DENVER, Oct. 28, 2015 /PRNewswire/ -- Antero Midstream Partners LP (NYSE: AM) ("Antero Midstream" or the "Partnership") today released its third quarter 2015 financial and operating results. The relevant financial statements are included in Antero Midstream's Quarterly Report on Form 10-Q for the quarter ended September 30, 2015, which has been filed with the Securities and Exchange Commission.
Highlights for the Third Quarter of 2015:
Recent Developments
Distribution for the Third Quarter of 2015
The Board of Directors of Antero Resources Midstream Management LLC, the general partner of the Partnership, declared a cash distribution of $0.205 per unit ($0.82 per unit annualized) for the third quarter of 2015. The distribution represents an 8% increase quarter-over-quarter and the Partnership's third consecutive quarterly distribution increase since its initial public offering in November 2014. The distribution will be payable on November 30, 2015 to unitholders of record as of November 11, 2015.
Water Business Acquisition Closed
On September 24, 2015, the Partnership announced the completion of the $1.05 billion water business acquisition from Antero Resources Corporation ("Antero Resources"). In connection with the transaction, the Partnership paid Antero Resources $552 million in cash and issued 23,886,421 common units. The net proceeds of $242 million from the Partnership's private placement of 12,898,000 common units were also paid to Antero Resources and the 23,886,421 of common units initially issued to Antero Resources were reduced by the 12,898,000 common units issued in the private placement, reducing the common units issued to Antero Resources to 10,998,421.
Third Quarter 2015 Financial Results
The following reflects results for Antero Midstream for the three and nine months ended September 30, 2015, and predecessor results for the three and nine months ended September 30, 2014. In addition, Antero Midstream's recent acquisition of Antero Resources' integrated water business was accounted for as a transfer of entities under common control. As a result, the Partnership recast its condensed combined consolidated financial statements to retrospectively reflect the integrated water business as if the assets and liabilities were owned for all past periods presented. Beginning in the third quarter of 2015, and as a result of the acquisition, Antero Midstream will report its results through two business segments, Gathering and Compression and Water Handling. To facilitate comparison and discussion for third quarter 2015 distributable cash flow the results below are only for the Gathering and Compression segment operations. For a reconciliation of net income to Adjusted EBITDA and distributable cash flow, please read "Non-GAAP Financial Measures." For operating results associated with the Water Handling segment and its contribution to the recast condensed combined consolidated financial statements contained in Antero Midstream's Quarterly Report on Form 10-Q for the quarter ended September 30, 2015, please read "Non-GAAP Financial Measures."
Low pressure gathering volumes for the third quarter of 2015 averaged 1,038 MMcf/d, a 95% increase from the third quarter of 2014 and an 8% increase from the second quarter of 2015. High pressure gathering volumes for the third quarter of 2015 averaged 1,216 MMcf/d, a 129% increase from the third quarter of 2014 and a 2% increase from the second quarter of 2015. Compression volumes for the third quarter of 2015 averaged 435 MMcf/d, a 275% increase from the third quarter of 2014 and a 4% decrease from the second quarter of 2015. Condensate gathering volumes averaged 2,856 Bbl/d during the quarter, a 143% increase from the third quarter of 2014 and in line with the second quarter of 2015. Volumetric growth was driven by production growth from Antero Resources.
Three months ended September 30, |
Nine months ended September 30, |
|||||||||||||
Average Daily Throughput: |
2014 |
2015 |
% Change |
2014 |
2015 |
% Change |
||||||||
Low pressure gathering (MMcf/d) |
531 |
1,038 |
95% |
417 |
980 |
135% |
||||||||
High pressure gathering (MMcf/d) |
531 |
1,216 |
129% |
309 |
1,183 |
283% |
||||||||
Compression (MMcf/d) |
116 |
435 |
275% |
65 |
416 |
540% |
||||||||
Condensate gathering (Bbl/d) |
1,174 |
2,856 |
143% |
1,374 |
2,751 |
100% |
||||||||
Gathering and Compression revenue for the third quarter of 2015 was $59.3 million as compared to $26.3 million for the prior year quarter, driven primarily by increased throughput volumes across Antero Midstream's systems. Gathering and Compression direct operating expenses were a $3.2 million credit, driven by an $8.4 million reduction in the estimated property tax liability accrued for in prior periods and a slight decrease in other operating expenses during the quarter. Gathering and Compression general and administrative expenses totaled $11.3 million, including $4.2 million of non-cash equity-based compensation. Total cash and non-cash operating expenses were $23.2 million, including $15.1 million of depreciation.
Adjusted EBITDA of $55.4 million for the third quarter of 2015 was 194% higher than the prior year quarter, due to increased throughput and associated revenue. Gathering and Compression cash interest expense was $1.0 million and maintenance capital expenditures totaled $4.2 million, resulting in distributable cash flow ("DCF") of $50.1 million.
Reconciliation of Net Income to Adjusted EBITDA and DCF (Dollars in thousands): |
Three months ended |
Nine months ended |
|||||||||||||
September 30, |
September 30, |
||||||||||||||
2014 |
2015 |
2014 |
2015 |
||||||||||||
Net income |
$ |
34,290 |
$ |
42,648 |
$ |
71,977 |
$ |
110,097 |
|||||||
Add: |
|||||||||||||||
Interest expense |
2,455 |
2,044 |
4,121 |
5,266 |
|||||||||||
Less: |
|||||||||||||||
Pre-water acquisition net income attributed to parent |
(29,211) |
(7,841) |
(66,859) |
(40,193) |
|||||||||||
Pre-water acquisition interest expense attributed to parent |
(522) |
(770) |
(988) |
(2,326) |
|||||||||||
Pre-water acquisition operating income attributed to parent |
(29,733) |
(8,611) |
(67,847) |
(42,519) |
|||||||||||
Operating income - attributable to partnership |
$ |
7,012 |
$ |
36,081 |
$ |
8,251 |
$ |
72,844 |
|||||||
Add: |
|||||||||||||||
Depreciation expense - attributable to Partnership |
10,227 |
15,076 |
24,991 |
44,748 |
|||||||||||
Equity-based compensation expense - attributable to Partnership |
1,562 |
4,205 |
5,365 |
14,218 |
|||||||||||
Adjusted EBITDA |
$ |
18,801 |
$ |
55,362 |
$ |
38,607 |
$ |
131,810 |
|||||||
Less: |
|||||||||||||||
Cash interest paid - attributable to Partnership |
(1,038) |
(2,215) |
|||||||||||||
Maintenance capital expenditures |
(4,214) |
(10,001) |
|||||||||||||
Distributable cash flow |
$ |
50,110 |
$ |
119,594 |
|||||||||||
Total distributions declared |
$ |
36,333 |
$ |
92,529 |
|||||||||||
DCF coverage ratio |
1.38x |
1.29x |
|||||||||||||
Financial Guidance
As previously disclosed, Antero Midstream expects to generate Adjusted EBITDA of $180 million to $190 million and distributable cash flow of $160 million to $170 million during the year ending December 31, 2015, while delivering year over year distribution growth of 28% to 30%. Financial guidance assumes contribution from the water business subsequent to the acquisition.
Antero Midstream Financial Guidance |
Year Ending December 31, 2015 |
|
Adjusted EBITDA ($MM) |
$180 – $190 |
|
Distributable Cash Flow ($MM) |
$160 – $170 |
|
Year Over Year Distribution Growth(1) |
28% – 30% |
|
DCF Coverage Ratio |
> 1.2x |
|
Low Pressure Gathering Capital ($MM) |
$90 – $95 |
|
High Pressure Gathering Capital ($MM) |
$70 – $75 |
|
Compression Capital ($MM) |
$165 – $170 |
|
Condensate Gathering Capital ($MM) |
$5 – $5 |
|
Water Handling & Treatment Capital ($MM) |
$80 – $90 |
|
Maintenance Capital ($MM) |
$15 – $15 |
|
Total Antero Midstream Capital Budget ($MM) |
$425 – $450 |
1) |
Year over year distribution growth reflects the expected distribution in the fourth quarter of 2015 vs. the minimum quarterly distribution ("MQD") of $0.17/unit (not full year 2015 distributions vs. the annualized MQD) |
Third Quarter 2015 Capital Spending
During the three months ended September 30, 2015, capital expenditures associated with the Gathering and Compression segment totaled $83 million, including $55 million invested in the Marcellus and $28 million invested in the Utica. Gathering and Compression capital expenditures were primarily related to the build-out of midstream infrastructure to support Antero Resources' development program. Additionally, Antero Midstream invested $29 million in the acquired water delivery assets during the quarter(2). Antero Midstream expects to fund the remaining 2015 capital expenditures including those for its new Water Handling segment with borrowings under its credit facility.
Balance Sheet and Liquidity
As of September 30, 2015, Antero Midstream had $18 million of cash on its balance sheet and $525 million drawn on its $1.5 billion revolving credit facility, resulting in $1.0 billion of available liquidity.
Conference Call
Antero Midstream will hold a call on Thursday, October 29, 2015 at 10:00 am MT to discuss the results. A brief Q&A session for security analysts will immediately follow the discussion of the results. To participate in the call, dial in at 888-347-8204 (U.S.), 855-669-9657 (Canada), or 412-902-4229 (International) and reference "Antero Midstream". A telephone replay of the call will be available until Friday, November 6, 2015 at 10:00 am MT at 877-870-5176 (U.S.) or 858-384-5517 (International) using the passcode 10072157.
To access the live webcast and view the related earnings conference call presentation, visit Antero Midstream's website at www.anteromidstream.com. The webcast will be archived for replay on the Partnership's website until Friday, November 6, 2015 at 10:00 am MT.
2) |
Capital expenditure referenced does not include water handling capital invested by Antero Resources prior to the closing date of the drop down transaction. |
Presentation
An updated presentation will be posted to the Partnership's website before the October 29, 2015 conference call. The presentation can be found at www.anteromidstream.com on the homepage. Information on the Partnership's website does not constitute a portion of this press release.
Non-GAAP Financial Measures
As used in this news release, Adjusted EBITDA means net income plus interest expense, depreciation and amortization expense, income tax expense (if applicable), and non-cash equity-based compensation expense, less pre-acquisition income and expenses attributable to the parent. As used in this news release, distributable cash flow means Adjusted EBITDA less cash interest paid and maintenance capital expenditures, during the period, excluding pre-acquisition amounts attributable to the parent. Distributable cash flow should not be viewed as indicative of the actual amount of cash that the Partnership has available for distributions from operating surplus or that the Partnership plans to distribute. Adjusted EBITDA and distributable cash flow are non-GAAP supplemental financial measures that management and external users of the Partnership's consolidated financial statements, such as industry analysts, investors, lenders and rating agencies, use to assess:
The Partnership believes that Adjusted EBITDA and distributable cash flow provide useful information to investors in assessing the Partnership's results of operations. Adjusted EBITDA and distributable cash flow should not be considered as alternatives to net income, operating income, net cash provided by operating activities or any other measure of financial performance or liquidity presented in accordance with GAAP. Adjusted EBITDA and distributable cash flow have important limitations as analytical tools because they exclude some items that affect net income and net cash provided by operating activities. Additionally, because Adjusted EBITDA and distributable cash flow may be defined differently by other partnerships in its industry, the Partnership's definition of Adjusted EBITDA and distributable cash flow may not be comparable to similarly titled measures of other partnerships, thereby diminishing their utility.
The partnership does not provide financial guidance for projected net income or changes in working capital, and, therefore, is unable to provide a reconciliation of its Adjusted EBITDA and distributable cash flow projections to net income, operating income, or net cash flow provided by operating activities, the most comparable financial measures calculated in accordance with GAAP.
The following table represents a reconciliation of our Adjusted EBITDA and distributable cash flow to the most directly comparable GAAP financial measures for the periods presented (in thousands):
Three months ended September 30, |
Nine months ended September 30, |
|||||||||||||||
2014 |
2015 |
2014 |
2015 |
|||||||||||||
Reconciliation of Net Income to Adjusted EBITDA and Distributable Cash Flow: |
||||||||||||||||
Net income |
$ |
34,290 |
$ |
42,648 |
$ |
71,977 |
$ |
110,097 |
||||||||
Add: |
||||||||||||||||
Interest expense |
2,455 |
2,044 |
4,121 |
5,266 |
||||||||||||
Less: |
||||||||||||||||
Pre-water acquisition net income attributed to parent |
(29,211) |
(7,841) |
(66,859) |
(40,193) |
||||||||||||
Pre-water acquisition interest expense attributed to parent |
(522) |
(770) |
(988) |
(2,326) |
||||||||||||
Pre-water acquisition operating income attributed to parent |
(29,733) |
(8,611) |
(67,847) |
(42,519) |
||||||||||||
Operating income - attributable to Partnership |
$ |
7,012 |
$ |
36,081 |
$ |
8,251 |
$ |
72,844 |
||||||||
Add: |
||||||||||||||||
Depreciation expense - attributable to Partnership |
10,227 |
15,076 |
24,991 |
44,748 |
||||||||||||
Equity-based compensation expense - attributable to Partnership |
1,562 |
4,205 |
5,365 |
14,218 |
||||||||||||
Adjusted EBITDA |
$ |
18,801 |
$ |
55,362 |
$ |
38,607 |
$ |
131,810 |
||||||||
Less: |
||||||||||||||||
Cash interest paid - attributable to Partnership |
(1,038) |
(2,215) |
||||||||||||||
Maintenance capital expenditures attributable to Partnership |
(4,214) |
(10,001) |
||||||||||||||
Distributable cash flow |
$ |
50,110 |
$ |
119,594 |
||||||||||||
Reconciliation of Adjusted EBITDA to Net Cash Provided by Operating Activities: |
||||||||||||||||
Adjusted EBITDA |
$ |
18,801 |
$ |
55,362 |
$ |
38,607 |
$ |
131,810 |
||||||||
Add: |
||||||||||||||||
Pre-water acquisition net income attributed to parent |
29,211 |
7,841 |
66,859 |
40,193 |
||||||||||||
Pre-water acquisition depreciation expense attributed to parent |
4,390 |
6,485 |
10,748 |
18,767 |
||||||||||||
Pre-water acquisition equity based compensation expense attributed to parent |
549 |
1,079 |
2,027 |
3,445 |
||||||||||||
Pre-water acquisition interest expense attributed to parent |
522 |
770 |
988 |
2,326 |
||||||||||||
Amortization of deferred financing costs attributed to parent |
— |
285 |
— |
774 |
||||||||||||
Less: |
||||||||||||||||
Interest expense |
(2,455) |
(2,044) |
(4,121) |
(5,266) |
||||||||||||
Changes in operating assets and liabilities |
(8,258) |
(15,311) |
(12,612) |
7,510 |
||||||||||||
Net cash provided by operating activities |
$ |
42,760 |
$ |
54,467 |
$ |
102,496 |
$ |
199,559 |
||||||||
Summarized financial information for the Gathering and Compression and Water Handling segments is shown for the periods indicated below:
Gathering and |
Water |
Consolidated |
||||||
Compression |
Handling |
Total |
||||||
Three months ended September 30, 2014 |
||||||||
Revenues: |
||||||||
Revenue - affiliate |
$ |
26,282 |
$ |
42,631 |
$ |
68,913 |
||
Revenue - third-party |
— |
2,671 |
2,671 |
|||||
Total revenues |
26,282 |
45,302 |
71,584 |
|||||
Operating expenses: |
||||||||
Direct operating |
3,525 |
9,054 |
12,579 |
|||||
General and administrative (before equity-based compensation) |
3,956 |
1,576 |
5,532 |
|||||
Equity-based compensation |
1,562 |
549 |
2,111 |
|||||
Depreciation |
10,227 |
4,390 |
14,617 |
|||||
Total |
19,270 |
15,569 |
34,839 |
|||||
Operating income |
$ |
7,012 |
$ |
29,733 |
$ |
36,745 |
||
Three months ended September 30, 2015 |
||||||||
Revenues: |
||||||||
Revenue - affiliate |
$ |
59,220 |
$ |
21,819 |
$ |
81,039 |
||
Revenue - third-party |
38 |
627 |
665 |
|||||
Total revenues |
59,258 |
22,446 |
81,704 |
|||||
Operating expenses: |
||||||||
Direct operating |
(3,164) |
4,773 |
1,609 |
|||||
General and administrative (before equity-based compensation) |
7,060 |
1,498 |
8,558 |
|||||
Equity-based compensation |
4,205 |
1,079 |
5,284 |
|||||
Depreciation |
15,076 |
6,485 |
21,561 |
|||||
Total |
23,177 |
13,835 |
37,012 |
|||||
Operating income |
$ |
36,081 |
$ |
8,611 |
$ |
44,692 |
Gathering and |
Water |
Consolidated |
||||||
Compression |
Handling |
Total |
||||||
Nine months ended September 30, 2014 |
||||||||
Revenues: |
||||||||
Revenue - affiliate |
$ |
54,978 |
$ |
107,907 |
$ |
162,885 |
||
Revenue - third-party |
— |
2,671 |
2,671 |
|||||
Total revenues |
54,978 |
110,578 |
165,556 |
|||||
Operating expenses: |
||||||||
Direct operating |
6,661 |
25,871 |
32,532 |
|||||
General and administrative (before equity-based compensation) |
9,710 |
4,085 |
13,795 |
|||||
Equity-based compensation |
5,365 |
2,027 |
7,392 |
|||||
Depreciation |
24,991 |
10,748 |
35,739 |
|||||
Total |
46,727 |
42,731 |
89,458 |
|||||
Operating income |
$ |
8,251 |
$ |
67,847 |
$ |
76,098 |
||
Nine months ended September 30, 2015 |
||||||||
Revenues: |
||||||||
Revenue - affiliate |
$ |
168,056 |
$ |
86,759 |
$ |
254,815 |
||
Revenue - third-party |
38 |
778 |
816 |
|||||
Total revenues |
168,094 |
87,537 |
255,631 |
|||||
Operating expenses: |
||||||||
Direct operating |
19,817 |
19,013 |
38,830 |
|||||
General and administrative (before equity-based compensation) |
16,467 |
3,793 |
20,260 |
|||||
Equity-based compensation |
14,218 |
3,445 |
17,663 |
|||||
Depreciation |
44,748 |
18,767 |
63,515 |
|||||
Total |
95,250 |
45,018 |
140,268 |
|||||
Operating income |
$ |
72,844 |
$ |
42,519 |
$ |
115,363 |
Antero Midstream Partners LP is a limited partnership that owns, operates and develops midstream gathering and compression assets located in West Virginia, Ohio and Pennsylvania, as well as integrated water assets that primarily service Antero Resources' production located in the Appalachian Basin in West Virginia and Ohio.
This release includes "forward-looking statements" within the meaning of federal securities laws. Such forward-looking statements are subject to a number of risks and uncertainties, many of which are beyond the Partnership's control. All statements, other than historical facts included in this release, are forward-looking statements. All forward-looking statements speak only as of the date of this release. Although the Partnership believes that the plans, intentions and expectations reflected in or suggested by the forward-looking statements are reasonable, there is no assurance that these plans, intentions or expectations will be achieved. Therefore, actual outcomes and results could materially differ from what is expressed, implied or forecasted in such statements.
The Partnership cautions you that these forward-looking statements are subject to all of the risks and uncertainties, most of which are difficult to predict and many of which are beyond our control, incident to the gathering and compression and water handling business. These risks include, but are not limited to, Antero Resources' expected future growth, Antero Resources' ability to meet its drilling and development plan, commodity price volatility, inflation, environmental risks, drilling and completion and other operating risks, regulatory changes, the uncertainty inherent in projecting future rates of production, cash flow and access to capital, the timing of development expenditures, and the other risks described under "Risk Factors" in Antero Midstream's Annual Report on Form 10-K for the year ended December 31, 2014 and "Item 1A. Risk Factors" in Antero Midstream's Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2015.
For more information, contact Michael Kennedy – VP Finance, at (303) 357-6782 or [email protected].
ANTERO MIDSTREAM PARTNERS LP |
||||||
Condensed Combined Consolidated Balance Sheets |
||||||
December 31, 2014, and September 30, 2015 |
||||||
(Unaudited) |
||||||
(In thousands, except unit counts) |
||||||
December 31, |
September 30, |
|||||
2014 |
2015 |
|||||
Assets |
||||||
Current assets: |
||||||
Cash and cash equivalents |
$ |
230,192 |
$ |
17,510 |
||
Accounts receivable–affiliate |
31,563 |
42,188 |
||||
Accounts receivable–third party |
5,574 |
664 |
||||
Prepaid expenses |
518 |
62 |
||||
Total current assets |
267,847 |
60,424 |
||||
Property and equipment: |
||||||
Gathering and compressions systems |
1,180,707 |
1,431,850 |
||||
Water handling systems |
421,012 |
517,518 |
||||
Less accumulated depreciation |
(70,124) |
(134,469) |
||||
Property and equipment, net |
1,531,595 |
1,814,899 |
||||
Other assets, net |
17,168 |
7,468 |
||||
Total assets |
$ |
1,816,610 |
$ |
1,882,791 |
||
Liabilities and Partners' Capital |
||||||
Current liabilities: |
||||||
Accounts payable |
$ |
13,021 |
$ |
22,668 |
||
Accounts payable–affiliate |
1,380 |
3,560 |
||||
Accrued capital expenditures |
49,974 |
62,679 |
||||
Accrued ad valorem tax |
5,862 |
5,924 |
||||
Accrued liabilities |
9,254 |
7,919 |
||||
Other current liabilities |
357 |
131 |
||||
Total current liabilities |
79,848 |
102,881 |
||||
Long-term liabilities |
||||||
Long-term debt |
115,000 |
525,000 |
||||
Contingent acquisition consideration |
— |
174,716 |
||||
Other |
859 |
514 |
||||
Total liabilities |
195,707 |
803,111 |
||||
Contingencies |
||||||
Partners' capital: |
||||||
Common units - public (58,922,054 units issued and outstanding) |
1,090,037 |
1,334,265 |
||||
Common units - Antero (40,929,378 units issued and outstanding) |
71,665 |
45,721 |
||||
Subordinated units (75,940,957 units issued and outstanding) |
180,757 |
(300,601) |
||||
General partner |
— |
295 |
||||
Total partners' capital |
1,342,459 |
1,079,680 |
||||
Parent net investment |
278,444 |
— |
||||
Total capital |
1,620,903 |
1,079,680 |
||||
Total liabilities and partners' capital |
$ |
1,816,610 |
$ |
1,882,791 |
ANTERO MIDSTREAM PARTNERS LP |
||||||
Three Months Ended September 30, 2014, and 2015 |
||||||
Condensed Combined Consolidated Statements of Operations and Comprehensive Income |
||||||
(Unaudited) |
||||||
(In thousands, except unit counts and per unit amounts) |
||||||
2014 |
2015 |
|||||
Revenue: |
||||||
Gathering and compression–affiliate |
$ |
26,282 |
$ |
59,220 |
||
Water handling–affiliate |
42,631 |
21,819 |
||||
Gathering and compression–third party |
— |
38 |
||||
Water handling–third party |
2,671 |
627 |
||||
Total revenue |
71,584 |
81,704 |
||||
Operating expenses: |
||||||
Direct operating |
12,579 |
1,609 |
||||
General and administrative (including $2,111 and $5,284 of equity-based compensation in 2014 and 2015, respectively) |
7,643 |
13,842 |
||||
Depreciation |
14,617 |
21,561 |
||||
Total operating expenses |
34,839 |
37,012 |
||||
Operating income |
36,745 |
44,692 |
||||
Interest expense |
2,455 |
2,044 |
||||
Net income and comprehensive income |
$ |
34,290 |
$ |
42,648 |
||
Less pre-water acquisition net income attributed to parent |
(7,841) |
|||||
Less general partner's interest in net income |
(295) |
|||||
Limited partners' interest in net income |
$ |
34,512 |
||||
Net income per limited partner unit: |
||||||
Basic: |
||||||
Common units |
$ |
0.23 |
||||
Subordinated units |
$ |
0.22 |
||||
Diluted: |
||||||
Common units |
$ |
0.23 |
||||
Subordinated units |
$ |
0.22 |
||||
Weighted average number of limited partner units outstanding: |
||||||
Basic: |
||||||
Common units |
78,018,037 |
|||||
Subordinated units |
75,940,957 |
|||||
Diluted: |
||||||
Common units |
78,034,156 |
|||||
Subordinated units |
75,940,957 |
ANTERO MIDSTREAM PARTNERS LP |
||||||
Condensed Combined Consolidated Statements of Operations and Comprehensive Income |
||||||
Nine Months Ended September 30, 2014, and 2015 |
||||||
(Unaudited) |
||||||
(In thousands, except unit counts and per unit amounts) |
||||||
2014 |
2015 |
|||||
Revenue: |
||||||
Gathering and compression–affiliate |
$ |
54,978 |
$ |
168,056 |
||
Water handling–affiliate |
107,907 |
86,759 |
||||
Gathering and compression–third party |
— |
38 |
||||
Water handling–third party |
2,671 |
778 |
||||
Total revenue |
165,556 |
255,631 |
||||
Operating expenses: |
||||||
Direct operating |
32,532 |
38,830 |
||||
General and administrative (including $7,392 and $17,663 of equity-based compensation in 2014 and 2015, respectively) |
21,187 |
37,923 |
||||
Depreciation |
35,739 |
63,515 |
||||
Total operating expenses |
89,458 |
140,268 |
||||
Operating income |
76,098 |
115,363 |
||||
Interest expense |
4,121 |
5,266 |
||||
Net income and comprehensive income |
$ |
71,977 |
$ |
110,097 |
||
Less pre-water acquisition net income attributed to parent |
(40,193) |
|||||
Less general partner's interest in net income |
(295) |
|||||
Limited partners' interest in net income |
$ |
69,609 |
||||
Net income per limited partner unit: |
||||||
Basic: |
||||||
Common units |
$ |
0.46 |
||||
Subordinated units |
$ |
0.45 |
||||
Diluted: |
||||||
Common units |
$ |
0.46 |
||||
Subordinated units |
$ |
0.45 |
||||
Weighted average number of limited partner units outstanding: |
||||||
Basic: |
||||||
Common units |
76,640,925 |
|||||
Subordinated units |
75,940,957 |
|||||
Diluted: |
||||||
Common units |
76,657,439 |
|||||
Subordinated units |
75,940,957 |
ANTERO MIDSTREAM PARTNERS LP |
||||||
Condensed Combined Consolidated Statements of Cash Flows |
||||||
Nine Months Ended September 30, 2014, and 2015 |
||||||
(Unaudited) |
||||||
(In thousands) |
||||||
2014 |
2015 |
|||||
Cash flows provided by operating activities: |
||||||
Net income |
$ |
71,977 |
$ |
110,097 |
||
Adjustment to reconcile net income to net cash provided by operating activities: |
||||||
Depreciation |
35,739 |
63,515 |
||||
Equity-based compensation |
7,392 |
17,663 |
||||
Amortization of deferred financing costs |
— |
774 |
||||
Changes in assets and liabilities: |
||||||
Accounts receivable–affiliate |
(20,715) |
1,963 |
||||
Accounts receivable–third party |
(860) |
4,910 |
||||
Prepaid expenses |
(16) |
457 |
||||
Accounts payable |
1,750 |
673 |
||||
Accounts payable–affiliate |
— |
781 |
||||
Accrued ad valorem tax |
3,376 |
62 |
||||
Accrued liabilities |
3,853 |
(1,336) |
||||
Net cash provided by operating activities |
102,496 |
199,559 |
||||
Cash flows used in investing activities: |
||||||
Additions to gathering and compression systems |
(428,036) |
(282,826) |
||||
Additions to water handling systems |
(159,097) |
(53,086) |
||||
Acquired water handling assets |
— |
(28,560) |
||||
Change in working capital of affiliate related to property and equipment |
— |
40,277 |
||||
Change in other assets |
(6,761) |
10,883 |
||||
Net cash used in investing activities |
(593,894) |
(313,312) |
||||
Cash flows provided by (used in) financing activities: |
||||||
Deemed distribution from parent, net |
(5,491) |
(43,723) |
||||
Water Acquisition |
— |
(633,457) |
||||
Distributions to unitholders |
— |
(70,519) |
||||
Proceeds from issuance of common units to public, net |
— |
240,972 |
||||
Borrowings on credit facilities, net |
500,000 |
410,000 |
||||
Payments of deferred financing costs |
— |
(1,956) |
||||
Other |
(330) |
(246) |
||||
Payments of IPO related costs |
(2,781) |
— |
||||
Net cash provided by (used in) financing activities |
491,398 |
(98,929) |
||||
Net decrease in cash and cash equivalents |
— |
(212,682) |
||||
Cash and cash equivalents, beginning of period |
— |
230,192 |
||||
Cash and cash equivalents, end of period |
$ |
— |
$ |
17,510 |
||
Supplemental disclosure of cash flow information: |
||||||
Cash paid during the period for interest and commitment fees |
$ |
3,586 |
$ |
4,725 |
||
Supplemental disclosure of noncash investing activities: |
||||||
Increase in accrued capital expenditures and accounts payable for property and equipment |
$ |
76,384 |
$ |
21,962 |
The following table sets forth selected operating data for the three months ended September 30, 2014 compared to the three months ended September 30, 2015:
Three months ended September 30, |
Amount of |
Percentage |
||||||||||||||||||||
2014 |
2015 |
Increase (Decrease) |
Change |
|||||||||||||||||||
($ in thousands, except average realized fees) |
||||||||||||||||||||||
Revenue: |
||||||||||||||||||||||
Revenue - affiliate |
$ |
68,913 |
$ |
81,039 |
$ |
12,126 |
18 |
% |
||||||||||||||
Revenue - third-party |
2,671 |
665 |
(2,006) |
(75) |
% |
|||||||||||||||||
Total revenues |
71,584 |
81,704 |
10,120 |
14 |
% |
|||||||||||||||||
Operating expenses: |
||||||||||||||||||||||
Direct operating |
12,579 |
1,609 |
(10,970) |
(87) |
% |
|||||||||||||||||
General and administrative (before equity-based compensation) |
5,532 |
8,558 |
3,026 |
55 |
% |
|||||||||||||||||
Equity-based compensation expense |
2,111 |
5,284 |
3,173 |
150 |
% |
|||||||||||||||||
Depreciation |
14,617 |
21,561 |
6,944 |
48 |
% |
|||||||||||||||||
Total operating expenses |
34,839 |
37,012 |
2,173 |
6 |
% |
|||||||||||||||||
Operating income |
36,745 |
44,692 |
7,947 |
22 |
% |
|||||||||||||||||
Interest expense |
2,455 |
2,044 |
(411) |
(17) |
% |
|||||||||||||||||
Net income |
$ |
34,290 |
$ |
42,648 |
$ |
8,358 |
24 |
% |
||||||||||||||
Adjusted EBITDA |
$ |
53,473 |
$ |
71,537 |
$ |
18,064 |
34 |
% |
||||||||||||||
Operating Data: |
||||||||||||||||||||||
Gathering—low pressure (MMcf) |
48,893 |
95,471 |
46,578 |
95 |
% |
|||||||||||||||||
Gathering—high pressure (MMcf) |
48,877 |
111,896 |
63,019 |
129 |
% |
|||||||||||||||||
Compression (MMcf) |
10,715 |
40,063 |
29,348 |
274 |
% |
|||||||||||||||||
Condensate gathering (MBbl) |
108 |
263 |
155 |
144 |
% |
|||||||||||||||||
Fresh water distribution (MBbl) |
12,865 |
6,168 |
(6,697) |
(52) |
% |
|||||||||||||||||
Wells serviced by water distribution |
53 |
28 |
(25) |
(47) |
% |
|||||||||||||||||
Gathering—low pressure (MMcf/d) |
531 |
1,038 |
507 |
95 |
% |
|||||||||||||||||
Gathering—high pressure (MMcf/d) |
531 |
1,216 |
685 |
129 |
% |
|||||||||||||||||
Compression (MMcf/d) |
116 |
435 |
319 |
275 |
% |
|||||||||||||||||
Condensate gathering (MBbl/d) |
1 |
3 |
2 |
200 |
% |
|||||||||||||||||
Fresh water distribution (MBbl/d) |
140 |
67 |
(73) |
(52) |
% |
|||||||||||||||||
Average realized fees: |
||||||||||||||||||||||
Average gathering—low pressure fee ($/Mcf) |
$ |
0.31 |
$ |
0.31 |
$ |
0.00 |
2 |
% |
||||||||||||||
Average gathering—high pressure fee - affiliate ($/Mcf) |
$ |
0.18 |
$ |
0.19 |
$ |
0.01 |
2 |
% |
||||||||||||||
Average compression fee ($/Mcf) |
$ |
0.18 |
$ |
0.19 |
$ |
0.01 |
2 |
% |
||||||||||||||
Average gathering—condensate fee ($/Bbl) |
$ |
4.08 |
$ |
4.16 |
$ |
0.08 |
2 |
% |
||||||||||||||
Average fresh water distribution fee - affiliate ($/Bbl) |
$ |
3.56 |
$ |
3.62 |
$ |
0.06 |
2 |
% |
||||||||||||||
Average fresh water distribution fee - third party ($/Bbl) |
$ |
3.00 |
$ |
4.75 |
$ |
1.75 |
58 |
% |
||||||||||||||
The following table sets forth selected operating data for the nine months ended September 30, 2014 compared to the nine months ended September 30, 2015:
Amount of |
||||||||||||
Nine months ended September 30, |
Increase |
Percentage |
||||||||||
2014 |
2015 |
(Decrease) |
Change |
|||||||||
($ in thousands, except average realized fees) |
||||||||||||
Revenue: |
||||||||||||
Revenue - affiliate |
$ |
162,885 |
$ |
254,815 |
$ |
91,930 |
56 |
% |
||||
Revenue - third-party |
2,671 |
816 |
(1,855) |
(69) |
% |
|||||||
Total revenue |
165,556 |
255,631 |
90,075 |
54 |
% |
|||||||
Operating expenses: |
||||||||||||
Direct operating |
32,532 |
38,830 |
6,298 |
19 |
% |
|||||||
General and administrative (before equity-based compensation) |
13,795 |
20,260 |
6,465 |
47 |
% |
|||||||
Equity-based compensation expense |
7,392 |
17,663 |
10,271 |
139 |
% |
|||||||
Depreciation |
35,739 |
63,515 |
27,776 |
78 |
% |
|||||||
Total operating expenses |
89,458 |
140,268 |
50,810 |
57 |
% |
|||||||
Operating income |
76,098 |
115,363 |
39,265 |
52 |
% |
|||||||
Interest expense |
4,121 |
5,266 |
1,145 |
28 |
% |
|||||||
Net income |
$ |
71,977 |
$ |
110,097 |
$ |
38,120 |
53 |
% |
||||
Adjusted EBITDA |
$ |
119,229 |
$ |
196,541 |
$ |
77,312 |
65 |
% |
||||
Operating Data: |
||||||||||||
Gathering—low pressure (MMcf) |
113,828 |
267,442 |
153,614 |
135 |
% |
|||||||
Gathering—high pressure (MMcf) |
84,401 |
322,930 |
238,529 |
284 |
% |
|||||||
Compression (MMcf) |
17,710 |
113,583 |
95,873 |
541 |
% |
|||||||
Condensate gathering (MBbl) |
375 |
751 |
376 |
100 |
% |
|||||||
Fresh water distribution (MBbl) |
31,201 |
24,034 |
(7,167) |
(23) |
% |
|||||||
Wells serviced by water distribution |
137 |
89 |
(48) |
(35) |
% |
|||||||
Gathering—low pressure (MMcf/d) |
417 |
980 |
563 |
135 |
% |
|||||||
Gathering—high pressure (MMcf/d) |
309 |
1,183 |
874 |
283 |
% |
|||||||
Compression (MMcf/d) |
65 |
416 |
351 |
540 |
% |
|||||||
Condensate gathering (MBbl/d) |
1 |
3 |
2 |
200 |
% |
|||||||
Fresh water distribution (MBbl/d) |
114 |
88 |
(26) |
(23) |
% |
|||||||
Average realized fees: |
||||||||||||
Average gathering—low pressure fee ($/Mcf) |
$ |
0.31 |
$ |
0.31 |
$ |
0.00 |
2 |
% |
||||
Average gathering—high pressure fee ($/Mcf) |
$ |
0.18 |
$ |
0.19 |
$ |
0.01 |
2 |
% |
||||
Average compression fee ($/Mcf) |
$ |
0.18 |
$ |
0.19 |
$ |
0.01 |
2 |
% |
||||
Average gathering—condensate fee ($/Bbl) |
$ |
4.08 |
$ |
4.16 |
$ |
0.08 |
2 |
% |
||||
Average fresh water distribution fee - affiliate ($/Bbl) |
$ |
3.56 |
$ |
3.63 |
$ |
0.07 |
2 |
% |
||||
Average fresh water distribution fee - third party ($/Bbl) |
$ |
3.00 |
$ |
4.75 |
$ |
1.75 |
58 |
% |
Logo - http://photos.prnewswire.com/prnh/20141209/163435LOGO
SOURCE Antero Midstream Partners LP
Share this article