Annual report [Section 13 and 15(d), not S-K Item 405]

Consolidated Statements of Cash Flows

v3.25.0.1
Consolidated Statements of Cash Flows - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Cash flows from operating activities:      
Net income (loss) $ (207.8) $ (59.2) $ 342.7
Adjustments to reconcile net income (loss) to net cash provided by operating activities:      
Depreciation, depletion and amortization 442.2 438.4 267.3
Amortization of acquired unfavorable contracts (46.5) (57.5) (6.6)
Stock-based compensation 7.3 29.8 67.4
Loss (gain) on disposal of assets, net 0.3 (1.7) 2.1
Gain on insurance recoveries (4.9)    
Non-cash loss on extinguishment of debt 0.8 17.4 10.7
Amortization of debt issuance costs 14.5 24.3 6.7
Acquisition earnout adjustment 0.0 (6.6)  
Unrealized loss (gain) on investments, net (0.4) 38.5 (16.5)
Provision for supply commitment charges 9.6    
Goodwill impairment 74.5    
Deferred tax expense (benefit) (10.7) 0.1 3.7
Other non-cash items, net (0.1)   2.0
Changes in operating assets and liabilities:      
Accounts receivable 55.5 204.8 (203.3)
Inventories 64.7 19.1 (105.1)
Prepaid expenses and other assets (1.9) 26.5 (26.4)
Accounts payable (7.6) (68.2) 42.9
Accrued expenses (1.3) (43.8) 18.5
Other liabilities (20.9) (8.4) 9.1
Net cash provided by operating activities 367.3 553.5 415.2
Cash flows from investing activities:      
Acquisitions, net of cash acquired (194.4) (454.5) (640.7)
Investment in property, plant & equipment (255.0) (267.0) (356.2)
Proceeds from sale of assets 72.9 6.2 48.3
Proceeds from insurance recoveries 6.2    
Investment in unconsolidated affiliate 0.0   (47.2)
Initial investment in Flotek 0.0   (10.0)
Other investments (2.0) (0.5) (22.8)
Net cash used in investing activities (372.3) (715.8) (1,028.6)
Cash flows from financing activities:      
Proceeds from issuance of long-term debt 136.7 1,220.0 818.9
Repayments of long-term debt (157.2) (946.7) (531.7)
Borrowings from revolving credit agreements 1,938.2 1,575.8 567.9
Repayments of revolving credit agreements (1,918.1) (1,685.2) (402.7)
Payment of debt issuance costs (3.6) (62.3) (38.6)
Tax withholding related to net share settlement of equity awards (1.5) (0.8)  
Member contribution 0.0   5.0
Proceeds from issuance of common stock 0.0   329.1
Payment of stock issuance costs 0.0   (27.4)
Payment of THRC related equity 0.0   (72.9)
Other 0.0   (1.7)
Net cash provided by (used in) financing activities (5.5) 149.7 645.9
Net increase (decrease) in cash, cash equivalents, and restricted cash (10.5) (12.6) 32.5
Cash, cash equivalents, and restricted cash beginning of period 25.3 37.9 5.4
Cash, cash equivalents, and restricted cash end of period 14.8 25.3 37.9
Non-cash investing and financing activities:      
Capital expenditures included in accounts payable 32.4 44.9 26.9
Supplemental cash flow information:      
Cash payments for interest 137.8 139.1 35.0
Cash payments for income taxes 3.0 0.3 $ 4.8
Series A Preferred Stock      
Cash flows from financing activities:      
Proceeds from issuance of Series A preferred stock 0.0 50.0  
Payment of stock issuance costs $ 0.0 $ (1.1)