Flotek Announces Fourth Quarter And Full Year 2018 Results

HOUSTON, March 6, 2019 /PRNewswire/ -- Flotek Industries, Inc. ("Flotek" or the "Company") (NYSE: FTK) today announced results for the three and twelve months ended December 31, 2018. Since the results of the Company's Consumer and Industrial Chemistry Technologies ("CICT") segment are presented as discontinued operations for all periods, the financial discussion and comparisons substantially relate to Flotek's continuing operations.

Full Year and Fourth Quarter Highlights

    --  Increased customer adoption of the Company's Prescriptive Chemistry
        Management(®) ("PCM(®)") platform throughout 2018 and completed the
        Company's transition to a full-service wellsite delivery offering in
        major domestic basins.
    --  Continued to gain traction in key international regions, particularly
        with multiple clients in the Middle East.
    --  Executed strategic cost reduction initiatives since the beginning of
        2017 that have resulted in $19 million of total run rate savings in
        fourth quarter 2018 corporate general and administrative ("G&A") and
        Research & Innovation ("R&I") expenses, excluding stock compensation.
    --  Enhanced corporate governance with the addition of two new independent
        and strategic members to Flotek's Board of Directors during the year,
        while three long-standing board members stepped down.
    --  Increased depth of Company's executive leadership team through the
        appointment of a highly-experienced Chief Financial Officer at the end
        of the fourth quarter of 2018.
    --  Grew fourth quarter 2018 domestic revenues by approximately 6% from the
        third quarter.

Financial Summary

    --  Generated revenue of $43.4 million for the fourth quarter of 2018, as
        compared to $53.7 million for the third quarter and $55.3 million for
        the fourth quarter of 2017. Revenue for the full year 2018 was $177.8
        million versus $243.1 million for 2017.
    --  Increased fourth quarter 2018 income from continuing operations to $9.9
        million, or $0.17 per diluted share, from a third quarter loss of $4.9
        million, or $0.08 loss per diluted share, and a loss of $8.4 million, or
        $0.15 loss per diluted share, for the fourth quarter of 2017. For the
        full-year 2018, loss from continuing operations was $73.1 million, or
        $1.26 loss per diluted share, versus a loss of $17.5 million, or $0.30
        loss per diluted share, for 2017.
    --  Reported a fourth quarter 2018 adjusted loss from continuing operations
        of $6.1 million, or $0.10 loss per diluted share, as compared to a loss
        of $4.4 million, or $0.08 loss per diluted share, for the third quarter
        and a loss of $0.4 million, or $0.01 loss per diluted share, for the
        fourth quarter of 2017. Adjusted loss from continuing operations was
        $33.5 million, or $0.58 loss per diluted share, for the full-year 2018
        versus $8.3 million, or $0.14 loss per diluted share, for 2017.
    --  Adjusted earnings before interest, taxes, depreciation and amortization
        ("Adjusted EBITDA"), was a loss of $6.0 million for the fourth quarter
        of 2018, as compared to $0.6 million of earnings for the third quarter
        and $5.5 million of earnings for the fourth quarter of 2017. Full-year
        2018 Adjusted EBITDA was a loss of $15.2 million versus $13.4 million of
        earnings in 2017.
    --  Improved net debt position as of December 31, 2018, to $46.7 million,
        down $4.9 million from $51.6 million at September 30, 2018. Subsequent
        to December 31, 2018, and as a result of closing on the sale of Florida
        Chemical Company, LLC ("FCC") effective February 28, 2019, Flotek
        received net proceeds of approximately $165 million, after transaction
        costs and a working capital adjustment, and paid off the entire
        outstanding balance on its credit facility of $53.8 million. Transaction
        price and net proceeds are subject to customary post-closing
        adjustments.

Adjusted EBITDA and Adjusted Income from Continuing Operations are Non-GAAP financial measures and are described and reconciled to the closest GAAP measure in the attached tables at the end of this release.

John Chisholm, Flotek's Chairman, President and Chief Executive Officer, commented, "2018 was a transformative year for Flotek, having transitioned the majority of our channel to market directly to the operator, through our full-service PCM(®) wellsite delivery offering. We accomplished this evolution amidst rapidly changing market dynamics, and I appreciate all of the hard work and dedication by our valued team of employees as we moved through this process. In addition, while we have not completed our strategic and targeted cost-reduction efforts, I am pleased with the results and progress over the past year. We will continue our austere identification and execution of additional opportunities to expeditiously remove costs from the business in order to best position the Company for long-term success.

"During the fourth quarter 2018, and despite a broader slowdown in industry activity, Flotek's domestic revenues increased 6% over the prior quarter, and, excluding a single large third quarter customer order, our international revenues held relatively flat quarter-over-quarter. Domestic revenue growth was driven primarily by strength in our Mid-Continent region. On the international front, we continued to see increased traction with multiple clients in the Middle East, while large differentials and the political climate kept Canada at relatively low activity levels for us. Importantly, our PCM(®) business grew to comprise the majority of our domestic business, as the industry continues to seek opportunities to structurally improve costs by de-coupling the supply chain, while driving greater transparency, control and efficacy in their fluid systems. This is a trend that Flotek has championed and will continue to lead as we leverage our direct-to-operator partnership approach and focus on reservoir-centric fluid systems that enhance and improve performance. This led to some margin erosion as we incurred higher associated operating expenses to deliver to our client's wellsite, and we are actively executing on a number of initiatives to lower these associated costs."

Sale of Florida Chemical and Recent Initiatives

    --  Announced on January 11, 2019, a $175 million all-cash transaction (the
        "Transaction") for the sale of FCC to Archer Daniels Midland Company
        ("ADM"). As part of the Transaction, Flotek established reciprocal
        supply agreements with ADM to (1) secure citrus terpene for an initial
        term of five years and expected negligible impact to cost of goods sold,
        and (2) provide ADM with technical blending capacity by Flotek of
        certain industrial product lines for FCC.
    --  Closed the Transaction effective February 28, 2019, with the Company
        receiving net proceeds of approximately $165 million, after related
        transaction fees and working capital adjustments. In conjunction with
        the Transaction, Flotek paid down the remaining balance of its credit
        facility. Transaction price and net proceeds are subject to customary
        post-closing adjustments.
    --  Formed the Strategic Capital Committee, chaired by independent director
        David Nierenberg, which will review and provide recommendations to
        Flotek's Board of Directors as to the best use of remaining net proceeds
        of $111 million from the Transaction.
    --  Targeting additional reductions across G&A and R&I expenses that are
        expected to be fully realized by late 2019, and implementing additional
        key operational initiatives in 2019 to drive greater manufacturing and
        logistics efficiencies.

Fourth Quarter 2018 Financial Results
For the three months ended December 31, 2018, Flotek reported revenue of $43.4 million, a decrease of $11.9 million, or 21.4%, compared to $55.3 million in the same period of 2017. Revenue decreased $10.3 million, or 19.1%, compared to the third quarter of 2018.

Flotek reported income from continuing operations for the three months ended December 31, 2018 of $9.9 million, an increase of $18.3 million compared to a loss of $8.4 million in the same period of 2017, primarily due to the recognition of income tax benefit in the three months ended December 31, 2018 that more than offset the reduction in pretax income from continuing operations for the three months ended December 31, 2018 versus December 31, 2017. Income (loss) from continuing operations similarly increased $14.8 million compared to third quarter 2018. Contributing to the increase over prior periods was the reversal of a valuation allowance against the Company's deferred tax assets due to the anticipated sale of FCC. Flotek reported income per diluted share from continuing operations for the three months ended December 31, 2018 of $0.17 compared to a loss of $0.15 for the three months ended December 31, 2017.

Excluding select items totaling $16.0 million, net of tax, or $0.27 per share, adjusted EPS from continuing operations was a loss of $0.10 per share for the three months ended December 31, 2018, compared to a loss of $0.01 for the three months ended December 31, 2017. (See our Reconciliation of Non-GAAP Items and Non-Cash Items Impacting Earnings at the conclusion of this release.)

Earnings Before Interest, Taxes, Depreciation and Amortization ("EBITDA") for the three months ended December 31, 2018, was a loss of $9.5 million, compared to earnings of $3.2 million for the three months ended December 31, 2017. Adjusted EBITDA, which excludes select items, for the three months ended December 31, 2018 was a loss of $6.0 million compared to fourth quarter 2017 positive adjusted EBITDA of $5.5 million and third quarter 2018 positive adjusted EBITDA of $0.6 million. Management believes that adjusted EBITDA provides useful information to investors to better assess and understand operating performance and cash flows. (See the Reconciliation of Non-GAAP Items and Non-Cash Items Impacting Earnings at the conclusion of this release.)

Full Year 2018 Financial Results
For the twelve months ended December 31, 2018, revenue was $177.8 million, a decrease of $65.3 million, or 26.9%, compared to $243.1 million in 2017.

Income (loss) from continuing operations for the twelve months ended December 31, 2018 was a loss of $73.1 million, or $1.26 loss per diluted share, a decrease of $55.6 million compared to a loss of $17.5 million, or $0.30 loss per diluted share in 2017.

Excluding select items of $39.5 million, net of tax, or $0.68 per share, adjusted EPS from continuing operations was a loss of $0.58 for the twelve months ended December 31, 2018, compared to a loss of $0.14 for the twelve months ended December 31, 2017.

EBITDA for the twelve months ended December 31, 2018, was a loss of $68.2 million, compared to earnings of $0.5 million for the twelve months ended December 31, 2017. Adjusted EBITDA, which excludes select items, for the full-year 2018 was a loss of $15.2 million, compared to positive full year 2017 adjusted EBITDA of $13.4 million.

Balance Sheet and Liquidity
Net debt at December 31, 2018, was $46.7 million, including $3.0 million in cash and $49.7 million of borrowings on the Company's credit facility, which is $4.9 million lower as compared to net debt of $51.6 million as of September 30, 2018. Flotek's net working capital position as of December 31, 2018 was $110.5 million, including cash of $3.0 million.

In conjunction with closing the Transaction effective February 28, 2019, the Company paid down the entirety of its credit facility borrowings, which totaled $53.8 million and is expected to save nearly $3 million in annual interest expense from year-end 2018 levels. Additionally, it expects to have meaningfully lower working capital levels as its energy segment typically exhibits higher inventory turns and lower levels of international accounts receivable, which typically carry longer payment periods.

Outlook
Mr. Chisholm concluded, "Last week's sale of Florida Chemical to ADM came on the heels of divesting two non-core segments in 2017, and was a win-win for both companies on multiple fronts. We secured our key raw material supply of citrus terpene for our Energy Chemistry Technologies business, which was our original investment thesis in 2013, while ADM will be able to fully realize the growth potential of Florida Chemical's increasing market opportunity within Flavors and Fragrance applications. Both parties will also benefit through the opportunity to jointly explore and develop next generation technologies for the oil and gas and agricultural industries. Finally, the Transaction provides substantial financial flexibility as we focus on prudently growing our position as a pure-play provider of customized, performance-enhancing chemistry solutions to the upstream oil and gas industry.

"Our go-forward efforts are focused on managing our business to profitability and market share wins at a $50 per barrel WTI oil price environment. We will do this by continuing our laser-focus on cost reduction initiatives from top to bottom. Beyond our G&A and R&I streamlining efforts, we are working to improve our overall operational efficiencies, which will drive higher gross margins. We will also continue to innovate upon our best-in-class suite of custom chemistry solutions optimized for the reservoir, based on our growing technical knowledge and experience from PCM(®), to meet the needs of our clients. A growing base of E&P's are increasingly focused on decoupling their development programs and optimizing their fluid design to ultimately improve their overall reservoir recoverability. Flotek is differentiated by its expanding platform of innovative, cost-effective solutions which can further enhance operators' return on capital. Our PCM(®) platform and broad portfolio of value-added chemistries are helping to drive higher returns on our clients' invested capital, and we look forward to demonstrating the value that our performance chemistry brings as an important next step in lowering their cost per BOE."

Conference Call Details
Flotek will host a conference call on Thursday, March 7, at 9:00 AM CT (10:00 AM ET) to discuss its operating results for the three and twelve months ended December 31, 2018. To participate in the call, participants should dial 877-870-4263 approximately 5 minutes prior to the start of the call. The call can also be accessed from Flotek's website at www.flotekind.com.

About Flotek Industries, Inc.
Flotek develops and delivers prescriptive, reservoir-centric chemistry technologies to oil and gas clients designed to address every challenge in the lifecycle of the reservoir and maximize recovery in both new and mature fields. Flotek's inspired chemists draw from the power of bio-derived solvents to deliver solutions that enhance energy production. Flotek serves major and independent energy producers and oilfield service companies, both domestic and international. Flotek Industries, Inc. is a publicly traded company headquartered in Houston, Texas, and its common shares are traded on the New York Stock Exchange under the ticker symbol "FTK." For additional information, please visit Flotek's web site at www.flotekind.com.

Forward-Looking Statements
Certain statements set forth in this Press Release constitute forward-looking statements (within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934) regarding Flotek Industries, Inc.'s business, financial condition, results of operations and prospects. Words such as expects, anticipates, intends, plans, believes, seeks, estimates and similar expressions or variations of such words are intended to identify forward-looking statements, but are not the exclusive means of identifying forward-looking statements in this Press Release.

Although forward-looking statements in this Press Release reflect the good faith judgment of management, such statements can only be based on facts and factors currently known to management. Consequently, forward-looking statements are inherently subject to risks and uncertainties, and actual results and outcomes may differ materially from the results and outcomes discussed in the forward-looking statements. Factors that could cause or contribute to such differences in results and outcomes include, but are not limited to, demand for oil and natural gas drilling services in the areas and markets in which the Company operates, competition, obsolescence of products and services, the Company's ability to obtain financing to support its operations, environmental and other casualty risks, and the impact of government regulation.

Further information about the risks and uncertainties that may impact the Company are set forth in the Company's most recent filings on Form 10-K (including without limitation in the "Risk Factors" Section), and in the Company's other SEC filings and publicly available documents. Readers are urged not to place undue reliance on these forward-looking statements, which speak only as of the date of this Press Release. The Company undertakes no obligation to revise or update any forward-looking statements in order to reflect any event or circumstance that may arise after the date of this Press Release.


                                                                    
            
              Flotek Industries, Inc.


                                                        
            
              Unaudited Condensed Consolidated Balance Sheets


                                                               
            
              (in thousands, except share data)




                                                                             
            
              December 31, 2018          
     
     December 31, 2017

                                                                                                                                                      ---

                   
            
              ASSETS



     Current assets:



     Cash and cash equivalents                                                                                     $3,044                          $4,584


      Accounts receivable, net of allowance for
       doubtful accounts of $1,190 and $673 at
       December 31, 2018 and December 31, 2017,
       respectively                                                                                                 37,047                          34,897



     Inventories, net                                                                                              27,289                          32,460



     Income taxes receivable                                                                                        3,161                           2,826



     Assets held for sale                                                                                         118,470                          54,508



     Other current assets                                                                                           5,771                           8,649




     Total current assets                                                                                         194,782                         137,924



     Property and equipment, net                                                                                   45,485                          52,786



     Goodwill                                                                                                           -                         37,180



     Deferred tax assets, net                                                                                      18,663                          12,713



     Other intangible assets, net                                                                                  26,827                          22,048



     Other long-term assets                                                                                           126                             527



     Assets held for sale                                                                                               -                         66,710

                                                                                                                                                      ---


     
              TOTAL ASSETS                                                                                     $285,883                        $329,888

                                                                                                                                                      ===

                                     
            
              LIABILITIES AND EQUITY



     Current liabilities:



     Accounts payable                                                                                             $15,011                         $10,394



     Accrued liabilities                                                                                           10,335                          13,793



     Interest payable                                                                                                   8                              43



     Liabilities held for sale                                                                                      9,174                          12,450



     Current portion of long-term debt                                                                             49,731                          27,950



      Total current liabilities and total liabilities                                                               84,259                          64,630




     Commitments and contingencies



     Equity:


      Preferred stock, $0.0001 par value, 100,000
       shares authorized; no shares issued and
       outstanding                                                                                                       -


                 Common stock, $0.0001 par value, 80,000,000
                  shares authorized; 62,162,875 shares issued and
                  57,342,279 shares outstanding at December 31,
                  2018; 60,622,986 shares issued and 56,755,293
                  shares outstanding at December 31, 2017                                                                6                               6



     Additional paid-in capital                                                                                   343,536                         336,067


      Accumulated other comprehensive income (loss)                                                                (1,116)                          (884)



     Retained earnings (accumulated deficit)                                                                    (107,565)                       (37,225)


      Treasury stock, at cost; 3,770,224 and 3,621,435
       shares at December 31, 2018 and December 31,
       2017, respectively                                                                                         (33,237)                       (33,064)



      Flotek Industries, Inc. stockholders' equity                                                                 201,624                         264,900



     Noncontrolling interests                                                                                           -                            358

                                                                                                                                                      ---


     Total equity                                                                                                 201,624                         265,258




     
              TOTAL LIABILITIES AND EQUITY                                                                     $285,883                        $329,888

                                                                                                                                                      ===


                                                                                            
            
                Flotek Industries, Inc.


                                                                                      
      
           Unaudited Condensed Consolidated Statements of Operations


                                                                                        
         
                (in thousands, except per share data)




                                                    
              
       Three Months Ended                                              Twelve Months Ended

                                                                                                                                                   ---

                                                               
     12/31/2018               
         12/31/2017                                                 
     9/30/2018   
     12/31/2018    
     12/31/2017

                                                                                                                                                                                                  ---



                   Revenue                                          $43,449                         $55,299                                                      $53,709        $177,773         $243,106



     
                Costs and expenses:



     Operating expenses                                             41,963                          41,160                                                       45,647         159,808          188,744


      Corporate general and
       administrative                                                 6,833                           7,719                                                        7,476          31,467           41,492


      Depreciation and amortization                                   2,282                           2,430                                                        2,258           9,216            9,768


      Research and development                                        2,302                           3,536                                                        2,350          10,356           13,130


      (Gain) loss on disposal of
       long-lived assets                                              (563)                          (109)                                                          58           (443)             292


      Impairment of goodwill                                              -                                                                                                    37,180


      Total costs and expenses                                       52,817                          54,736                                                       57,789         247,584          253,426



                   (Loss) income from operations                    (9,368)                            563                                                      (4,080)       (69,811)        (10,320)



     
                Other (expense) income:



     Interest expense                                                (964)                          (450)                                                       (746)        (2,866)         (2,168)


      Loss on sale of business                                            -                                                                                      (360)          (360)


      Loss on write-down of assets
       held for sale                                                      -                                                                                                   (2,580)


      Other income (expense), net                                   (2,441)                            174                                                           10         (5,040)           1,096



      Total other expense                                           (3,405)                          (276)                                                     (1,096)       (10,846)         (1,072)



                   (Loss) income before income
                    taxes                                          (12,773)                            287                                                      (5,176)       (80,657)        (11,392)


      Income tax benefit (expense)                                   22,715                         (8,640)                                                         307           7,215          (6,112)



                   Income (loss) from continuing
                    operations                                        9,942                         (8,353)                                                     (4,869)       (73,442)        (17,504)


                   (Loss) income from
                    discontinued operations, net
                    of tax                                          (1,385)                          (136)                                                         937           2,743          (9,891)


                   Net income (loss)                                  8,557                         (8,489)                                                     (3,932)       (70,699)        (27,395)


                   Net loss attributable to
                    noncontrolling interests                              1                                                                                                        358                -


                   Net income (loss)
                    attributable to Flotek
                    Industries, Inc. (Flotek)                        $8,558                        $(8,489)                                                    $(3,932)      $(70,341)       $(27,395)

                                                                                                                                                                                                  ===



                   Amounts attributable to Flotek shareholders:


      Income (loss) from continuing
       operations                                                    $9,943                        $(8,353)                                                    $(4,869)      $(73,084)       $(17,504)


      (Loss) income from
       discontinued operations, net
       of tax                                                       (1,385)                          (136)                                                         937           2,743          (9,891)


      Net income (loss)
       attributable to Flotek                                        $8,558                        $(8,489)                                                    $(3,932)      $(70,341)       $(27,395)

                                                                                                                                                                                                  ===

                   Basic earnings (loss) per common share:


      Continuing operations                                           $0.17                         $(0.15)                                                     $(0.08)        $(1.26)         $(0.30)


      Discontinued operations, net
       of tax                                                        (0.02)                                                                                       0.02            0.05           (0.17)


      Basic earnings (loss) per
       common share                                                   $0.15                         $(0.15)                                                     $(0.06)        $(1.21)         $(0.47)

                                                                                                                                                                                                  ===

                   Diluted earnings (loss) per common share:


      Continuing operations                                           $0.17                         $(0.15)                                                     $(0.08)        $(1.26)         $(0.30)


      Discontinued operations, net
       of tax                                                        (0.02)                                                                                       0.02            0.05           (0.17)


      Diluted earnings (loss) per
       common share                                                   $0.15                         $(0.15)                                                     $(0.06)        $(1.21)         $(0.47)

                                                                                                                                                                                                  ===


     
                Weighted average common shares:


      Weighted average common
       shares used in computing
       basic earnings (loss) per
       common share                                                  58,517                          57,196                                                       58,319          57,995           57,580


      Weighted average common
       shares used in computing
       diluted earnings (loss) per
       common share                                                  58,517                          57,196                                                       58,319          57,995           57,580


                                             
              
                Flotek Industries, Inc.


                            
              
                Unaudited Condensed Consolidated Statements of Cash Flows


                                                 
              
                (in thousands)


                                                                               Twelve Months Ended



                                                                                        12/31/2018            12/31/2017

                                                                                                                     ---


     
                Cash flows from operating activities:


      Net income (loss) attributable to
       Flotek Industries, Inc. (Flotek)                                                  $(70,341)             $(27,395)


      Income (loss) from discontinued
       operations, net of tax                                                                2,743                (9,891)



      Income (loss) from continuing
       operations                                                                         (73,084)              (17,504)


      Adjustments to reconcile loss from continuing operations to net
       cash (used in) provided by operating activities:


      Depreciation and amortization                                                          9,216                  9,768


      Amortization of deferred financing
       costs                                                                                   400                    472


      Provision for doubtful accounts                                                          839                    157


      Provision for excess and obsolete
       inventory                                                                             2,418                    388



     Impairment of goodwill                                                                37,180                      -


      Loss on sale of business                                                                 360                      -


      Loss on write-down of assets held
       for sale                                                                              2,580                      -


      (Gain) loss on sale of assets                                                          (443)                   292


      Stock compensation expense                                                             7,050                 10,643


      Deferred income tax (benefit)
       provision                                                                           (5,950)                   181


      Reduction in tax benefit related
       to share-based awards                                                                   709                  1,989



     Changes in current assets and liabilities:


      Accounts receivable, net                                                             (2,606)                 4,076



     Inventories, net                                                                       2,597                (3,442)



     Income taxes receivable                                                              (1,116)                 8,008



     Other current assets                                                                   3,177                 12,001



     Accounts payable                                                                       4,631                (8,528)



     Accrued liabilities                                                                  (8,739)               (6,175)



     Interest payable                                                                        (35)                    19


      Net cash (used in) provided by
       operating activities                                                               (20,816)                12,345




     
                Cash flows from investing activities:



     Capital expenditures                                                                 (3,559)               (4,197)


      Proceeds from sales of businesses                                                      1,665                 18,490


      Proceeds from sale of assets                                                           1,387                    689


      Purchase of patents and other
       intangible assets                                                                   (1,602)                 (456)


      Net cash (used in) provided by
       investing activities                                                                (2,109)                14,526




     
                Cash flows from financing activities:


      Repayments of indebtedness                                                                 -               (9,833)


      Borrowings on revolving credit
       facility                                                                            277,599                383,160


      Repayments on revolving credit
       facility                                                                          (255,818)             (393,776)



     Debt issuance costs                                                                    (111)                 (579)


      Purchase of treasury stock related
       to share-based awards                                                                 (173)               (1,729)


      Proceeds from sale of common stock                                                       341                    654


      Repurchase of common stock                                                                 -               (5,203)


      Proceeds from exercise of stock
       options                                                                                   -                    21


      Loss from noncontrolling interest                                                      (358)                     -


      Net cash provided by (used in)
       financing activities                                                                 21,480               (27,285)




     
                Discontinued operations:


      Net cash used in operating
       activities                                                                            1,296                  4,102


      Net cash provided by investing
       activities                                                                          (1,303)               (4,078)


      Net cash flows provided by
       discontinued operations                                                                 (7)                    24



      Effect of changes in exchange
       rates on cash and cash
       equivalents                                                                            (88)                   151



                   Net (decrease) increase in cash
                    and cash equivalents                                                   (1,540)                 (239)


      Cash and cash equivalents at the
       beginning of period                                                                   4,584                  4,823



                   Cash and cash equivalents at the
                    end of period                                                           $3,044                 $4,584

                                                                                                                     ===


                                                                                                                                             
              
                Flotek Industries, Inc.


                                                                                                                        
              
        Unaudited Reconciliation of Non-GAAP Items and Non-Cash Items Impacting Earnings


                                                                                                                                      
              
                (in thousands, except per share data)





       
     
                  GAAP Income (Loss) from Continuing Operations and Reconciliation to Adjusted Net Income (Loss) (Non-GAAP)

    ---



                                                                                                                                                     
              
                Three Months Ended                           Twelve Months Ended



                                                                                                                                  
      12/31/2018                                    
              12/31/2017                     
              9/30/2018             
     12/31/2018            
     12/31/2017







          Income (Loss) from Continuing Operations (GAAP)                                                                $9,943                                          $(8,353)                               $(4,869)                           $(73,084)               $(17,504)




                                                                        Impact of 2017 Tax Act to Income Tax Expese                                                                                               7,308                                                                             7,308




                                                                        Deferred Tax Asset Valuation Allowance                                                          (18,924)                                                                        158                    2,855                     -




                                                                        Select Items Impacting Earnings, net of tax                                                        2,889                                     657                                  284                   36,682                 1,851




          Adjusted Net Income (Loss) (Non-GAAP)                                                                        $(6,092)                                           $(388)                               $(4,427)                           $(33,547)                $(8,345)





          Weighted Average Shares Outstanding (Fully
           Diluted)                                                                                                                                                    58,517                                  57,196                               58,319                   57,995                57,580




          Adjusted Earnings (Loss) Per Share (Fully
           Diluted)                                                                                                     $(0.10)                                          $(0.01)                                $(0.08)                             $(0.58)                 $(0.14)





                         Select Items Impacting Earnings

    ---



                                                             
              Executive Retirement & Severance:


                                                             
              Stock Compensation Expense                                                                                                                                                                                                   887


                                                             
              Cash Payments                                                                                      1,712                                   1,011                                                        1,712                 1,961




                                                             
              Loss on Sale of Business                                                                                                                                                        360                      360                     -




                                                             
              Inventory Write-down                                                                                                                                                                                  1,000                     -




                                                             
              Impairment of Goodwill                                                                                                                                                                               37,180                     -




                                                                        Loss on Write-down of Assets Held For Sale                                                                                                                                                            2,580                     -




                                                                        Discontinuation of Corporate Projects                                                              1,945                                                                                               3,165                     -




                                                                        Expenses Relating to Closing of Business
                                                                         Venture                                                                                                                                                                                                436                     -





       
     Total Select Items                                                                                             $3,657                                            $1,011                                    $360                              $46,433                   $2,848





                                                                        Less income tax effect at 21% for 2018 and
                                                                         35% for 2017                                                                                      (768)                                  (354)                                (76)                 (9,751)                (997)




                                                                        Select Items Impacting Earnings, net of tax                                                       $2,889                                    $657                                 $284                  $36,682                $1,851



               * Management believes that
                adjusted Net Income for the
                three and twelve months ended
                December 31, 2018 and December
                31, 2017, and the three months
                ended September 30, 2018, is
                useful to investors to assess
                and understand operating
                performance, especially when
                comparing those results with
                previous and subsequent periods.
                Management views the expenses
                noted above to be outside of the
                Company's normal operating
                results. Management analyzes
                operating results without the
                impact of the above items as an
                indicator of performance, to
                identify underlying trends in
                the business and cash flow from
                continuing operations, and to
                establish operational goals.


                                                                                                    
              
                Flotek Industries, Inc.


                                                                       
              
                Unaudited Reconciliation of Non-GAAP Items and Non-Cash Items Impacting Earnings


                                                                                                        
              
                (in thousands)





       
     
                  GAAP Income (Loss) from Continuing Operations and Reconciliation to Adjusted EBITDA (Non-GAAP)

    ---



                                                                                                                                            
              
                Three Months Ended                               Twelve Months Ended



                                                                                                         
              12/31/2018                  
              12/31/2017                  
     9/30/2018            
     12/31/2018                  
     12/31/2017







          Income (Loss) from Continuing Operations
           (GAAP)                                                                               $9,943                                $(8,353)                               $(4,869)              $(73,084)                     $(17,504)




                                                      
              Interest Expense                                                         964                                     450                     746                          2,866                2,168




                                                                 Income Tax (Benefit) Expense                                        (22,715)                                  8,640                   (307)                       (7,215)               6,112




                                                                 Depreciation and Amortization                                          2,282                                   2,430                   2,258                          9,216                9,768





       
     EBITDA (Non-GAAP)                                                                   $(9,526)                                 $3,167                                $(2,172)              $(68,217)                          $544





                                                      
              Stock Compensation Expense                                               480                                   1,426                   2,312                          7,050               10,643




                                                                 Loss (Gain) on Sale of Assets                                          (563)                                  (109)                     58                          (443)                 292




                                                      
              Loss on Sale of Business                                                                                                               360                            360                    -




                                                      
              Inventory Write-down                                                                                                                                               1,000                    -




                                                      
              Impairment of Goodwill                                                                                                                                            37,180                    -




                                                                 Loss on Write-down of Assets Held
                                                                  For Sale                                                                                                                                                          2,580                    -




                                                                 Discontinuation of Corporate Projects                                  1,945                                                                                        3,165                    -




                                                                 Expenses Relating to Closing of
                                                                  Business Venture                                                                                                                                                    436                    -




                                                                 Cash Executive Retirement and
                                                                  Severance Expense                                                     1,712                                   1,011                                                 1,712                1,961




          Adjusted EBITDA (Non-GAAP)                                                          $(5,952)                                 $5,495                                    $558               $(15,177)                       $13,440



               * Management believes that
                adjusted EBITDA for the three
                and twelve months ended December
                31, 2018 and December 31, 2017,
                and the three months ended
                September 30, 2018, is useful to
                investors to assess and
                understand operating
                performance, especially when
                comparing those results with
                previous and subsequent periods.
                Management views the expenses
                noted above to be outside of the
                Company's normal operating
                results. Management analyzes
                operating results without the
                impact of the above items as an
                indicator of performance, to
                identify underlying trends in
                the business and cash flow from
                continuing operations, and to
                establish operational goals.

View original content to download multimedia:http://www.prnewswire.com/news-releases/flotek-announces-fourth-quarter-and-full-year-2018-results-300808026.html

SOURCE Flotek Industries, Inc.