|
||||
|
Total revenue
|
2,155,136
|
|
|
1,489,855
|
|
|
374,773
|
|
|
455,404
|
|
||||
|
Operating costs and expenses:
|
|
|
|
|
|
|
|
|
|||||||
|
Cost of services (exclusive of depreciation and amortization shown separately below)
|
1,628,753
|
|
|
1,147,008
|
|
|
354,729
|
|
|
393,340
|
|
||||
|
General and administrative
|
99,052
|
|
|
80,089
|
|
|
35,789
|
|
|
28,765
|
|
||||
|
Depreciation and amortization
|
125,110
|
|
|
81,473
|
|
|
41,362
|
|
|
36,436
|
|
||||
|
(Gain) loss on disposal of assets
|
(4,342
|
)
|
|
148
|
|
|
(2,673
|
)
|
|
423
|
|
||||
|
Total operating costs and expenses
|
1,848,573
|
|
|
1,308,718
|
|
|
429,207
|
|
|
458,964
|
|
||||
|
Operating income (loss)
|
306,563
|
|
|
181,137
|
|
|
(54,434
|
)
|
|
(3,560
|
)
|
||||
|
Other expense:
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
(17,145
|
)
|
|
(11,875
|
)
|
|
(6,126
|
)
|
|
(5,501
|
)
|
||||
|
Interest expense—related party
|
—
|
|
|
(761
|
)
|
|
—
|
|
|
—
|
|
||||
|
Total interest expense
|
(17,145
|
)
|
|
(12,636
|
)
|
|
(6,126
|
)
|
|
(5,501
|
)
|
||||
|
Net income (loss) before income taxes
|
289,418
|
|
|
168,501
|
|
|
(60,560
|
)
|
|
(9,061
|
)
|
||||
|
Income tax expense
|
40,385
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Net income (loss)
|
249,033
|
|
|
168,501
|
|
|
(60,560
|
)
|
|
(9,061
|
)
|
||||
|
Less: Net income (loss) attributable to Predecessor, prior to Corporate Reorganization
|
8,705
|
|
|
168,501
|
|
|
(60,560
|
)
|
|
(9,061
|
)
|
||||
|
Less: Net income attributable to noncontrolling interests
|
113,979
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Net income attributable to Liberty Oilfield Services Inc. stockholders
|
$
|
126,349
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Net Income Per Share Data (1):
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to Liberty Oilfield Services Inc. stockholders per common share
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
$
|
1.84
|
|
|
|
|
|
|
|
||||||
|
Diluted
|
$
|
1.81
|
|
|
|
|
|
|
|
||||||
|
Weighted average common shares outstanding
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
68,838
|
|
|
|
|
|
|
|
|||||||
|
Diluted
|
117,838
|
|
|
|
|
|
|
|
|||||||
|
Statement of Cash Flows Data:
|
|
|
|
|
|
|
|
||||||||
|
Cash flows provided by (used in) operating activities
|
$
|
351,258
|
|
|
$
|
195,109
|
|
|
$
|
(40,708
|
)
|
|
$
|
6,119
|
|
|
Cash flows used in investing activities
|
255,492
|
|
|
310,043
|
|
|
96,351
|
|
|
38,492
|
|
||||
|
Cash flows (used in) provided by financing activities
|
(8,775
|
)
|
|
119,771
|
|
|
148,543
|
|
|
21,485
|
|
||||
|
Other Financial Data:
|
|
|
|
|
|
|
|
||||||||
|
Capital expenditures
|
$
|
258,835
|
|
|
$
|
311,794
|
|
|
$
|
102,428
|
|
|
$
|
38,492
|
|
|
EBITDA (2)
|
$
|
431,673
|
|
|
$
|
262,610
|
|
|
$
|
(13,072
|
)
|
|
$
|
32,876
|
|
|
Adjusted EBITDA (2)
|
$
|
438,234
|
|
|
$
|
280,728
|
|
|
$
|
(5,588
|
)
|
|
$
|
41,213
|
|
|
Total Fleets at beginning of period (3)
|
19
|
|
|
10
|
|
|
6
|
|
|
5
|
|
||||
|
Total Fleets at end of period (3)
|
22
|
|
|
19
|
|
|
10
|
|
|
6
|
|
||||
|
Average Active Fleets (4)
|
21.3
|
|
|
15.1
|
|
|
7.4
|
|
|
5.9
|
|
||||
|
Adjusted EBITDA per Average Active Fleet (5)
|
$
|
20,574
|
|
|
$
|
18,591
|
|
|
$
|
(755
|
)
|
|
$
|
6,985
|
|
|
Balance Sheet Data (at end of period):
|
|
|
|
|
|
|
|
||||||||
|
Total assets
|
$
|
1,116,501
|
|
|
$
|
852,103
|
|
|
$
|
451,845
|
|
|
$
|
296,971
|
|
|
Long-term debt (including current portion)
|
106,524
|
|
|
196,357
|
|
|
103,805
|
|
|
110,232
|
|
||||
|
Total liabilities
|
375,687
|
|
|
416,851
|
|
|
222,873
|
|
|
162,920
|
|
||||
|
Redeemable common units (6)
|
—
|
|
|
42,486
|
|
|
—
|
|
|
—
|
|
||||
|
Total equity or member equity
|
740,814
|
|
|
392,766
|
|
|
228,972
|
|
|
134,051
|
|
||||
|
|
|
(1)
|
Net Income Per Share Data above reflects the net income to Class A Common Stock and net income per share for the period indicated based on a weighted average number of Class A Common Stock outstanding for period subsequent to the Corporate Reorganization on January 17, 2018.
|
|
(2)
|
EBITDA and Adjusted EBITDA are non-GAAP financial measures. For definitions of EBITDA and Adjusted EBITDA and a reconciliation of each to our most directly comparable financial measure calculated and presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”), please read “Item 7. Management's Discussion and Analysis of Financial Conditions and Results of Operations—Comparison of Non-GAAP Financial Measures.”
|
|
(3)
|
Total Fleets represents the number of deployed and active fleets as of the designated date.
|
|
(4)
|
Average Active Fleets is calculated as the daily average of the active fleets for the period presented.
|
|
(5)
|
Adjusted EBITDA per Average Active Fleet is calculated as Adjusted EBITDA for the period divided by the Average Active Fleets, as defined above.
|
|
(6)
|
The redeemable common units were deemed extinguished and satisfied in full in the Corporate Reorganization.
|
|
|
Years Ended December 31,
|
||||||||||
|
Description
|
2018
|
|
2017
|
|
Change
|
||||||
|
|
(in thousands)
|
||||||||||
|
Revenue
|
$
|
2,155,136
|
|
|
$
|
1,489,855
|
|
|
$
|
665,281
|
|
|
Cost of services, excluding depreciation and amortization shown separately
|
1,628,753
|
|
|
1,147,008
|
|
|
481,745
|
|
|||
|
General and administrative
|
99,052
|
|
|
80,089
|
|
|
18,963
|
|
|||
|
Depreciation and amortization
|
125,110
|
|
|
81,473
|
|
|
43,637
|
|
|||
|
(Gain) loss on disposal of assets
|
(4,342
|
)
|
|
148
|
|
|
(4,490
|
)
|
|||
|
Operating income
|
306,563
|
|
|
181,137
|
|
|
125,426
|
|
|||
|
Interest expense
|
(17,145
|
)
|
|
(12,636
|
)
|
|
(4,509
|
)
|
|||
|
Net income before taxes
|
289,418
|
|
|
168,501
|
|
|
120,917
|
|
|||
|
Income tax expense
|
40,385
|
|
|
—
|
|
|
40,385
|
|
|||
|
Net income
|
249,033
|
|
|
168,501
|
|
|
80,532
|
|
|||
|
Less: Net income attributable to Predecessor, prior to the Corporate Reorganization
|
8,705
|
|
|
168,501
|
|
|
(159,796
|
)
|
|||
|
Less: Net income attributable to noncontrolling interests
|
113,979
|
|
|
—
|
|
|
113,979
|
|
|||
|
Net income attributable to Liberty Oilfield Services Inc. stockholders
|
$
|
126,349
|
|
|
$
|
—
|
|
|
$
|
126,349
|
|
|
|
Years Ended December 31,
|
||||||||||
|
Description
|
2017
|
|
2016
|
|
Change
|
||||||
|
|
(in thousands)
|
||||||||||
|
Revenue
|
$
|
1,489,855
|
|
|
$
|
374,773
|
|
|
$
|
1,115,082
|
|
|
Cost of services, excluding depreciation and amortization shown separately
|
1,147,008
|
|
|
354,729
|
|
|
792,279
|
|
|||
|
General and administrative
|
80,089
|
|
|
35,789
|
|
|
44,300
|
|
|||
|
Depreciation and amortization
|
81,473
|
|
|
41,362
|
|
|
40,111
|
|
|||
|
Loss (gain) on disposal of assets
|
148
|
|
|
(2,673
|
)
|
|
2,821
|
|
|||
|
Operating income (loss)
|
181,137
|
|
|
(54,434
|
)
|
|
235,571
|
|
|||
|
Interest expense
|
(12,636
|
)
|
|
(6,126
|
)
|
|
(6,510
|
)
|
|||
|
Net income (loss)
|
$
|
168,501
|
|
|
$
|
(60,560
|
)
|
|
$
|
229,061
|
|
|
|
Years Ended
December 31, |
||||||||||
|
Description
|
2018
|
|
2017
|
|
Change
|
||||||
|
|
(in thousands)
|
||||||||||
|
Net income
|
$
|
249,033
|
|
|
$
|
168,501
|
|
|
$
|
80,532
|
|
|
Depreciation and amortization
|
125,110
|
|
|
81,473
|
|
|
43,637
|
|
|||
|
Interest expense
|
17,145
|
|
|
12,636
|
|
|
4,509
|
|
|||
|
Income tax expense
|
40,385
|
|
|
—
|
|
|
40,385
|
|
|||
|
EBITDA
|
$
|
431,673
|
|
|
$
|
262,610
|
|
|
$
|
169,063
|
|
|
Fleet start-up costs
|
10,069
|
|
|
13,955
|
|
|
(3,886
|
)
|
|||
|
Asset acquisition costs
|
632
|
|
|
2,470
|
|
|
(1,838
|
)
|
|||
|
(Gain) loss on disposal of assets
|
(4,342
|
)
|
|
148
|
|
|
(4,490
|
)
|
|||
|
Advisory services fees
|
202
|
|
|
1,545
|
|
|
(1,343
|
)
|
|||
|
Adjusted EBITDA
|
$
|
438,234
|
|
|
$
|
280,728
|
|
|
$
|
157,506
|
|
|
|
Years Ended December 31,
|
||||||||||
|
Description
|
2017
|
|
2016
|
|
Change
|
||||||
|
|
(in thousands)
|
||||||||||
|
Net income (loss)
|
$
|
168,501
|
|
|
$
|
(60,560
|
)
|
|
$
|
229,061
|
|
|
Depreciation and amortization
|
81,473
|
|
|
41,362
|
|
|
40,111
|
|
|||
|
Interest expense
|
12,636
|
|
|
6,126
|
|
|
6,510
|
|
|||
|
EBITDA
|
$
|
262,610
|
|
|
$
|
(13,072
|
)
|
|
$
|
275,682
|
|
|
Fleet start-up costs
|
13,955
|
|
|
4,280
|
|
|
9,675
|
|
|||
|
Asset acquisition costs
|
2,470
|
|
|
5,420
|
|
|
(2,950
|
)
|
|||
|
Loss (gain) on disposal of assets
|
148
|
|
|
(2,673
|
)
|
|
2,821
|
|
|||
|
Advisory services fees
|
1,545
|
|
|
457
|
|
|
1,088
|
|
|||
|
Adjusted EBITDA
|
$
|
280,728
|
|
|
$
|
(5,588
|
)
|
|
$
|
286,316
|
|
|
|
Years Ended December 31,
|
||||||||||
|
Description
|
2018
|
|
2017
|
|
Change
|
||||||
|
|
(in thousands)
|
||||||||||
|
Net cash provided by operating activities
|
$
|
351,258
|
|
|
$
|
195,109
|
|
|
$
|
156,149
|
|
|
Net cash used in investing activities
|
(255,492
|
)
|
|
(310,043
|
)
|
|
54,551
|
|
|||
|
Net cash (used in) provided by financing activities
|
(8,775
|
)
|
|
119,771
|
|
|
(128,546
|
)
|
|||
|
Net increase in cash and cash equivalents
|
$
|
86,991
|
|
|
$
|
4,837
|
|
|
$
|
82,154
|
|
|
|
Years Ended December 31,
|
||||||||||
|
Description
|
2017
|
|
2016
|
|
Change
|
||||||
|
|
(in thousands)
|
||||||||||
|
Net cash provided by (used in) operating activities
|
$
|
195,109
|
|
|
$
|
(40,708
|
)
|
|
$
|
235,817
|
|
|
Net cash used in investing activities
|
(310,043
|
)
|
|
(96,351
|
)
|
|
(213,692
|
)
|
|||
|
Net cash provided by financing activities
|
119,771
|
|
|
148,543
|
|
|
(28,772
|
)
|
|||
|
Net increase in cash and cash equivalents
|
$
|
4,837
|
|
|
$
|
11,484
|
|
|
$
|
(6,647
|
)
|
|
|
|
|
Payments Due by Period
|
|||||||||||||||||
|
|
|
|
(dollars in thousands)
|
|||||||||||||||||
|
|
Total
|
|
Less than 1
year
|
|
1 – 3 years
|
|
4 – 5 years
|
|
More than 5 years
|
|||||||||||
|
ABL Facility
(1)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Term Loan Facility
(1)
|
111,715
|
|
|
1,750
|
|
|
3,500
|
|
|
106,465
|
|
|
—
|
|
||||||
|
Estimated interest payments
(2)
|
41,533
|
|
|
11,407
|
|
|
22,307
|
|
|
7,819
|
|
|
—
|
|
||||||
|
Operating lease obligations
(3)
|
153,930
|
|
|
42,717
|
|
|
81,075
|
|
|
10,396
|
|
|
19,742
|
|
||||||
|
Purchase commitments
(4)
|
690,862
|
|
|
341,970
|
|
|
344,947
|
|
|
3,945
|
|
|
—
|
|
||||||
|
Obligations under the TRAs(5)
|
16,818
|
|
|
—
|
|
5
|
|
3,994
|
|
|
1,947
|
|
|
10,877
|
|
|||||
|
Total
|
$
|
1,014,858
|
|
|
$
|
397,844
|
|
|
$
|
455,823
|
|
|
$
|
130,572
|
|
|
$
|
30,619
|
|
|
|
|
|
(1)
|
Payments on our ABL Facility and Term Loan Facility exclude interest payments. Payments are based on debt balances as of December 31, 2018.
|
|
(2)
|
Estimated interest payments are based on debt balances as of
December 31, 2018
. Interest rates applied are based on the weighted average rate as of
December 31, 2018
.
|
|
(3)
|
Operating lease obligations include payments for leased facilities, equipment and vehicles.
|
|
(4)
|
Purchase commitments represent payments under supply agreements for the purchase and transportation of proppants. The agreements include minimum monthly purchase commitments, including agreements under which a shortfall fee may be applied. The shortfall fee may be offset by purchases in excess of the minimum requirement during future periods, as allowed for by each agreement.
|
|
(5)
|
The timing and amount(s) of the aggregate payments due under the TRAs may vary based on a number of factors, including the timing and amount of the taxable income we generate each year and the tax rate then applicable.
|
|
i.
|
pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect our transactions and dispositions of the assets;
|
|
ii.
|
provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with GAAP, and that our receipts and expenditures are being made only in accordance with authorizations of our management and directors; and
|
|
iii.
|
provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of our assets that could have a material effect on the financial statements.
|
|
Exhibit
Number
|
|
Description
|
|
|
|
|
|
|
|
1.1
|
|
|
|
|
|
|
|
|
|
2.1
|
|
|
|
|
|
|
|
|
|
3.1
|
|
|
|
|
|
|
|
|
|
3.2
|
|
|
|
|
|
|
|
|
|
4.1
|
|
|
|
|
|
|
|
|
|
10.1
|
|
|
|
|
|
|
|
|
|
10.2
|
|
|
|
|
|
|
|
|
|
10.3
|
|
|
|
|
|
|
|
|
|
10.4
|
|
|
|
|
|
|
|
|
|
10.5
|
|
|
|
|
|
|
|
|
|
10.6
|
|
|
|
|
|
|
|
|
|
10.7
|
|
|
|
|
|
|
|
|
|
10.8
|
|
|
|
|
|
|
|
|
|
10.9
|
|
|
|
|
|
|
|
|
|
10.10
|
|
|
|
|
|
|
|
|
|
10.11
|
|
|
|
|
|
|
|
|
|
10.12
|
|
|
|
|
|
|
|
|
|
10.13
|
|
|
|
|
|
|
|
|
|
10.14
|
|
|
|
|
|
|
|
|
|
10.15
|
|
|
|
|
|
|
|
|
|
10.16
|
|
|
|
|
|
|
|
|
|
10.17
|
|
|
|
|
|
|
|
|
|
10.18
|
|
|
|
|
|
|
|
|
|
10.19
|
|
|
|
|
|
|
|
|
|
10.20
|
|
|
|
|
|
|
|
|
|
10.21
|
|
|
|
|
|
|
|
|
|
10.22
|
|
|
|
|
|
|
|
|
|
10.23
|
|
|
|
|
|
|
|
|
|
10.24
|
|
|
|
|
|
|
|
|
|
10.25
|
|
|
|
|
|
|
|
|
|
10.26
|
|
|
|
|
|
|
|
|
|
10.27
|
|
|
|
|
|
|
|
|
|
10.28
|
|
|
|
|
|
|
|
|
|
21.1
|
|
|
|
|
|
|
|
|
|
23.1
|
|
|
|
|
|
|
|
|
|
31.1
|
|
|
|
|
|
|
|
|
|
31.2
|
|
|
|
|
|
|
|
|
|
32.1
|
|
|
|
|
|
|
|
|
|
32.2
|
|
|
|
|
101.INS
|
|
|
XBRL Instance Document *
|
|
|
|
|
|
|
101.SCH
|
|
|
XBRL Taxonomy Extension Schema Document *
|
|
|
|
|
|
|
101.CAL
|
|
|
XBRL Taxonomy Extension Calculation Linkbase Document *
|
|
|
|
|
|
|
101.DEF
|
|
|
XBRL Taxonomy Extension Definition Linkbase Document *
|
|
|
|
|
|
|
101.LAB
|
|
|
XBRL Taxonomy Extension Label Linkbase Document *
|
|
|
|
|
|
|
101.PRE
|
|
|
XBRL Taxonomy Extension Presentation Linkbase Document *
|
|
|
|
|
|
|
(1)
|
Incorporated by reference to the exhibits to the registrant’s Registration Statement on Form S-1, as amended (SEC File 333-216050).
|
||
|
|
|
|
|
|
(2)
|
Incorporated by reference to the exhibits to the registrant’s Current Report on Form 8-K, filed on January 18, 2018.
|
||
|
|
|
||
|
(3)
|
Incorporated by reference to the exhibits to the registrant’s Amendment No. 1 to the Current Report on Form 8-K/A, filed on January 22, 2018.
|
||
|
|
|
||
|
(4)
|
Incorporated by reference to the exhibits to the registrant’s Annual Report on Form 10-K, filed on March 23, 2018.
|
||
|
|
|
||
|
(5)
|
Incorporated by reference to the exhibits to the registrant’s Registration Statement on Form S-8, filed on June 28, 2018 (SEC File 333-225948).
|
||
|
|
|
||
|
(6)
|
Incorporated by reference to the exhibits to the registrant’s Current Report on Form 8-K, filed on September 17, 2018.
|
||
|
|
|
||
|
(7)
|
Incorporated by reference to the exhibits to the registrant’s Quarterly Report on Form 10-Q, filed on May 10, 2018.
|
||
|
|
|
||
|
*
|
Filed herewith.
|
||
|
|
|
|
|
|
**
|
Furnished herewith.
|
||
|
|
|
|
|
|
†
|
Denotes a management contract or compensatory plan or arrangement.
|
||
|
|
|
|
|
LIBERTY OILFIELD SERVICES INC.
/s/ Christopher A. Wright
|
|
Date:
|
February 28, 2019
|
By:
|
|
Christopher A. Wright
Chief Executive Officer
|
|
Signature
|
|
Title
|
|
Date
|
|
/s/ Christopher A. Wright
|
|
Chief Executive Officer and Director
(Principal Executive Officer)
|
|
February 28, 2019
|
|
Christopher A. Wright
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Michael Stock
|
|
Chief Financial Officer
(Principal Financial Officer)
|
|
February 28, 2019
|
|
Michael Stock
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Ryan T. Gosney
|
|
Chief Accounting Officer
|
|
February 28, 2019
|
|
Ryan T. Gosney
|
|
(Principal Accounting Officer)
|
|
|
|
|
|
|
|
|
|
/s/ Cary D. Steinbeck
|
|
Director
|
|
February 28, 2019
|
|
Cary D. Steinbeck
|
|
|
|
|
|
|
|
|
|
|
|
/s/ N. John Lancaster, Jr.
|
|
Director
|
|
February 28, 2019
|
|
N. John Lancaster, Jr.
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Brett Staffieri
|
|
Director
|
|
February 28, 2019
|
|
Brett Staffieri
|
|
|
|
|
|
|
|
|
|
|
|
/s/ William F. Kimble
|
|
Director
|
|
February 28, 2019
|
|
William F. Kimble
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Peter A. Dea
|
|
Director
|
|
February 28, 2019
|
|
Peter A. Dea
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Ken Babcock
|
|
Director
|
|
February 28, 2019
|
|
Ken Babcock
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Jesal Shah
|
|
Director
|
|
February 28, 2019
|
|
Jesal Shah
|
|
|
|
|
|
Liberty Oilfield Services Inc.
|
|
|
|
2018
|
|
2017
|
||||
|
Assets
|
|
||||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
103,312
|
|
|
$
|
16,321
|
|
|
Accounts receivable—trade
|
153,589
|
|
|
195,961
|
|
||
|
Accounts receivable—related party
|
15,139
|
|
|
3,984
|
|
||
|
Unbilled revenue
|
79,233
|
|
|
58,784
|
|
||
|
Unbilled revenue—related party
|
—
|
|
|
59
|
|
||
|
Inventories
|
60,024
|
|
|
55,524
|
|
||
|
Prepaid and other current assets
|
49,924
|
|
|
21,396
|
|
||
|
Total current assets
|
461,221
|
|
|
352,029
|
|
||
|
Property and equipment, net
|
627,053
|
|
|
494,776
|
|
||
|
Other assets
|
28,227
|
|
|
5,298
|
|
||
|
Total assets
|
$
|
1,116,501
|
|
|
$
|
852,103
|
|
|
Liabilities and Equity
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
80,490
|
|
|
$
|
66,846
|
|
|
Accrued liabilities:
|
|
|
|
||||
|
Accrued vendor invoices
|
67,771
|
|
|
78,646
|
|
||
|
Operational accruals
|
36,414
|
|
|
32,208
|
|
||
|
Accrued salaries and benefits
|
22,791
|
|
|
24,990
|
|
||
|
Deferred revenue
|
—
|
|
|
9,231
|
|
||
|
Accrued interest and other
|
9,585
|
|
|
6,573
|
|
||
|
Accrued liabilities—related party
|
2,300
|
|
|
2,000
|
|
||
|
Current portion of long-term debt, net of discount of $1,365 and $1,739, respectively
|
385
|
|
|
11
|
|
||
|
Total current liabilities
|
219,736
|
|
|
220,505
|
|
||
|
Long-term debt, net of discount of $3,826 and $6,466, respectively, less current portion
|
106,139
|
|
|
196,346
|
|
||
|
Deferred tax liability
|
32,994
|
|
|
—
|
|
||
|
Payable pursuant to tax receivable agreements
|
16,818
|
|
|
—
|
|
||
|
Total liabilities
|
375,687
|
|
|
416,851
|
|
||
|
Commitments & contingencies (Note 13)
|
|
|
|
||||
|
Redeemable common units
|
—
|
|
|
42,486
|
|
||
|
Members’ equity:
|
|
|
|
||||
|
Members’ equity
|
—
|
|
|
392,766
|
|
||
|
Stockholders’ equity:
|
|
|
|
||||
|
Preferred Stock, $0.01 par value, 10,000 shares authorized and none issued and outstanding
|
—
|
|
|
—
|
|
||
|
Common Stock:
|
|
|
|
||||
|
Class A, $0.01 par value, 400,000,000 shares authorized and 68,359,871 issued and outstanding as of December 31, 2018 and none issued and outstanding as of December 31, 2017
|
684
|
|
|
—
|
|
||
|
Class B, $0.01 par value, 400,000,000 shares authorized and 45,207,372 issued and outstanding as of December 31, 2018 and none issued and outstanding as of December 31, 2017
|
452
|
|
|
—
|
|
||
|
Additional paid in capital
|
312,659
|
|
|
—
|
|
||
|
Retained earnings
|
119,274
|
|
|
—
|
|
||
|
Total stockholders’ equity
|
433,069
|
|
|
—
|
|
||
|
Noncontrolling interest
|
307,745
|
|
|
—
|
|
||
|
Total equity
|
740,814
|
|
|
392,766
|
|
||
|
Total liabilities and equity
|
$
|
1,116,501
|
|
|
$
|
852,103
|
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Revenue:
|
|
|
|
|
|
||||||
|
Revenue
|
$
|
2,132,032
|
|
|
$
|
1,465,133
|
|
|
$
|
356,890
|
|
|
Revenue—related parties
|
23,104
|
|
|
24,722
|
|
|
17,883
|
|
|||
|
Total revenue
|
2,155,136
|
|
|
1,489,855
|
|
|
374,773
|
|
|||
|
Operating costs and expenses:
|
|
|
|
|
|
||||||
|
Cost of services (exclusive of depreciation and amortization shown separately below)
|
1,628,753
|
|
|
1,147,008
|
|
|
354,729
|
|
|||
|
General and administrative
|
99,052
|
|
|
80,089
|
|
|
35,789
|
|
|||
|
Depreciation and amortization
|
125,110
|
|
|
81,473
|
|
|
41,362
|
|
|||
|
(Gain) loss on disposal of assets
|
(4,342
|
)
|
|
148
|
|
|
(2,673
|
)
|
|||
|
Total operating costs and expenses
|
1,848,573
|
|
|
1,308,718
|
|
|
429,207
|
|
|||
|
Operating income (loss)
|
306,563
|
|
|
181,137
|
|
|
(54,434
|
)
|
|||
|
Other expense:
|
|
|
|
|
|
||||||
|
Interest expense
|
(17,145
|
)
|
|
(11,875
|
)
|
|
(6,126
|
)
|
|||
|
Interest expense related party
|
—
|
|
|
(761
|
)
|
|
—
|
|
|||
|
Total interest expense
|
(17,145
|
)
|
|
(12,636
|
)
|
|
(6,126
|
)
|
|||
|
Net income (loss) before income taxes
|
289,418
|
|
|
168,501
|
|
|
(60,560
|
)
|
|||
|
Income tax expense
|
40,385
|
|
|
—
|
|
|
—
|
|
|||
|
Net income (loss)
|
249,033
|
|
|
168,501
|
|
|
(60,560
|
)
|
|||
|
Less: Net income (loss) attributable to Predecessor, prior to Corporate Reorganization
|
8,705
|
|
|
168,501
|
|
|
(60,560
|
)
|
|||
|
Less: Net income attributable to noncontrolling interests
|
113,979
|
|
|
—
|
|
|
—
|
|
|||
|
Net income attributable to Liberty Oilfield Services Inc. stockholders
|
$
|
126,349
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|||||
|
Net income attributable to Liberty Oilfield Services Inc. stockholders per common share:
|
|
|
|
|
|
|
|||||
|
Basic
|
$
|
1.84
|
|
|
|
|
|
||||
|
Diluted
|
$
|
1.81
|
|
|
|
|
|
||||
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|||||
|
Basic
|
68,838
|
|
|
|
|
|
|||||
|
Diluted
|
117,838
|
|
|
|
|
|
|||||
|
|
Members
’
Equity
|
|
Shares of Class A Common Stock
|
|
Shares of Class B Common Stock
|
|
Class A Common Stock, Par Value
|
|
Class B Common Stock, Par Value
|
|
Additional Paid in Capital
|
|
Retained Earnings
|
|
Total Stockholders
’
equity
|
|
Noncontrolling Interest
|
|
Total Equity
|
||||||||||||||||||
|
Balance—December 31, 2016
|
$
|
228,972
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
228,972
|
|
||||||
|
Return on redeemable common units
|
(4,707
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,707
|
)
|
||||||||
|
Net income
|
168,501
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
168,501
|
|
||||||||
|
Balance—December 31, 2017
|
$
|
392,766
|
|
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
392,766
|
|
|
Return on redeemable common units
|
(149
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(149
|
)
|
||||||||
|
Net income prior to Corporate Reorganization
|
8,705
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,705
|
|
||||||||
|
Balance prior to Corporate Reorganization
|
$
|
401,322
|
|
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
401,322
|
|
|
|
Corporate Reorganization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Exchange of Liberty LLC Units for Class A Common Stock and Class B Common Stock and extinguishment of redeemable common units
|
(401,322
|
)
|
|
55,986
|
|
|
48,207
|
|
|
560
|
|
|
482
|
|
|
444,824
|
|
|
—
|
|
|
445,866
|
|
|
—
|
|
|
44,544
|
|
||||||||
|
Net deferred tax liability due to Corporate Reorganization
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(29,287
|
)
|
|
—
|
|
|
(29,287
|
)
|
|
—
|
|
|
(29,287
|
)
|
||||||||
|
Initial Public Offering
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Issuance of Class A Common Stock, net of underwriter discount and offering costs
|
—
|
|
|
14,340
|
|
|
—
|
|
|
143
|
|
|
—
|
|
|
219,847
|
|
|
—
|
|
|
219,990
|
|
|
—
|
|
|
219,990
|
|
||||||||
|
Redemption of Legacy Ownership, net of underwriter discount
|
—
|
|
|
(1,609
|
)
|
|
—
|
|
-
|
(16
|
)
|
|
—
|
|
|
(25,881
|
)
|
|
—
|
|
|
(25,897
|
)
|
|
—
|
|
|
(25,897
|
)
|
||||||||
|
Issuance of restricted stock
|
—
|
|
|
1,259
|
|
|
—
|
|
|
13
|
|
|
—
|
|
|
(13
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Liability due to tax receivable agreements
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,291
|
)
|
|
—
|
|
|
(2,291
|
)
|
|
—
|
|
|
(2,291
|
)
|
||||||||
|
Initial allocation of noncontrolling interest of Liberty LLC effective on the date of the IPO
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(261,048
|
)
|
|
—
|
|
|
(261,048
|
)
|
|
261,048
|
|
|
—
|
|
||||||||
|
Results Subsequent to Initial Public Offering
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Distributions and advances paid to noncontrolling interest unitholders
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(21,288
|
)
|
|
(21,288
|
)
|
||||||||
|
Exchange of Class B Common Stock for Class A Common Stock
|
—
|
|
|
3,000
|
|
|
(3,000
|
)
|
|
30
|
|
|
(30
|
)
|
|
20,534
|
|
|
—
|
|
|
20,534
|
|
|
(20,534
|
)
|
|
—
|
|
||||||||
|
Effect of exchange on deferred tax asset, net of liability under tax receivable agreements
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,592
|
|
|
—
|
|
|
2,592
|
|
|
—
|
|
|
2,592
|
|
||||||||
|
Restricted stock forfeited
|
—
|
|
|
(22
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Stock based compensation expense
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,450
|
|
|
—
|
|
|
5,450
|
|
|
—
|
|
|
5,450
|
|
||||||||
|
Regular cash dividends declared and distributions paid
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,075
|
)
|
|
(7,075
|
)
|
|
(4,671
|
)
|
|
(11,746
|
)
|
||||||||
|
Share repurchases
|
—
|
|
|
(4,594
|
)
|
|
—
|
|
|
(46
|
)
|
|
—
|
|
|
(62,068
|
)
|
|
—
|
|
|
(62,114
|
)
|
|
(20,789
|
)
|
|
(82,903
|
)
|
||||||||
|
Net income subsequent to Corporate Reorganization and IPO
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
126,349
|
|
|
126,349
|
|
|
113,979
|
|
|
240,328
|
|
||||||||
|
Balance—December 31, 2018
|
$
|
—
|
|
|
68,360
|
|
|
45,207
|
|
|
$
|
684
|
|
|
$
|
452
|
|
|
$
|
312,659
|
|
|
$
|
119,274
|
|
|
$
|
433,069
|
|
|
$
|
307,745
|
|
|
$
|
740,814
|
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
||||||
|
Net income (loss)
|
$
|
249,033
|
|
|
$
|
168,501
|
|
|
$
|
(60,560
|
)
|
|
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
|
|
|
|
|
||||||
|
Depreciation and amortization
|
125,110
|
|
|
81,473
|
|
|
41,362
|
|
|||
|
(Gain) loss on disposal of assets
|
(4,342
|
)
|
|
148
|
|
|
(2,673
|
)
|
|||
|
Amortization of debt issuance costs
|
4,031
|
|
|
2,311
|
|
|
630
|
|
|||
|
Inventory write down
|
3,389
|
|
|
259
|
|
|
—
|
|
|||
|
Stock based compensation expense
|
5,450
|
|
|
|
|
|
|||||
|
Deferred tax expense
|
20,488
|
|
|
|
|
|
|||||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
||||||
|
Accounts receivable and unbilled revenue
|
23,074
|
|
|
(133,689
|
)
|
|
(41,023
|
)
|
|||
|
Accounts receivable and unbilled revenue—related party
|
(11,096
|
)
|
|
3,460
|
|
|
(1,942
|
)
|
|||
|
Inventories
|
(4,610
|
)
|
|
(27,639
|
)
|
|
(11,687
|
)
|
|||
|
Prepaids and other current assets
|
(32,771
|
)
|
|
(12,611
|
)
|
|
(3,388
|
)
|
|||
|
Accounts payable and accrued liabilities
|
(26,798
|
)
|
|
111,352
|
|
|
38,563
|
|
|||
|
Accounts payable and accrued liabilities—related party
|
300
|
|
|
1,544
|
|
|
10
|
|
|||
|
Net cash provided by (used in) operating activities
|
351,258
|
|
|
195,109
|
|
|
(40,708
|
)
|
|||
|
Cash flows from investing activities:
|
|
|
|
|
|
||||||
|
Capital expenditures
|
(258,835
|
)
|
|
(311,794
|
)
|
|
(102,428
|
)
|
|||
|
Proceeds from disposal of assets
|
3,343
|
|
|
1,751
|
|
|
6,077
|
|
|||
|
Net cash used in investing activities
|
(255,492
|
)
|
|
(310,043
|
)
|
|
(96,351
|
)
|
|||
|
Cash flows from financing activities:
|
|
|
|
|
|
||||||
|
Proceeds from issuance of Class A Common Stock, net of underwriter discount
|
230,174
|
|
|
—
|
|
|
—
|
|
|||
|
Redemption of LLC Units from Legacy Owners
|
(25,897
|
)
|
|
—
|
|
|
—
|
|
|||
|
Proceeds from borrowings on term loan, net of discount
|
—
|
|
|
171,500
|
|
|
—
|
|
|||
|
Repayments of borrowings on term loan
|
(62,847
|
)
|
|
(57,438
|
)
|
|
(49,000
|
)
|
|||
|
Proceeds from borrowings on line-of-credit
|
—
|
|
|
140,559
|
|
|
84,700
|
|
|||
|
Repayments of borrowings on line-of-credit
|
(30,000
|
)
|
|
(158,559
|
)
|
|
(36,700
|
)
|
|||
|
Proceeds from Liberty Oilfield Services Holdings LLC
|
2,115
|
|
|
—
|
|
|
—
|
|
|||
|
Distributions and dividends paid to noncontrolling interest unitholders and Class A Common Stock shareholders
|
(11,578
|
)
|
|
—
|
|
|
—
|
|
|||
|
Share Repurchase
|
(82,903
|
)
|
|
—
|
|
|
—
|
|
|||
|
Proceeds from related party bridge loans
|
—
|
|
|
60,000
|
|
|
—
|
|
|||
|
Payments on capital lease obligations
|
—
|
|
|
(119
|
)
|
|
(5,525
|
)
|
|||
|
Payments of debt issuance costs
|
(315
|
)
|
|
(9,036
|
)
|
|
(413
|
)
|
|||
|
Proceeds from issuance of redeemable common units
|
—
|
|
|
39,794
|
|
|
—
|
|
|||
|
Payments for redemption of redeemable common units
|
—
|
|
|
(62,739
|
)
|
|
—
|
|
|||
|
Member contributions
|
—
|
|
|
—
|
|
|
155,481
|
|
|||
|
Distributions paid to noncontrolling interest unitholders
|
(21,288
|
)
|
|
—
|
|
|
—
|
|
|||
|
Payment of deferred equity offering costs
|
(6,236
|
)
|
|
(4,191
|
)
|
|
—
|
|
|||
|
Net cash (used in) provided by financing activities
|
(8,775
|
)
|
|
119,771
|
|
|
148,543
|
|
|||
|
Net increase in cash and cash equivalents
|
86,991
|
|
|
4,837
|
|
|
11,484
|
|
|||
|
Cash and cash equivalents—beginning of period
|
16,321
|
|
|
11,484
|
|
|
—
|
|
|||
|
Cash and cash equivalents—end of period
|
$
|
103,312
|
|
|
$
|
16,321
|
|
|
$
|
11,484
|
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
||||||
|
Cash paid for income taxes
|
$
|
27,263
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Cash paid for interest
|
$
|
13,957
|
|
|
$
|
9,766
|
|
|
$
|
4,725
|
|
|
Non-cash investing and financing activities:
|
|
|
|
|
|
||||||
|
Capital expenditures included in accounts payable and accrued liabilities
|
$
|
45,703
|
|
|
$
|
18,687
|
|
|
$
|
29,688
|
|
|
Related party bridge loans exchanged for Redeemable Class 2 Common Units
|
$
|
—
|
|
|
$
|
60,679
|
|
|
$
|
—
|
|
|
•
|
Liberty Holdings contributed all of its assets to Liberty LLC in exchange for Liberty LLC Units (as defined below);
|
|
•
|
Liberty Holdings liquidated and distributed to its then-existing owners (the “Legacy Owners”) Liberty LLC Units pursuant to the terms of the limited liability company agreement of Liberty Holdings and the Master Reorganization Agreement dated as of January 11, 2018, by and among the Company, Liberty Holdings, Liberty LLC, and the other parties named therein (the “Master Reorganization Agreement”);
|
|
•
|
Certain of the Legacy Owners directly or indirectly contributed all or a portion of their Liberty LLC Units to the Company in exchange for
55,685,027
shares of our Class A common stock, par value
$0.01
per share (the “Class A Common Stock”), and
1,258,514
restricted shares of Class A Common Stock. Subsequent to the initial exchange,
1,609,122
shares of Class A Common Stock were redeemed for an aggregate price of
$25.9 million
, upon the exercise of the underwriters’ overallotment option;
|
|
•
|
the Company issued, at par, the Legacy Owners that continued to own Liberty LLC Units (the “Liberty Unit Holders”) an aggregate amount of
48,207,372
shares of our Class B common stock, par value
$0.01
per share (the “Class B Common Stock”); and
|
|
•
|
the Company contributed the net proceeds it received from the IPO to Liberty LLC in exchange for additional Liberty LLC Units such that the Company held a total number of Liberty LLC Units equal to the number of shares of Class A Common Stock outstanding immediately following the IPO.
|
|
|
December 31,
|
||||||
|
($ in thousands)
|
2018
|
|
2017
|
||||
|
Proppants
|
$
|
22,038
|
|
|
$
|
30,523
|
|
|
Chemicals
|
10,781
|
|
|
10,660
|
|
||
|
Maintenance parts
|
27,205
|
|
|
14,341
|
|
||
|
|
$
|
60,024
|
|
|
$
|
55,524
|
|
|
|
Estimated
useful lives (in years) |
|
December 31,
|
||||||
|
|
|
2018
|
|
2017
|
|||||
|
($ in thousands)
|
|
|
|
|
|
||||
|
Land
|
N/A
|
|
$
|
5,400
|
|
|
$
|
4,495
|
|
|
Field services equipment
|
2-7
|
|
778,423
|
|
|
572,096
|
|
||
|
Vehicles
|
4-7
|
|
59,807
|
|
|
60,815
|
|
||
|
Buildings and facilities
|
5-30
|
|
27,795
|
|
|
24,260
|
|
||
|
Office equipment and furniture
|
2-7
|
|
6,200
|
|
|
5,879
|
|
||
|
|
|
|
877,625
|
|
|
667,545
|
|
||
|
Less accumulated depreciation and amortization
|
|
|
(307,277
|
)
|
|
(198,453
|
)
|
||
|
|
|
|
570,348
|
|
|
469,092
|
|
||
|
Construction in-progress
|
N/A
|
|
56,705
|
|
|
25,684
|
|
||
|
|
|
|
$
|
627,053
|
|
|
$
|
494,776
|
|
|
|
December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Term Loan Outstanding
|
$
|
111,715
|
|
|
$
|
174,562
|
|
|
Revolving Line of Credit
|
—
|
|
|
30,000
|
|
||
|
Deferred financing costs and original issue discount
|
(5,191
|
)
|
|
(8,205
|
)
|
||
|
Total debt, net of deferred financing costs and original issue discount
|
$
|
106,524
|
|
|
$
|
196,357
|
|
|
Current portion of long-term debt, net of discount
|
$
|
385
|
|
|
$
|
11
|
|
|
Long-term debt, net of discount and current portion
|
106,139
|
|
|
196,346
|
|
||
|
|
$
|
106,524
|
|
|
$
|
196,357
|
|
|
($ in thousands)
|
|
||
|
Years Ending December 31,
|
|
||
|
2019
|
$
|
1,750
|
|
|
2020
|
1,750
|
|
|
|
2021
|
1,750
|
|
|
|
2022
|
106,465
|
|
|
|
2023
|
—
|
|
|
|
|
$
|
111,715
|
|
|
•
|
Level 1 Inputs: Quoted prices (unadjusted) in an active market for identical assets or liabilities.
|
|
•
|
Level 2 Inputs: Inputs other than quoted prices that are directly or indirectly observable.
|
|
•
|
Level 3 Inputs: Unobservable inputs that are significant to the fair value of assets or liabilities.
|
|
•
|
The carrying values of cash and cash equivalents, accounts receivable and accounts payable (including accrued liabilities) approximated fair value at
December 31, 2018
and
2017
, due to their short-term nature.
|
|
•
|
The carrying value of amounts outstanding under long-term debt agreements with variable rates approximated fair value at
December 31, 2018
and
2017
, as the effective interest rates approximated market rates.
|
|
($ in thousands)
|
2018
|
|
2017
|
|
2016
|
|||||
|
Allowance for doubtful accounts, beginning of year
|
$
|
—
|
|
|
$
|
497
|
|
|
6,921
|
|
|
Bad debt expense:
|
|
|
|
|
|
|||||
|
Provision for doubtful accounts
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Write off of uncollectible accounts against reserve
|
—
|
|
|
(497
|
)
|
|
(6,424
|
)
|
||
|
Allowance for doubtful accounts, end of year
|
$
|
—
|
|
|
$
|
—
|
|
|
497
|
|
|
|
Number of Shares
|
|
Grant Date Fair Value per Share (1)
|
|||
|
Shares of Restricted Stock Issued in Exchange for Legacy Units
|
1,258,514
|
|
|
—
|
|
|
|
Vested
|
(602,413
|
)
|
|
—
|
|
|
|
Forfeited
|
(21,448
|
)
|
|
—
|
|
|
|
Outstanding at December 31, 2018
|
634,653
|
|
|
$
|
—
|
|
|
|
Number of Units
|
|
Weighted Average Grant Date Fair Value per Unit
|
|||
|
Non-vested as of December 31, 2017
|
—
|
|
|
$
|
—
|
|
|
Granted
|
1,203,433
|
|
|
19.25
|
|
|
|
Vested
|
—
|
|
|
—
|
|
|
|
Forfeited
|
(9,750
|
)
|
|
20.07
|
|
|
|
Outstanding at December 31, 2018
|
1,193,683
|
|
|
$
|
19.24
|
|
|
(In thousands, except per share data)
|
|
Year Ended December 31, 2018
|
||
|
Basic Net Income Per Share
|
|
|
||
|
Numerator:
|
|
|
||
|
Net income attributable to Liberty Oilfield Services Inc. Stockholders
|
|
$
|
126,349
|
|
|
Denominator:
|
|
|
||
|
Basic weighted average shares outstanding
|
|
68,838
|
|
|
|
Basic net income per share attributable to Liberty Oilfield Services Inc. Stockholders
|
|
$
|
1.84
|
|
|
Diluted Net Income Per Share
|
|
|
||
|
Numerator:
|
|
|
||
|
Net income attributable to Liberty Oilfield Services Inc. Stockholders
|
|
$
|
126,349
|
|
|
Effect of exchange of the shares of Class B Common stock for shares of Class A Common Stock
|
|
86,577
|
|
|
|
Diluted net income attributable to Liberty Oilfield Services Inc. Stockholders
|
|
$
|
212,926
|
|
|
Denominator:
|
|
|
||
|
Basic weighted average shares outstanding
|
|
68,838
|
|
|
|
Effect of dilutive securities:
|
|
|
||
|
Restricted stock
|
|
906
|
|
|
|
Restricted stock units
|
|
602
|
|
|
|
Class B Common Stock
|
|
47,492
|
|
|
|
Diluted weighted average shares outstanding
|
|
117,838
|
|
|
|
Diluted net income per share attributable to Liberty Oilfield Services Inc. Stockholders
|
|
$
|
1.81
|
|
|
($ in thousands)
|
|
Year Ended December 31, 2018
|
||
|
Current:
|
|
|
||
|
Federal
|
|
16,684
|
|
|
|
State
|
|
3,213
|
|
|
|
Total Current
|
|
$
|
19,897
|
|
|
|
|
|
||
|
Deferred:
|
|
|
||
|
Federal
|
|
19,063
|
|
|
|
State
|
|
1,425
|
|
|
|
Total Deferred
|
|
$
|
20,488
|
|
|
Income tax expense
|
|
$
|
40,385
|
|
|
($ in thousands)
|
|
Year Ended December 31, 2018
|
||
|
Federal income tax expense at statutory rate
|
|
$
|
60,778
|
|
|
State and local income tax expense, net
|
|
4,456
|
|
|
|
Pre-IPO income before income taxes attributable to the Predecessor
|
|
(1,958
|
)
|
|
|
Noncontrolling interest
|
|
(24,606
|
)
|
|
|
Other
|
|
1,715
|
|
|
|
Total income tax expense
|
|
$
|
40,385
|
|
|
($ in thousands)
|
|
Year-Ended December 31, 2018
|
||
|
Deferred tax assets:
|
|
|
||
|
Federal net operating losses
|
|
$
|
1,638
|
|
|
State net operating losses
|
|
160
|
|
|
|
Realized tax benefit - TRAs
|
|
15,845
|
|
|
|
Total deferred tax assets
|
|
17,643
|
|
|
|
|
|
|
||
|
Deferred tax liabilities:
|
|
|
|
|
|
Investment in Liberty LLC
|
|
$
|
50,325
|
|
|
Other
|
|
312
|
|
|
|
Total deferred tax liabilities
|
|
50,637
|
|
|
|
|
|
|
||
|
Net deferred tax liability
|
|
$
|
32,994
|
|
|
($ in thousands)
|
|
||
|
Years Ending December 31,
|
|
||
|
2019
|
$
|
42,717
|
|
|
2020
|
48,685
|
|
|
|
2021
|
32,390
|
|
|
|
2022
|
6,093
|
|
|
|
2023
|
4,303
|
|
|
|
Thereafter
|
19,742
|
|
|
|
|
153,930
|
|
|
|
Year ending December 31,
|
|
||
|
2019
|
$
|
341,970
|
|
|
2020
|
247,989
|
|
|
|
2021
|
96,958
|
|
|
|
2022
|
3,945
|
|
|
|
2023
|
—
|
|
|
|
|
$
|
690,862
|
|
|
($ in thousands)
|
Year Ended December 31, 2018
|
||||||||||||||
|
Selected Financial Data:
|
First Quarter
|
|
Second Quarter
|
|
Third Quarter
|
|
Fourth Quarter
|
||||||||
|
Revenue
|
$
|
495,160
|
|
|
$
|
628,084
|
|
|
$
|
558,777
|
|
|
$
|
473,115
|
|
|
Operating costs and expenses:
|
|
|
|
|
|
|
|
||||||||
|
Cost of services (exclusive of depreciation and amortization shown separately below)
|
376,827
|
|
|
455,469
|
|
|
418,867
|
|
|
377,590
|
|
||||
|
General and administrative
|
21,677
|
|
|
27,313
|
|
|
24,659
|
|
|
25,403
|
|
||||
|
Depreciation and amortization
|
28,016
|
|
|
30,606
|
|
|
32,305
|
|
|
34,183
|
|
||||
|
Loss (gain) on disposal of assets
|
80
|
|
|
485
|
|
|
701
|
|
|
(5,608
|
)
|
||||
|
Total operating costs and expenses
|
426,600
|
|
|
513,873
|
|
|
476,532
|
|
|
431,568
|
|
||||
|
Operating income
|
68,560
|
|
|
114,211
|
|
|
82,245
|
|
|
41,547
|
|
||||
|
Other expense:
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
(6,494
|
)
|
|
(3,540
|
)
|
|
(3,648
|
)
|
|
(3,463
|
)
|
||||
|
Net income before income taxes
|
62,066
|
|
|
110,671
|
|
|
78,597
|
|
|
38,084
|
|
||||
|
Income tax expense
|
8,079
|
|
|
15,930
|
|
|
12,229
|
|
|
4,147
|
|
||||
|
Net income
|
53,987
|
|
|
94,741
|
|
|
66,368
|
|
|
33,937
|
|
||||
|
Less: Net income attributable to Predecessor, prior to Corporate Reorganization
|
8,705
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Less: Net income attributable to noncontrolling interests
|
21,607
|
|
|
45,146
|
|
|
32,275
|
|
|
14,951
|
|
||||
|
Net income attributable to Liberty Oilfield Services Inc. stockholders
|
$
|
23,675
|
|
|
$
|
49,595
|
|
|
$
|
34,093
|
|
|
$
|
18,986
|
|
|
($ in thousands)
|
Year ended December 31, 2017
|
||||||||||||||
|
Selected Financial Data:
|
First Quarter
|
|
Second Quarter
|
|
Third Quarter
|
|
Fourth Quarter
|
||||||||
|
Revenue
|
$
|
252,394
|
|
|
$
|
346,725
|
|
|
$
|
441,853
|
|
|
$
|
448,883
|
|
|
Operating costs and expenses:
|
|
|
|
|
|
|
|
||||||||
|
Cost of services (exclusive of depreciation and amortization shown separately below)
|
211,633
|
|
|
267,626
|
|
|
328,434
|
|
|
339,315
|
|
||||
|
General and administrative
|
17,084
|
|
|
20,022
|
|
|
22,245
|
|
|
20,738
|
|
||||
|
Depreciation and amortization
|
14,146
|
|
|
17,521
|
|
|
24,164
|
|
|
25,642
|
|
||||
|
Loss (gain) on disposal of assets
|
(43
|
)
|
|
10
|
|
|
21
|
|
|
160
|
|
||||
|
Total operating costs and expenses
|
242,820
|
|
|
305,179
|
|
|
374,864
|
|
|
385,855
|
|
||||
|
Operating income
|
9,574
|
|
|
41,546
|
|
|
66,989
|
|
|
63,028
|
|
||||
|
Other expense:
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
(1,452
|
)
|
|
(2,511
|
)
|
|
(3,326
|
)
|
|
(5,347
|
)
|
||||
|
Net income
|
$
|
8,122
|
|
|
$
|
39,035
|
|
|
$
|
63,663
|
|
|
$
|
57,681
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|