HOUSTON, July 30, 2019 /PRNewswire/ — Western Midstream Partners, LP (NYSE: WES) (“WES” or the “Partnership”) today announced second-quarter 2019 financial and operating results. Net income (loss) available to limited partners for the second quarter of 2019 totaled $169.6 million, or $0.37 per common unit (diluted), with second-quarter 2019 Adjusted EBITDA(1) of $432.9 million and second-quarter 2019 Distributable cash flow(1) of $335.5 million. Net income (loss) and Adjusted EBITDA(1) do not include $12.0 million of cash received during the quarter associated with revenue recognition accounting standard ASC 606. Financial and operational information has been recast to include the financial position and results attributable to the assets acquired from Anadarko Petroleum Corporation in February 2019 (the “Anadarko Midstream Assets” or “AMA”) as if WES had owned them for all periods presented.
RECENT HIGHLIGHTS
- Achieved record West Texas Complex gas throughput of 1.18 Bcf/d for second quarter
- Achieved record DJ Basin Complex gas throughput of 1.27 Bcf/d for second quarter
- Achieved record DJ Basin oil throughput of 112 MBbls/d for second quarter
- Entered into accretive third-party processing contract for a portion of Latham II capacity fully backed by minimum volume commitments
- Enhanced liquidity and financial flexibility by increasing senior unsecured term loan commitments by $1 billion and extending the facility maturity date to December 2020
WES previously declared a quarterly distribution of $0.6180 per unit for the second quarter of 2019. This distribution represented a 1.3% increase relative to the prior quarter’s distribution and a 6.1% increase relative to the second-quarter 2018 distribution. The second-quarter 2019 Coverage ratio(1) was 1.20 times.
“After another strong quarter, we continue to be pleased with the complementary assets and robust contract portfolio we have assembled in the Delaware and DJ basins,” said Chief Executive Officer, Robin Fielder. “We remain focused on safe and efficient operations as we near construction completion of our Latham plant and further expand our gathering systems in the DJ and Delaware basins.”
| (1) | Please see the tables at the end of this release for a reconciliation of GAAP to non-GAAP measures and calculation of the Coverage ratio. | ||||
Total throughput attributable to WES for natural gas assets(1) for the second quarter of 2019 averaged 4.3 Bcf/d, which was a 2% sequential increase and a 10% increase from the second quarter of 2018. Total throughput attributable to WES for crude oil, NGLs and produced water assets(1) for the second quarter of 2019 averaged 1,105 MBbls/d, which was flat sequentially and an 84% increase from the second quarter of 2018. Capital expenditures attributable to WES, including equity investments but excluding acquisitions and capitalized interest, totaled $352.7 million on a cash basis during the second quarter of 2019, with maintenance capital expenditures on a cash basis of $29.9 million.
NEW DJ BASIN GAS PROCESSING CONTRACT
Subsequent to quarter end, and in conjunction with the partial release of contracted affiliate volumes backing the Latham II gas processing plant, the Partnership entered into a seven-year commercial agreement with a third party for the remaining Latham II processing capacity. This contract maintains minimum volume commitments (“MVCs”) for 100% of the plant’s nameplate processing capacity while increasing the expected value and returns of the Latham investment.
“This accretive third-party commercial contract provides the Partnership valuable MVCs and an increase in contract term with a quality third party,” said Chief Operating Officer, Gennifer Kelly. “The completion of Latham trains I and II in the second half of 2019 will add to our premier gathering and processing position within the DJ basin.”
REVISED 2019 FULL-YEAR OUTLOOK
The Partnership is revising its 2019 outlook primarily related to the impacts of (i) lower Delaware Basin throughput forecasts due to higher customer field downtime and changing well delivery timing to our systems, (ii) lower natural gas and NGL prices, and (iii) lower estimated revenues from revised revenue recognition forecasts related to cost of service contracts.
“While recognizing the updates to our guidance, we remain confident in the long-term potential of our highly integrated asset base, including our diverse set of equity investments, and the core basins in which we operate,” said Fielder.
| millions except percentages and Coverage ratio | Previously Announced | Current | |||||||||
| Adjusted EBITDA (2) | $1,800 | – | $1,900 | $1,675 | – | $1,725 | |||||
| Total Capital Expenditures | $1,300 | – | $1,400 | Unchanged | |||||||
| Maintenance Capital Expenditures | $110 | – | $120 | $130 | – | $140 | |||||
| Annual Distribution Growth | 6% to 8% | 5% to 6% | |||||||||
| Annual Distribution Coverage | Minimum 1.20x | 1.15x | |||||||||
| (1) | Excludes the 25% interest in Chipeta held by a third-party member and the 2.0% limited partner interest in WES Operating held by a subsidiary of Anadarko, which collectively represent WES’s noncontrolling interests as of June 30, 2019. | ||||
| (2) | A reconciliation of the Adjusted EBITDA range to net cash provided by operating activities and net income is not provided because the items necessary to estimate such amounts are not reasonably accessible or estimable at this time. | ||||
CONFERENCE CALL TOMORROW AT 8 A.M. CDT
WES will host a conference call on Wednesday, July 31, 2019, at 8:00 a.m. Central Daylight Time (9:00 a.m. Eastern Daylight Time) to discuss second-quarter 2019 results. Individuals who would like to participate should dial 877-883-0383 (Domestic) or 412-902-6506 (International) approximately 15 minutes before the scheduled conference call time, and enter participant access code 3434811. To access the live audio webcast of the conference call, please visit the investor relations section of the Partnership’s website at www.westernmidstream.com. A replay of the conference call will also be available on the website for two weeks following the call.
ABOUT WESTERN MIDSTREAM
Western Midstream Partners, LP (“WES”) is a Delaware master limited partnership formed by Anadarko Petroleum Corporation to acquire, own, develop and operate midstream assets. With midstream assets located in the Rocky Mountains, North-central Pennsylvania, Texas and New Mexico, WES is engaged in the business of gathering, compressing, treating, processing and transporting natural gas; gathering, stabilizing and transporting condensate, natural gas liquids and crude oil; and gathering and disposing of produced water for Anadarko, as well as for third-party customers. In addition, in its capacity as a processor of natural gas, WES also buys and sells natural gas, NGLs and condensate on behalf of itself and as agent for its customers under certain of its contracts.
For more information about Western Midstream Partners, LP, please visit www.westernmidstream.com.
This news release contains forward-looking statements. WES’s management believes that its expectations are based on reasonable assumptions. No assurance, however, can be given that such expectations will prove to have been correct. A number of factors could cause actual results to differ materially from the projections, anticipated results or other expectations expressed in this news release. These factors include the ability to meet financial guidance or distribution growth expectations; the ability to safely and efficiently operate WES’s assets; the supply of, demand for, and price of oil, natural gas, NGLs and related products or services; the ability to meet projected in-service dates for capital growth projects; construction costs or capital expenditures exceeding estimated or budgeted costs or expenditures; and the other factors described in the “Risk Factors” section of WES’s most recent Form 10-K and Form 10-Q filed with the Securities and Exchange Commission and in its other public filings and press releases. Western Midstream Partners, LP undertakes no obligation to publicly update or revise any forward-looking statements.
WESTERN MIDSTREAM CONTACT
Jack Spinks
Manager, Investor Relations
[email protected]
832.636.6000
Western Midstream Partners, LP
RECONCILIATION OF GAAP TO NON-GAAP MEASURES
Below are reconciliations of (i) net income (loss) (GAAP) to WES’s Distributable cash flow (non-GAAP), (ii) net income (loss) (GAAP) and net cash provided by operating activities (GAAP) to Adjusted EBITDA attributable to Western Midstream Partners, LP (“Adjusted EBITDA”) (non-GAAP), and (iii) operating income (loss) (GAAP) to Adjusted gross margin attributable to Western Midstream Partners, LP (“Adjusted gross margin”) (non-GAAP), as required under Regulation G of the Securities Exchange Act of 1934. Management believes that WES’s Distributable cash flow, Adjusted EBITDA, Adjusted gross margin, and Coverage ratio are widely accepted financial indicators of WES’s financial performance compared to other publicly traded partnerships and are useful in assessing its ability to incur and service debt, fund capital expenditures and make distributions. Distributable cash flow, Adjusted EBITDA, Adjusted gross margin and Coverage ratio, as defined by WES, may not be comparable to similarly titled measures used by other companies. Therefore, WES’s Distributable cash flow, Adjusted EBITDA, Adjusted gross margin and Coverage ratio should be considered in conjunction with net income (loss) attributable to Western Midstream Partners, LP and other applicable performance measures, such as operating income (loss) or cash flows from operating activities.
WES defines “Distributable cash flow” as Adjusted EBITDA, plus interest income and the net settlement amounts from the sale and/or purchase of natural gas, condensate and NGLs under WES Operating’s commodity price swap agreements to the extent such amounts are not recognized as Adjusted EBITDA, less Service revenues – fee based recognized in Adjusted EBITDA (less than) in excess of customer billings, net cash paid (or to be paid) for interest expense (including amortization of deferred debt issuance costs originally paid in cash, offset by non-cash capitalized interest), maintenance capital expenditures, and income taxes and excluding Distributable cash flow attributable to noncontrolling interests to the extent such amounts are not excluded from Adjusted EBITDA.
WES defines Adjusted EBITDA as net income (loss), plus distributions from equity investments, non-cash equity-based compensation expense, interest expense, income tax expense, depreciation and amortization, impairments, and other expense (including lower of cost or market inventory adjustments recorded in cost of product), less gain (loss) on divestiture and other, net, income from equity investments, interest income, income tax benefit, and other income and excluding the noncontrolling interests owners’ proportionate share of revenues and expenses.
WES defines Adjusted gross margin as total revenues and other (less reimbursements for electricity-related expenses recorded as revenue), less cost of product, plus distributions from equity investments, and excluding the noncontrolling interests owners’ proportionate share of revenues and cost of product.
| Western Midstream Partners, LP | ||||||||||||||||
| RECONCILIATION OF GAAP TO NON-GAAP MEASURES (CONTINUED) | ||||||||||||||||
| Distributable Cash Flow | ||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||
| thousands except Coverage ratio | 2019 | 2018 (1) | 2019 | 2018 (1) | ||||||||||||
| Reconciliation of Net income (loss) to Distributable cash flow and calculation of the Coverage ratio | ||||||||||||||||
| Net income (loss) | $ | 175,058 | $ | 67,167 | $ | 387,037 | $ | 248,177 | ||||||||
| Add: | ||||||||||||||||
| Distributions from equity investments | 70,522 | 38,731 | 132,535 | 79,157 | ||||||||||||
| Non-cash equity-based compensation expense | 4,343 | 2,000 | 6,141 | 4,152 | ||||||||||||
| Income tax (benefit) expense | 1,278 | 10,304 | 11,370 | 21,188 | ||||||||||||
| Depreciation and amortization | 121,117 | 88,488 | 235,063 | 173,278 | ||||||||||||
| Impairments | 797 | 127,184 | 1,187 | 127,384 | ||||||||||||
| Above-market component of swap agreements with Anadarko | — | 13,839 | 7,407 | 28,121 | ||||||||||||
| Other expense | 58,639 | 8 | 93,852 | 151 | ||||||||||||
| Less: | ||||||||||||||||
| Recognized Service revenues – fee based (less than) in excess of customer billings | (12,038) | 1,557 | (18,296) | 2,957 | ||||||||||||
| Gain (loss) on divestiture and other, net | (1,061) | 170 | (1,651) | 286 | ||||||||||||
| Equity income, net – affiliates | 63,598 | 49,430 | 121,590 | 79,659 | ||||||||||||
| Cash paid for maintenance capital expenditures | 29,899 | 27,689 | 65,590 | 48,917 | ||||||||||||
| Capitalized interest | 6,342 | 9,872 | 12,547 | 16,834 | ||||||||||||
| Cash paid for (reimbursement of) income taxes | — | — | 96 | (87) | ||||||||||||
| Other income | — | 1,277 | — | 2,094 | ||||||||||||
| Distributable cash flow attributable to noncontrolling interests (2) | 9,529 | 8,605 | 19,063 | 17,739 | ||||||||||||
| Distributable cash flow | $ | 335,485 | $ | 249,121 | $ | 675,653 | $ | 513,209 | ||||||||
| Distributions declared | ||||||||||||||||
| Distributions from WES Operating | $ | 282,319 | $ | 559,923 | ||||||||||||
| Less: Cash reserve for the proper conduct of WES’s business | 2,360 | 3,640 | ||||||||||||||
| Distributions to WES unitholders (3) | $ | 279,959 | $ | 556,283 | ||||||||||||
| Coverage ratio | 1.20 | x | 1.21 | x | ||||||||||||
| (1) | Financial information has been recast to include the financial position and results attributable to AMA. | |||||||||||||||
| (2) | For all periods presented, includes (i) the 25% interest in Chipeta held by a third-party member and (ii) the 2.0% limited partner interest in WES Operating held by a subsidiary of Anadarko, which collectively represent WES’s noncontrolling interests as of June 30, 2019. | |||||||||||||||
| (3) | Reflects cash distributions of $0.61800 and $1.22800 per unit declared for the three and six months ended June 30, 2019, respectively. | |||||||||||||||
| Western Midstream Partners, LP | ||||||||||||||||
| RECONCILIATION OF GAAP TO NON-GAAP MEASURES (CONTINUED) | ||||||||||||||||
| Adjusted EBITDA | ||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||
| thousands | 2019 | 2018 (1) | 2019 | 2018 (1) | ||||||||||||
| Reconciliation of Net income (loss) to Adjusted EBITDA | ||||||||||||||||
| Net income (loss) | $ | 175,058 | $ | 67,167 | $ | 387,037 | $ | 248,177 | ||||||||
| Add: | ||||||||||||||||
| Distributions from equity investments | 70,522 | 38,731 | 132,535 | 79,157 | ||||||||||||
| Non-cash equity-based compensation expense | 4,343 | 2,000 | 6,141 | 4,152 | ||||||||||||
| Interest expense | 79,472 | 42,245 | 145,348 | 80,260 | ||||||||||||
| Income tax expense | 1,278 | 10,304 | 11,370 | 21,188 | ||||||||||||
| Depreciation and amortization | 121,117 | 88,488 | 235,063 | 173,278 | ||||||||||||
| Impairments | 797 | 127,184 | 1,187 | 127,384 | ||||||||||||
| Other expense | 58,639 | 8 | 93,852 | 151 | ||||||||||||
| Less: | ||||||||||||||||
| Gain (loss) on divestiture and other, net | (1,061) | 170 | (1,651) | 286 | ||||||||||||
| Equity income, net – affiliates | 63,598 | 49,430 | 121,590 | 79,659 | ||||||||||||
| Interest income – affiliates | 4,225 | 4,225 | 8,450 | 8,450 | ||||||||||||
| Other income | — | 1,277 | — | 2,094 | ||||||||||||
| Adjusted EBITDA attributable to noncontrolling interests (2) | 11,544 | 9,881 | 22,894 | 19,974 | ||||||||||||
| Adjusted EBITDA | $ | 432,920 | $ | 311,144 | $ | 861,250 | $ | 623,284 | ||||||||
| Reconciliation of Net cash provided by operating activities to Adjusted EBITDA | ||||||||||||||||
| Net cash provided by operating activities | $ | 343,458 | $ | 329,175 | $ | 686,531 | $ | 629,326 | ||||||||
| Interest (income) expense, net | 75,247 | 38,020 | 136,898 | 71,810 | ||||||||||||
| Uncontributed cash-based compensation awards | 1,218 | 465 | 648 | 987 | ||||||||||||
| Accretion and amortization of long-term obligations, net | (1,337) | (1,273) | (2,848) | (3,376) | ||||||||||||
| Current income tax (benefit) expense | 458 | (14,335) | 6,485 | (27,670) | ||||||||||||
| Other (income) expense, net (3) | (470) | (1,277) | (902) | (2,094) | ||||||||||||
| Distributions from equity investments in excess of cumulative earnings – affiliates | 9,260 | 4,782 | 17,052 | 13,632 | ||||||||||||
| Changes in assets and liabilities: | ||||||||||||||||
| Accounts receivable, net | 6,818 | (21,060) | (2,668) | 8,572 | ||||||||||||
| Accounts and imbalance payables and accrued liabilities, net | 25,669 | (13,136) | 81,198 | (42,040) | ||||||||||||
| Other items, net | (15,857) | (336) | (38,250) | (5,889) | ||||||||||||
| Adjusted EBITDA attributable to noncontrolling interests (2) | (11,544) | (9,881) | (22,894) | (19,974) | ||||||||||||
| Adjusted EBITDA | $ | 432,920 | $ | 311,144 | $ | 861,250 | $ | 623,284 | ||||||||
| Cash flow information | ||||||||||||||||
| Net cash provided by operating activities | $ | 686,531 | $ | 629,326 | ||||||||||||
| Net cash used in investing activities | (2,865,168) | (1,287,904) | ||||||||||||||
| Net cash provided by (used in) financing activities | 2,182,290 | 634,307 | ||||||||||||||
| (1) | Financial information has been recast to include the financial position and results attributable to AMA. | |||||||||||||||
| (2) | For all periods presented, includes (i) the 25% interest in Chipeta held by a third-party member and (ii) the 2.0% limited partner interest in WES Operating held by a subsidiary of Anadarko, which collectively represent WES’s noncontrolling interests as of June 30, 2019. | |||||||||||||||
| (3) | Excludes non-cash losses on interest-rate swaps of $59.0 million and $94.6 million for the three and six months ended June 30, 2019. | |||||||||||||||
| Western Midstream Partners, LP | ||||||||||||||||
| RECONCILIATION OF GAAP TO NON-GAAP MEASURES (CONTINUED) | ||||||||||||||||
| Adjusted Gross Margin | ||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||
| thousands | 2019 | 2018 (1) | 2019 | 2018 (1) | ||||||||||||
| Reconciliation of Operating income (loss) to Adjusted gross margin | ||||||||||||||||
| Operating income (loss) | $ | 310,060 | $ | 114,214 | $ | 628,988 | $ | 339,081 | ||||||||
| Add: | ||||||||||||||||
| Distributions from equity investments | 70,522 | 38,731 | 132,535 | 79,157 | ||||||||||||
| Operation and maintenance | 148,431 | 112,789 | 291,260 | 209,584 | ||||||||||||
| General and administrative | 30,027 | 15,597 | 52,871 | 31,426 | ||||||||||||
| Property and other taxes | 14,282 | 13,750 | 30,567 | 28,350 | ||||||||||||
| Depreciation and amortization | 121,117 | 88,488 | 235,063 | 173,278 | ||||||||||||
| Impairments | 797 | 127,184 | 1,187 | 127,384 | ||||||||||||
| Less: | ||||||||||||||||
| Gain (loss) on divestiture and other, net | (1,061) | 170 | (1,651) | 286 | ||||||||||||
| Equity income, net – affiliates | 63,598 | 49,430 | 121,590 | 79,659 | ||||||||||||
| Reimbursed electricity-related charges recorded as revenues | 20,189 | 17,262 | 36,778 | 32,719 | ||||||||||||
| Adjusted gross margin attributable to noncontrolling interests (2) | 16,034 | 13,018 | 31,584 | 25,889 | ||||||||||||
| Adjusted gross margin | $ | 596,476 | $ | 430,873 | $ | 1,184,170 | $ | 849,707 | ||||||||
| Adjusted gross margin for natural gas assets | $ | 412,494 | $ | 336,440 | $ | 824,922 | $ | 672,054 | ||||||||
| Adjusted gross margin for crude oil, NGLs and produced water assets | 183,982 | 94,433 | 359,248 | 177,653 | ||||||||||||
| (1) | Financial information has been recast to include the financial position and results attributable to AMA. | |||||||||||||||
| (2) | For all periods presented, includes (i) the 25% interest in Chipeta held by a third-party member and (ii) the 2.0% limited partner interest in WES Operating held by a subsidiary of Anadarko, which collectively represent WES’s noncontrolling interests as of June 30, 2019. | |||||||||||||||
| Western Midstream Partners, LP | ||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||
| (Unaudited) | ||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||
| thousands except per-unit amounts | 2019 | 2018 (1) | 2019 | 2018 (1) | ||||||||||||
| Revenues and other | ||||||||||||||||
| Service revenues – fee based | $ | 593,544 | $ | 431,861 | $ | 1,173,518 | $ | 825,634 | ||||||||
| Service revenues – product based | 16,675 | 22,662 | 36,054 | 46,085 | ||||||||||||
| Product sales | 74,469 | 63,315 | 146,602 | 146,940 | ||||||||||||
| Other | 366 | 240 | 763 | 473 | ||||||||||||
| Total revenues and other | 685,054 | 518,078 | 1,356,937 | 1,019,132 | ||||||||||||
| Equity income, net – affiliates | 63,598 | 49,430 | 121,590 | 79,659 | ||||||||||||
| Operating expenses | ||||||||||||||||
| Cost of product | 122,877 | 95,656 | 236,940 | 189,974 | ||||||||||||
| Operation and maintenance | 148,431 | 112,789 | 291,260 | 209,584 | ||||||||||||
| General and administrative | 30,027 | 15,597 | 52,871 | 31,426 | ||||||||||||
| Property and other taxes | 14,282 | 13,750 | 30,567 | 28,350 | ||||||||||||
| Depreciation and amortization | 121,117 | 88,488 | 235,063 | 173,278 | ||||||||||||
| Impairments | 797 | 127,184 | 1,187 | 127,384 | ||||||||||||
| Total operating expenses | 437,531 | 453,464 | 847,888 | 759,996 | ||||||||||||
| Gain (loss) on divestiture and other, net | (1,061) | 170 | (1,651) | 286 | ||||||||||||
| Operating income (loss) | 310,060 | 114,214 | 628,988 | 339,081 | ||||||||||||
| Interest income – affiliates | 4,225 | 4,225 | 8,450 | 8,450 | ||||||||||||
| Interest expense | (79,472) | (42,245) | (145,348) | (80,260) | ||||||||||||
| Other income (expense), net (2) | (58,477) | 1,277 | (93,683) | 2,094 | ||||||||||||
| Income (loss) before income taxes | 176,336 | 77,471 | 398,407 | 269,365 | ||||||||||||
| Income tax expense (benefit) | 1,278 | 10,304 | 11,370 | 21,188 | ||||||||||||
| Net income (loss) | 175,058 | 67,167 | 387,037 | 248,177 | ||||||||||||
| Net income (loss) attributable to noncontrolling interests | 5,464 | (33,017) | 98,783 | 16,466 | ||||||||||||
| Net income (loss) attributable to Western Midstream Partners, LP | $ | 169,594 | $ | 100,184 | $ | 288,254 | $ | 231,711 | ||||||||
| Limited partners’ interest in net income (loss): | ||||||||||||||||
| Net income (loss) attributable to Western Midstream Partners, LP | $ | 169,594 | $ | 100,184 | $ | 288,254 | $ | 231,711 | ||||||||
| Pre-acquisition net (income) loss allocated to Anadarko | (163) | (32,604) | (29,279) | (63,126) | ||||||||||||
| Limited partners’ interest in net income (loss) | $ | 169,431 | $ | 67,580 | $ | 258,975 | $ | 168,585 | ||||||||
| Net income (loss) per common unit – basic and diluted | $ | 0.37 | $ | 0.31 | $ | 0.69 | $ | 0.77 | ||||||||
| Weighted-average common units outstanding – basic and diluted | 453,000 | 218,934 | 376,702 | 218,934 | ||||||||||||
| (1) | Financial information has been recast to include the financial position and results attributable to AMA. | |||||||||||||||
| (2) | Includes non-cash losses on interest-rate swaps of $59.0 million and $94.6 million for the three and six months ended June 30, 2019, respectively. | |||||||||||||||
| Western Midstream Partners, LP | ||||||||
| CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||
| (Unaudited) | ||||||||
| thousands except number of units | June 30, | December 31, | ||||||
| Total current assets | $ | 336,185 | $ | 340,362 | ||||
| Note receivable – Anadarko | 260,000 | 260,000 | ||||||
| Net property, plant and equipment | 8,793,646 | 8,410,353 | ||||||
| Other assets | 2,590,700 | 2,446,490 | ||||||
| Total assets | $ | 11,980,531 | $ | 11,457,205 | ||||
| Total current liabilities | $ | 499,316 | $ | 637,477 | ||||
| Long-term debt | 7,489,448 | 4,787,381 | ||||||
| APCWH Note Payable | — | 427,493 | ||||||
| Asset retirement obligations | 320,073 | 300,024 | ||||||
| Other liabilities | 180,484 | 412,147 | ||||||
| Total liabilities | 8,489,321 | 6,564,522 | ||||||
| Equity and partners’ capital | ||||||||
| Common units (453,008,854 and 218,937,797 units issued and outstanding at June 30, 2019, and December 31, 2018, respectively) | 3,338,646 | 951,888 | ||||||
| Net investment by Anadarko | — | 1,388,018 | ||||||
| Noncontrolling interests | 152,564 | 2,552,777 | ||||||
| Total liabilities, equity and partners’ capital | $ | 11,980,531 | $ | 11,457,205 | ||||
| (1) Financial information has been recast to include the financial position and results attributable to AMA. | ||||||||
| Western Midstream Partners, LP | ||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
| (Unaudited) | ||||||||
| Six Months Ended | ||||||||
| thousands | 2019 | 2018 (1) | ||||||
| Cash flows from operating activities | ||||||||
| Net income (loss) | $ | 387,037 | $ | 248,177 | ||||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities and changes in assets and liabilities: | ||||||||
| Depreciation and amortization | 235,063 | 173,278 | ||||||
| Impairments | 1,187 | 127,384 | ||||||
| (Gain) loss on divestiture and other, net | 1,651 | (286) | ||||||
| (Gain) loss on interest-rate swaps | 94,585 | — | ||||||
| Change in other items, net | (32,992) | 80,773 | ||||||
| Net cash provided by operating activities | $ | 686,531 | $ | 629,326 | ||||
| Cash flows from investing activities | ||||||||
| Capital expenditures | $ | (704,425) | $ | (1,112,474) | ||||
| Acquisitions from affiliates | (2,007,501) | — | ||||||
| Acquisitions from third parties | (93,303) | (161,858) | ||||||
| Investments in equity affiliates | (77,333) | (27,490) | ||||||
| Distributions from equity investments in excess of cumulative earnings – affiliates | 17,052 | 13,632 | ||||||
| Proceeds from the sale of assets to third parties | 342 | 286 | ||||||
| Net cash used in investing activities | $ | (2,865,168) | $ | (1,287,904) | ||||
| Cash flows from financing activities | ||||||||
| Borrowings, net of debt issuance costs | $ | 2,710,750 | $ | 1,525,439 | ||||
| Repayments of debt (3) | (467,595) | (630,000) | ||||||
| Increase (decrease) in outstanding checks | (5,662) | (5,357) | ||||||
| Registration expenses related to the issuance of Partnership common units | (855) | — | ||||||
| Distributions to Partnership unitholders (4) | (408,234) | (244,658) | ||||||
| Distributions to Chipeta noncontrolling interest owner | (3,793) | (6,421) | ||||||
| Distributions to noncontrolling interest owners of WES Operating | (106,666) | (190,081) | ||||||
| Net contributions from (distributions to) Anadarko | 456,938 | 157,264 | ||||||
| Above-market component of swap agreements with Anadarko | 7,407 | 28,121 | ||||||
| Net cash provided by (used in) financing activities | $ | 2,182,290 | $ | 634,307 | ||||
| Net increase (decrease) in cash and cash equivalents | $ | 3,653 | $ | (24,271) | ||||
| Cash and cash equivalents at beginning of period | 92,142 | 79,588 | ||||||
| Cash and cash equivalents at end of period | $ | 95,795 | $ | 55,317 | ||||
| (1) Financial information has been recast to include the financial position and results attributable to AMA. | ||||||||
| Western Midstream Partners, LP | ||||||||||||||||
| OPERATING STATISTICS | ||||||||||||||||
| (Unaudited) | ||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||
| 2019 | 2018 (1) | 2019 | 2018 (1) | |||||||||||||
| Throughput for natural gas assets (MMcf/d) | ||||||||||||||||
| Gathering, treating and transportation | 528 | 540 | 527 | 524 | ||||||||||||
| Processing | 3,524 | 3,243 | 3,498 | 3,173 | ||||||||||||
| Equity investment (2) | 402 | 296 | 390 | 295 | ||||||||||||
| Total throughput for natural gas assets | 4,454 | 4,079 | 4,415 | 3,992 | ||||||||||||
| Throughput attributable to noncontrolling interests for natural gas assets (3) | 178 | 174 | 177 | 173 | ||||||||||||
| Total throughput attributable to Western Midstream Partners, LP for natural gas assets | 4,276 | 3,905 | 4,238 | 3,819 | ||||||||||||
| Throughput for crude oil, NGLs and produced water assets (MBbls/d) | ||||||||||||||||
| Gathering, treating, transportation and disposal | 817 | 392 | 819 | 371 | ||||||||||||
| Equity investment (4) | 311 | 219 | 308 | 187 | ||||||||||||
| Total throughput for crude oil, NGLs and produced water assets | 1,128 | 611 | 1,127 | 558 | ||||||||||||
| Throughput attributable to noncontrolling interests for crude oil, NGLs and produced water assets (3) | 23 | 12 | 23 | 11 | ||||||||||||
| Total throughput attributable to Western Midstream Partners, LP for crude oil, NGLs and produced water assets | 1,105 | 599 | 1,104 | 547 | ||||||||||||
| Adjusted gross margin per Mcf for natural gas assets (5) | $ | 1.06 | $ | 0.95 | $ | 1.08 | $ | 0.97 | ||||||||
| Adjusted gross margin per Bbl for crude oil, NGLs and produced water assets (6) | 1.85 | 1.75 | 1.80 | 1.79 | ||||||||||||
| (1) | Throughput and Adjusted gross margin have been recast to include the results attributable to AMA. | |||||||||||||||
| (2) | Represents the 14.81% share of average Fort Union throughput, 22% share of average Rendezvous throughput, 50% share of average Mi Vida and Ranch Westex throughput, and 30% share of average Red Bluff Express throughput. | |||||||||||||||
| (3) | For all periods presented, includes (i) the 25% interest in Chipeta held by a third-party member and (ii) the 2.0% limited partner interest in WES Operating held by a subsidiary of Anadarko, which collectively represent WES’s noncontrolling interests as of June 30, 2019. | |||||||||||||||
| (4) | Represents the 10% share of average White Cliffs throughput, 25% share of average Mont Belvieu JV throughput, 20% share of average TEG, TEP, Whitethorn and Saddlehorn throughput, 33.33% share of average FRP throughput and 15% share of average Panola throughput. | |||||||||||||||
| (5) | Average for period. Calculated as Adjusted gross margin for natural gas assets, divided by total throughput (MMcf/d) attributable to Western Midstream Partners, LP for natural gas assets. | |||||||||||||||
| (6) | Average for period. Calculated as Adjusted gross margin for crude oil, NGLs and produced water assets, divided by total throughput (MBbls/d) attributable to Western Midstream Partners, LP for crude oil, NGLs and produced water assets. | |||||||||||||||
| Western Midstream Partners, LP | ||||||||||||||||||
| OPERATING STATISTICS (CONTINUED) | ||||||||||||||||||
| (Unaudited) | ||||||||||||||||||
| Three Months Ended June 30, | ||||||||||||||||||
| 2019 | 2018 (1) | 2019 | 2018 (1) | 2019 | 2018 (1) | |||||||||||||
| Natural gas (MMcf/d) | Crude oil & NGLs (MBbls/d) | Produced water (MBbls/d) | ||||||||||||||||
| Delaware Basin | 1,179 | 1,044 | 141 | 128 | 515 | 99 | ||||||||||||
| DJ Basin | 1,266 | 1,119 | 112 | 108 | — | — | ||||||||||||
| Equity investments | 402 | 296 | 310 | 219 | — | — | ||||||||||||
| Other | 1,607 | 1,620 | 50 | 57 | — | — | ||||||||||||
| Total throughput | 4,454 | 4,079 | 613 | 512 | 515 | 99 | ||||||||||||
| Six Months Ended June 30, | ||||||||||||||||||
| 2019 | 2018 (1) | 2019 | 2018 (1) | 2019 | 2018 (1) | |||||||||||||
| Natural gas (MMcf/d) | Crude oil & NGLs (MBbls/d) | Produced water (MBbls/d) | ||||||||||||||||
| Delaware Basin | 1,178 | 982 | 143 | 120 | 516 | 89 | ||||||||||||
| DJ Basin | 1,262 | 1,113 | 107 | 105 | — | — | ||||||||||||
| Equity investments | 390 | 295 | 308 | 187 | — | — | ||||||||||||
| Other | 1,585 | 1,602 | 53 | 57 | — | — | ||||||||||||
| Total throughput | 4,415 | 3,992 | 611 | 469 | 516 | 89 | ||||||||||||
| (1) Throughput has been recast to include the results attributable to AMA. | ||||||||||||||||||
SOURCE Western Midstream Partners, LP
