- Reported fourth-quarter 2023 Net income attributable to limited partners of $281.6 million, generating fourth-quarter Adjusted EBITDA(1) of $570.7 million.
- Reported full-year 2023 Net income attributable to limited partners of $998.5 million, generating full-year Adjusted EBITDA(1) of $2.069 billion, and exceeding the revised full-year 2023 Adjusted EBITDA range of $1.950 billion to $2.050 billion.
- Reported fourth-quarter 2023 Cash flows provided by operating activities of $473.3 million, generating fourth-quarter Free cash flow(1) of $282.0 million.
- Reported full-year 2023 Cash flows provided by operating activities of $1.661 billion, generating full-year Free cash flow(1) of $964.2 million, and falling within the full-year 2023 Free cash flow guidance range of $900.0 million to $1.000 billion.
- Announced a fourth-quarter Base Distribution of $0.575 per unit, which is consistent with the third-quarter Base Distribution, or $2.30 on an annualized basis.
HOUSTON, Feb. 21, 2024 /PRNewswire/ — Today Western Midstream Partners, LP (NYSE: WES) (“WES” or the “Partnership”) announced fourth-quarter and full-year 2023 financial and operating results. Net income (loss) attributable to limited partners for the fourth quarter of 2023 totaled $281.6 million, or $0.74 per common unit (diluted), with fourth-quarter 2023 Adjusted EBITDA(1) totaling $570.7 million. Fourth-quarter Adjusted EBITDA(1) includes approximately $20.4 million of positive revenue recognition adjustments associated with our cost-of-service agreements in South Texas and on our DJ Basin oil system. Fourth-quarter 2023 Cash flows provided by operating activities totaled $473.3 million, and fourth-quarter 2023 Free cash flow(1) totaled $282.0 million.
Net income (loss) attributable to limited partners for full-year 2023 totaled $998.5 million, or $2.60 per common unit (diluted), with full-year 2023 Adjusted EBITDA(1) totaling $2.069 billion. Full-year 2023 Cash flows provided by operating activities totaled $1.661 billion, and full-year 2023 Free cash flow(1) totaled $964.2 million.
FOURTH-QUARTER AND FULL-YEAR 2023 HIGHLIGHTS
- Achieved record annual natural-gas throughput of 4.4 Bcf/d, representing a 5-percent year-over-year increase(2), in-line with our revised 2023 expectations of mid-single-digits growth.
- Gathered record annual crude-oil and NGLs throughput of 652 MBbls/d, representing a 7-percent year-over-year increase(3), exceeding our 2023 expectations of low-single-digits growth.
- Gathered record annual produced-water throughput of 1,009 MBbls/d, representing a 21-percent year-over-year increase, exceeding our revised 2023 expectations of upper-teens growth.
- Achieved year-over-year throughput growth across all products in the Delaware Basin of 11-percent, 8-percent, and 21-percent, for natural gas, crude oil and NGLs, and produced water, respectively.
- Sanctioned the 250 MMcf/d North Loving processing plant in May 2023, and materially progressed construction of the 300 MMcf/d Mentone III processing train, both of which are underpinned by commercial agreements containing either acreage dedications or significant minimum-volume commitments.
- Announced and closed the acquisition of Meritage Midstream Services II, LLC (“Meritage”), expanding WES’s position to the largest gathering and processing footprint in the Powder River Basin.
- Executed on our capital return framework by returning $978.4 million in distributions, inclusive of two Base Distribution increases and the payment of our first Enhanced Distribution, and $134.6 million in unit repurchases, which represents approximately 15-percent of WES’s unaffected common unit count since becoming a standalone entity in early 2020.
- Obtained full investment-grade ratings in May 2023 and raised $1.350 billion through two bond offerings to partially fund the Meritage acquisition, refinance existing borrowings, and enhance the partnership’s overall liquidity.
On February 13, 2024, WES paid its fourth-quarter 2023 per-unit Base Distribution of $0.575, consistent with the Partnership’s third-quarter Base Distribution. Fourth-quarter and full-year 2023 Free cash flow(1) after distributions totaled $58.6 million and negative $14.2 million, respectively. Fourth-quarter and full-year 2023 capital expenditures(4) totaled $180.7 million and $739.1 million, respectively.
Fourth-quarter 2023 natural-gas throughput(5) averaged 4.9 Bcf/d, representing a 9-percent sequential-quarter increase(2). Fourth-quarter 2023 throughput for crude-oil and NGLs assets(5) averaged 702 MBbls/d, representing a 5-percent sequential-quarter increase(3). Fourth-quarter 2023 throughput for produced-water assets(5) averaged 1,054 MBbls/d, representing a 2-percent sequential-quarter decrease.
Full-year 2023 natural-gas throughput(5) averaged 4.4 Bcf/d, representing a 5-percent year-over-year increase(2). Full-year 2023 throughput for crude-oil and NGLs assets(5) averaged 652 MBbls/d, representing a 7-percent year-over-year increase(3). Full-year 2023 throughput for produced-water assets(5) averaged 1,009 MBbls/d, representing a 21-percent year-over-year increase.
“2023 was a successful, pivotal year for WES as we achieved operated throughput growth of approximately 7-percent, 5-percent, and 21-percent for natural gas, crude-oil and NGLs, and produced water, respectively. We also continued to diversify our asset and customer base through accretive M&A in the Powder River Basin, all while returning $1.113 billion to unitholders through our capital-return framework. Our ability to successfully capture significant Delaware Basin throughput growth, efficiently expand our asset footprint, and maintain cost and capital discipline, positions WES to enter 2024 on solid financial footing with significant operational tailwinds,” said Michael Ure, President and Chief Executive Officer.
“Focusing on the Delaware Basin, this was an extremely successful year for WES as throughput increased across all three products resulting in record annual throughput from the basin for our partnership. We also extended the duration of our agreements and our firm-processing commitments with Occidental through 2035 and continued to diversify our customer base in the basin by adding 12 new third-party customers across our natural-gas and produced-water businesses. These accomplishments have resulted in meaningful growth and have helped WES grow its natural-gas volumes at a rate more than double the rate of throughput growth in the basin since early 2021. Our commercial successes were the primary drivers behind the sanctioning of both Mentone III and the North Loving plant, which together will increase our total operated processing capacity in the basin by 34-percent compared to year-end 2023 and maintain WES’s position as one of the top natural-gas processors in the Delaware Basin. In addition to advancing our strong Delaware Basin position, we remained focused on growing the entirety of our business. Our expansion in the Powder River Basin and volume growth expectations in the DJ Basin place our partnership in a position of strength as we enter 2024,” Mr. Ure continued.
“Additionally, concurrent with this release, we are announcing that we have entered into a series of agreements to sell WES’s equity interests in multiple non-core assets for aggregate proceeds of $790.0 million and for an aggregate multiple of approximately 9.6 times 2023 Adjusted EBITDA. These divestitures are in line with our strategy of divesting non-core, non-operated assets and redeploying that capital into our operated asset base with the goal of driving operational efficiencies alongside throughput growth and creating incremental value for our unitholders,” concluded Mr. Ure.
CONFERENCE CALL TOMORROW AT 1:00 P.M. CT
WES will host a conference call on Thursday, February 22, 2024, at 1:00 p.m. Central Time (2:00 p.m. Eastern Time) to discuss its fourth-quarter and full-year 2023 results. 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 small number of phone lines are available for analysts; individuals should dial 888-390-0546 (Domestic) or 617-892-4906 (International) ten to fifteen minutes before the scheduled conference call time. A replay of the live audio webcast can be accessed on the Partnership’s website at www.westernmidstream.com for one year after the call.
For additional details on WES’s financial and operational performance, please refer to the earnings slides and updated investor presentation available at www.westernmidstream.com.
FILING OF ANNUAL REPORT ON FORM 10-K
Today WES announced the filing of its Annual Report on Form 10-K for the fiscal year ended December 31, 2023, with the Securities and Exchange Commission. A copy of the report is available for viewing and downloading on the Western Midstream website at www.westernmidstream.com. Unitholders may request hard copies of the report, which contains WES’s audited financial statements, free of charge, by emailing [email protected], or by submitting a written request to Western Midstream Partners, LP at the following address: 9950 Woodloch Forest Drive, Suite 2800, The Woodlands, TX 77380, Attention: Western Midstream Investor Relations.
ABOUT WESTERN MIDSTREAM
Western Midstream Partners, LP (“WES”) is a master limited partnership formed to develop, acquire, own, and operate midstream assets. With midstream assets located in Texas, New Mexico, Colorado, Utah, and Wyoming, 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 its customers. In its capacity as a natural-gas processor, WES also buys and sells natural gas, natural-gas liquids, and condensate on behalf of itself and its customers under certain gas processing contracts. A substantial majority of WES’s cash flows are protected from direct exposure to commodity price volatility through fee-based contracts.
For more information about WES, 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 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 our ability to meet financial guidance or distribution expectations; our 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 successful closing of the divestitures noted above; our 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 filed with the Securities and Exchange Commission and other public filings and press releases. WES undertakes no obligation to publicly update or revise any forward-looking statements.
|
_____________________________________________________________ |
||||
|
(1) |
Please see the definitions of the Partnership’s non-GAAP measures at the end of this release and reconciliation of GAAP to non-GAAP measures. |
|||
|
(2) |
For the quarter- and year-ended December 31, 2023, includes an average of 331 MMcf/d and 83 MMcf/d, respectively, of throughput associated with the Meritage acquisition in the fourth quarter of 2023. |
|||
|
(3) |
For the quarter- and year-ended December 31, 2022, excludes an average of 27 MBbls/d and 65 MBbls/d, respectively, of throughput associated with the sale of Cactus II in the fourth quarter of 2022. For the quarter and year-ended December 31, 2023, includes an average of 20 MBbls/d and 5 MBbls/d, respectively, of throughput associated with the Meritage acquisition in the fourth quarter of 2023. |
|||
|
(4) |
Accrual-based, includes equity investments, excludes capitalized interest, and excludes capital expenditures associated with the 25% third-party interest in Chipeta. |
|||
|
(5) |
Represents total throughput attributable to WES, which excludes (i) the 2.0% limited partner interest in WES Operating owned by an Occidental subsidiary and (ii) for natural-gas throughput, the 25% third-party interest in Chipeta, which collectively represent WES’s noncontrolling interests. |
|||
WESTERN MIDSTREAM CONTACTS
Daniel Jenkins
Director, Investor Relations
[email protected]
866.512.3523
Rhianna Disch
Manager, Investor Relations
[email protected]
866.512.3523
|
Western Midstream Partners, LP |
||||||||
|
Three Months Ended |
Year Ended |
|||||||
|
thousands except per-unit amounts |
2023 |
2022 |
2023 |
2022 |
||||
|
Revenues and other |
||||||||
|
Service revenues – fee based |
$ |
763,837 |
$ |
647,948 |
$ |
2,768,757 |
$ |
2,602,053 |
|
Service revenues – product based |
49,515 |
46,971 |
191,727 |
249,692 |
||||
|
Product sales |
44,688 |
84,268 |
145,024 |
399,023 |
||||
|
Other |
168 |
250 |
968 |
953 |
||||
|
Total revenues and other |
858,208 |
779,437 |
3,106,476 |
3,251,721 |
||||
|
Equity income, net – related parties |
36,120 |
44,095 |
152,959 |
183,483 |
||||
|
Operating expenses |
||||||||
|
Cost of product |
40,803 |
92,663 |
164,598 |
420,900 |
||||
|
Operation and maintenance |
200,426 |
166,923 |
762,530 |
654,566 |
||||
|
General and administrative |
73,060 |
49,382 |
232,632 |
194,017 |
||||
|
Property and other taxes |
16,497 |
18,065 |
56,458 |
78,559 |
||||
|
Depreciation and amortization |
165,187 |
151,910 |
600,668 |
582,365 |
||||
|
Long-lived asset and other impairments |
4 |
20,491 |
52,884 |
20,585 |
||||
|
Total operating expenses |
495,977 |
499,434 |
1,869,770 |
1,950,992 |
||||
|
Gain (loss) on divestiture and other, net |
(6,434) |
104,560 |
(10,102) |
103,676 |
||||
|
Operating income (loss) |
391,917 |
428,658 |
1,379,563 |
1,587,888 |
||||
|
Interest expense |
(97,622) |
(84,606) |
(348,228) |
(333,939) |
||||
|
Gain (loss) on early extinguishment of debt |
— |
— |
15,378 |
91 |
||||
|
Other income (expense), net |
2,862 |
1,486 |
5,679 |
1,603 |
||||
|
Income (loss) before income taxes |
297,157 |
345,538 |
1,052,392 |
1,255,643 |
||||
|
Income tax expense (benefit) |
1,405 |
504 |
4,385 |
4,187 |
||||
|
Net income (loss) |
295,752 |
345,034 |
1,048,007 |
1,251,456 |
||||
|
Net income (loss) attributable to noncontrolling interests |
7,398 |
8,710 |
25,791 |
34,353 |
||||
|
Net income (loss) attributable to Western Midstream Partners, |
$ |
288,354 |
$ |
336,324 |
$ |
1,022,216 |
$ |
1,217,103 |
|
Limited partners’ interest in net income (loss): |
||||||||
|
Net income (loss) attributable to Western Midstream Partners, LP |
$ |
288,354 |
$ |
336,324 |
$ |
1,022,216 |
$ |
1,217,103 |
|
General partner interest in net (income) loss |
(6,724) |
(7,747) |
(23,684) |
(27,541) |
||||
|
Limited partners’ interest in net income (loss) |
$ |
281,630 |
$ |
328,577 |
$ |
998,532 |
$ |
1,189,562 |
|
Net income (loss) per common unit – basic |
$ |
0.74 |
$ |
0.85 |
$ |
2.61 |
$ |
3.01 |
|
Net income (loss) per common unit – diluted |
$ |
0.74 |
$ |
0.85 |
$ |
2.60 |
$ |
3.00 |
|
Weighted-average common units outstanding – basic |
379,517 |
384,885 |
383,028 |
394,951 |
||||
|
Weighted-average common units outstanding – diluted |
381,140 |
386,482 |
384,408 |
396,236 |
||||
|
Western Midstream Partners, LP |
||||
|
December 31, |
||||
|
thousands except number of units |
2023 |
2022 |
||
|
Total current assets |
$ |
992,410 |
$ |
900,425 |
|
Net property, plant, and equipment |
9,655,016 |
8,541,600 |
||
|
Other assets |
1,824,181 |
1,829,603 |
||
|
Total assets |
$ |
12,471,607 |
$ |
11,271,628 |
|
Total current liabilities |
$ |
1,304,056 |
$ |
903,857 |
|
Long-term debt |
7,283,556 |
6,569,582 |
||
|
Asset retirement obligations |
359,185 |
290,021 |
||
|
Other liabilities |
495,680 |
400,053 |
||
|
Total liabilities |
9,442,477 |
8,163,513 |
||
|
Equity and partners’ capital |
||||
|
Common units (379,519,983 and 384,070,984 units issued and outstanding at December 31, |
2,894,231 |
2,969,604 |
||
|
General partner units (9,060,641 units issued and outstanding at December 31, 2023 and |
3,193 |
2,105 |
||
|
Noncontrolling interests |
131,706 |
136,406 |
||
|
Total liabilities, equity, and partners’ capital |
$ |
12,471,607 |
$ |
11,271,628 |
|
Western Midstream Partners, LP |
||||
|
Year Ended |
||||
|
thousands |
2023 |
2022 |
||
|
Cash flows from operating activities |
||||
|
Net income (loss) |
$ |
1,048,007 |
$ |
1,251,456 |
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities and |
||||
|
Depreciation and amortization |
600,668 |
582,365 |
||
|
Long-lived asset and other impairments |
52,884 |
20,585 |
||
|
(Gain) loss on divestiture and other, net |
10,102 |
(103,676) |
||
|
(Gain) loss on early extinguishment of debt |
(15,378) |
(91) |
||
|
Change in other items, net |
(34,949) |
(49,213) |
||
|
Net cash provided by operating activities |
$ |
1,661,334 |
$ |
1,701,426 |
|
Cash flows from investing activities |
||||
|
Capital expenditures |
$ |
(735,080) |
$ |
(487,228) |
|
Acquisitions from third parties |
(877,746) |
(40,127) |
||
|
Contributions to equity investments – related parties |
(1,153) |
(9,632) |
||
|
Distributions from equity investments in excess of cumulative earnings – related parties |
39,104 |
63,897 |
||
|
Proceeds from the sale of assets to related parties |
— |
200 |
||
|
Proceeds from the sale of assets to third parties |
(87) |
264,121 |
||
|
(Increase) decrease in materials and supplies inventory and other |
(32,329) |
(9,468) |
||
|
Net cash used in investing activities |
$ |
(1,607,291) |
$ |
(218,237) |
|
Cash flows from financing activities |
||||
|
Borrowings, net of debt issuance costs |
$ |
2,448,733 |
$ |
1,389,010 |
|
Repayments of debt |
(1,967,928) |
(1,518,548) |
||
|
Commercial paper borrowings (repayments), net |
609,916 |
— |
||
|
Increase (decrease) in outstanding checks |
3,516 |
2,206 |
||
|
Distributions to Partnership unitholders |
(978,430) |
(735,755) |
||
|
Distributions to Chipeta noncontrolling interest owner |
(7,641) |
(10,736) |
||
|
Distributions to noncontrolling interest owner of WES Operating |
(22,850) |
(24,898) |
||
|
Net contributions from (distributions to) related parties |
— |
1,423 |
||
|
Unit repurchases |
(134,602) |
(487,590) |
||
|
Other |
(18,626) |
(13,644) |
||
|
Net cash provided by (used in) financing activities |
$ |
(67,912) |
$ |
(1,398,532) |
|
Net increase (decrease) in cash and cash equivalents |
$ |
(13,869) |
$ |
84,657 |
|
Cash and cash equivalents at beginning of period |
286,656 |
201,999 |
||
|
Cash and cash equivalents at end of period |
$ |
272,787 |
$ |
286,656 |
Western Midstream Partners, LP
RECONCILIATION OF GAAP TO NON-GAAP MEASURES
WES defines Adjusted gross margin attributable to Western Midstream Partners, LP (“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 interest owners’ proportionate share of revenues and cost of product.
WES defines Adjusted EBITDA as net income (loss), plus (i) distributions from equity investments, (ii) non-cash equity-based compensation expense, (iii) interest expense, (iv) income tax expense, (v) depreciation and amortization, (vi) impairments, and (vii) other expense (including lower of cost or market inventory adjustments recorded in cost of product), less (i) gain (loss) on divestiture and other, net, (ii) gain (loss) on early extinguishment of debt, (iii) income from equity investments, (iv) interest income, (v) income tax benefit, (vi) other income, and (vii) the noncontrolling interest owners’ proportionate share of revenues and expenses.
WES defines Free cash flow as net cash provided by operating activities less total capital expenditures and contributions to equity investments, plus distributions from equity investments in excess of cumulative earnings. Management considers Free cash flow an appropriate metric for assessing capital discipline, cost efficiency, and balance-sheet strength. Although Free cash flow is the metric used to assess WES’s ability to make distributions to unitholders, this measure should not be viewed as indicative of the actual amount of cash that is available for distributions or planned for distributions for a given period. Instead, Free cash flow should be considered indicative of the amount of cash that is available for distributions, debt repayments, and other general partnership purposes.
Below are reconciliations of (i) gross margin (GAAP) to Adjusted gross margin (non-GAAP), (ii) net income (loss) (GAAP) and net cash provided by operating activities (GAAP) to Adjusted EBITDA (non-GAAP), and (iii) net cash provided by operating activities (GAAP) to Free cash flow (non-GAAP), as required under Regulation G of the Securities Exchange Act of 1934. Management believes that Adjusted gross margin, Adjusted EBITDA, and Free cash flow are widely accepted financial indicators of WES’s financial performance compared to other publicly traded partnerships and are useful in assessing WES’s ability to incur and service debt, fund capital expenditures, and make distributions. Adjusted gross margin, Adjusted EBITDA, and Free cash flow as defined by WES, may not be comparable to similarly titled measures used by other companies. Therefore, WES’s Adjusted gross margin, Adjusted EBITDA, and Free cash flow should be considered in conjunction with net income (loss) attributable to Western Midstream Partners, LP and other applicable performance measures, such as gross margin or cash flows provided by operating activities.
|
Western Midstream Partners, LP |
||||||||
|
Adjusted Gross Margin |
||||||||
|
Three Months Ended |
Year Ended |
|||||||
|
thousands |
December 31, |
September 30, |
December 31, |
December 31, |
||||
|
Reconciliation of Gross margin to Adjusted gross |
||||||||
|
Total revenues and other |
$ 858,208 |
$ 776,013 |
$ 3,106,476 |
$ 3,251,721 |
||||
|
Less: |
||||||||
|
Cost of product |
40,803 |
27,590 |
164,598 |
420,900 |
||||
|
Depreciation and amortization |
165,187 |
147,363 |
600,668 |
582,365 |
||||
|
Gross margin |
652,218 |
601,060 |
2,341,210 |
2,248,456 |
||||
|
Add: |
||||||||
|
Distributions from equity investments |
46,661 |
41,562 |
194,273 |
250,050 |
||||
|
Depreciation and amortization |
165,187 |
147,363 |
600,668 |
582,365 |
||||
|
Less: |
||||||||
|
Reimbursed electricity-related charges recorded as |
25,273 |
29,981 |
102,109 |
81,764 |
||||
|
Adjusted gross margin attributable to noncontrolling |
19,412 |
18,095 |
70,195 |
73,632 |
||||
|
Adjusted gross margin |
$ 819,381 |
$ 741,909 |
$ 2,963,847 |
$ 2,925,475 |
||||
|
Gross margin |
||||||||
|
Gross margin for natural–gas assets (2) |
$ 484,688 |
$ 450,130 |
$ 1,738,125 |
$ 1,676,732 |
||||
|
Gross margin for crude–oil and NGLs assets (2) |
103,228 |
87,911 |
368,444 |
346,406 |
||||
|
Gross margin for produced–water assets (2) |
70,509 |
70,353 |
259,541 |
245,274 |
||||
|
Adjusted gross margin |
||||||||
|
Adjusted gross margin for natural-gas assets |
$ 579,278 |
$ 518,765 |
$ 2,067,528 |
$ 2,031,600 |
||||
|
Adjusted gross margin for crude-oil and NGLs assets |
157,048 |
139,430 |
589,091 |
607,769 |
||||
|
Adjusted gross margin for produced-water assets |
83,055 |
83,714 |
307,228 |
286,106 |
||||
|
(1) |
For all periods presented, includes (i) the 25% third-party interest in Chipeta and (ii) the 2.0% limited partner interest in WES Operating |
|||
|
(2) |
Excludes corporate-level depreciation and amortization. |
|
Western Midstream Partners, LP |
||||||||
|
Adjusted EBITDA |
||||||||
|
Three Months Ended |
Year Ended |
|||||||
|
thousands |
December 31, |
September 30, |
December 31, |
December 31, |
||||
|
Reconciliation of Net income (loss) to Adjusted |
||||||||
|
Net income (loss) |
$ 295,752 |
$ 284,398 |
$ 1,048,007 |
$ 1,251,456 |
||||
|
Add: |
||||||||
|
Distributions from equity investments |
46,661 |
41,562 |
194,273 |
250,050 |
||||
|
Non-cash equity-based compensation expense |
9,970 |
7,171 |
32,005 |
27,783 |
||||
|
Interest expense |
97,622 |
82,754 |
348,228 |
333,939 |
||||
|
Income tax expense |
1,405 |
905 |
4,385 |
4,187 |
||||
|
Depreciation and amortization |
165,187 |
147,363 |
600,668 |
582,365 |
||||
|
Impairments |
4 |
245 |
52,884 |
20,585 |
||||
|
Other expense |
71 |
1,269 |
1,739 |
555 |
||||
|
Less: |
||||||||
|
Gain (loss) on divestiture and other, net |
(6,434) |
(1,480) |
(10,102) |
103,676 |
||||
|
Gain (loss) on early extinguishment of debt |
— |
8,565 |
15,378 |
91 |
||||
|
Equity income, net – related parties |
36,120 |
35,494 |
152,959 |
183,483 |
||||
|
Other income |
2,862 |
27 |
6,976 |
1,648 |
||||
|
Adjusted EBITDA attributable to noncontrolling |
13,459 |
12,134 |
48,345 |
54,049 |
||||
|
Adjusted EBITDA |
$ 570,665 |
$ 510,927 |
$ 2,068,633 |
$ 2,127,973 |
||||
|
Reconciliation of Net cash provided by operating |
||||||||
|
Net cash provided by operating activities |
$ 473,300 |
$ 394,787 |
$ 1,661,334 |
$ 1,701,426 |
||||
|
Interest (income) expense, net |
97,622 |
82,754 |
348,228 |
333,939 |
||||
|
Accretion and amortization of long-term obligations, net |
(2,174) |
(1,882) |
(8,151) |
(7,142) |
||||
|
Current income tax expense (benefit) |
1,315 |
806 |
3,341 |
2,188 |
||||
|
Other (income) expense, net |
(2,862) |
1,270 |
(5,679) |
(1,603) |
||||
|
Distributions from equity investments in excess of |
7,389 |
8,536 |
39,104 |
63,897 |
||||
|
Changes in assets and liabilities: |
||||||||
|
Accounts receivable, net |
17,773 |
60,614 |
78,346 |
116,296 |
||||
|
Accounts and imbalance payables and accrued |
(19,021) |
(12,535) |
68,019 |
7,812 |
||||
|
Other items, net |
10,782 |
(11,289) |
(67,564) |
(34,791) |
||||
|
Adjusted EBITDA attributable to noncontrolling |
(13,459) |
(12,134) |
(48,345) |
(54,049) |
||||
|
Adjusted EBITDA |
$ 570,665 |
$ 510,927 |
$ 2,068,633 |
$ 2,127,973 |
||||
|
Cash flow information |
||||||||
|
Net cash provided by operating activities |
$ 473,300 |
$ 394,787 |
$ 1,661,334 |
$ 1,701,426 |
||||
|
Net cash used in investing activities |
(1,068,707) |
(207,916) |
(1,607,291) |
(218,237) |
||||
|
Net cash provided by (used in) financing activities |
378,700 |
88,670 |
(67,912) |
(1,398,532) |
||||
|
(1) |
For all periods presented, includes (i) the 25% third-party interest in Chipeta and (ii) the 2.0% limited partner interest in WES Operating |
|
Western Midstream Partners, LP |
||||||||
|
Free Cash Flow |
||||||||
|
Three Months Ended |
Year Ended |
|||||||
|
thousands |
December 31, |
September 30, |
December 31, |
December 31, |
||||
|
Reconciliation of Net cash provided by operating |
||||||||
|
Net cash provided by operating activities |
$ 473,300 |
$ 394,787 |
$ 1,661,334 |
$ 1,701,426 |
||||
|
Less: |
||||||||
|
Capital expenditures |
198,653 |
201,857 |
735,080 |
487,228 |
||||
|
Contributions to equity investments – related parties |
— |
1,021 |
1,153 |
9,632 |
||||
|
Add: |
||||||||
|
Distributions from equity investments in excess of |
7,389 |
8,536 |
39,104 |
63,897 |
||||
|
Free cash flow |
$ 282,036 |
$ 200,445 |
$ 964,205 |
$ 1,268,463 |
||||
|
Cash flow information |
||||||||
|
Net cash provided by operating activities |
$ 473,300 |
$ 394,787 |
$ 1,661,334 |
$ 1,701,426 |
||||
|
Net cash used in investing activities |
(1,068,707) |
(207,916) |
(1,607,291) |
(218,237) |
||||
|
Net cash provided by (used in) financing activities |
378,700 |
88,670 |
(67,912) |
(1,398,532) |
||||
|
Western Midstream Partners, LP |
||||||||
|
Three Months Ended |
Year Ended |
|||||||
|
December 31, |
September 30, |
December 31, |
December 31, |
|||||
|
Throughput for natural-gas assets (MMcf/d) |
||||||||
|
Gathering, treating, and transportation |
516 |
457 |
435 |
409 |
||||
|
Processing |
4,043 |
3,699 |
3,692 |
3,474 |
||||
|
Equity investments (1) |
489 |
495 |
466 |
483 |
||||
|
Total throughput |
5,048 |
4,651 |
4,593 |
4,366 |
||||
|
Throughput attributable to noncontrolling interests (2) |
172 |
167 |
161 |
156 |
||||
|
Total throughput attributable to WES for natural-gas |
4,876 |
4,484 |
4,432 |
4,210 |
||||
|
Throughput for crude-oil and NGLs assets (MBbls/d) |
||||||||
|
Gathering, treating, and transportation |
368 |
334 |
332 |
317 |
||||
|
Equity investments (1) |
347 |
347 |
333 |
373 |
||||
|
Total throughput |
715 |
681 |
665 |
690 |
||||
|
Throughput attributable to noncontrolling interests (2) |
13 |
14 |
13 |
14 |
||||
|
Total throughput attributable to WES for crude-oil and |
702 |
667 |
652 |
676 |
||||
|
Throughput for produced-water assets (MBbls/d) |
||||||||
|
Gathering and disposal |
1,076 |
1,101 |
1,029 |
853 |
||||
|
Throughput attributable to noncontrolling interests (2) |
22 |
22 |
20 |
17 |
||||
|
Total throughput attributable to WES for produced- |
1,054 |
1,079 |
1,009 |
836 |
||||
|
Per–Mcf Gross margin for natural–gas assets (3) |
$ 1.04 |
$ 1.05 |
$ 1.04 |
$ 1.05 |
||||
|
Per–Bbl Gross margin for crude–oil and NGLs assets (3) |
1.57 |
1.40 |
1.52 |
1.38 |
||||
|
Per–Bbl Gross margin for produced–water assets (3) |
0.71 |
0.69 |
0.69 |
0.79 |
||||
|
Per-Mcf Adjusted gross margin for natural-gas assets (4) |
$ 1.29 |
$ 1.26 |
$ 1.28 |
$ 1.32 |
||||
|
Per-Bbl Adjusted gross margin for crude-oil and NGLs |
2.43 |
2.27 |
2.48 |
2.46 |
||||
|
Per-Bbl Adjusted gross margin for produced-water assets |
0.86 |
0.84 |
0.83 |
0.94 |
||||
|
(1) |
Represents our share of average throughput for investments accounted for under the equity method of accounting. |
|
(2) |
For all periods presented, includes (i) the 2.0% limited partner interest in WES Operating owned by an Occidental subsidiary and (ii) for |
|
(3) |
Average for period. Calculated as Gross margin for natural–gas assets, crude–oil and NGLs assets, or produced–water assets, divided by the |
|
(4) |
Average for period. Calculated as Adjusted gross margin for natural–gas assets, crude–oil and NGLs assets, or produced–water assets, divided |
|
Western Midstream Partners, LP |
||||||||||||
|
Three Months Ended |
Year Ended |
|||||||||||
|
December 31, |
September 30, |
Inc/ (Dec) |
December 31, |
December 31, |
Inc/ (Dec) |
|||||||
|
Throughput for natural-gas assets (MMcf/d) |
||||||||||||
|
Operated |
||||||||||||
|
Delaware Basin |
1,704 |
1,674 |
2 % |
1,635 |
1,470 |
11 % |
||||||
|
DJ Basin |
1,341 |
1,331 |
1 % |
1,322 |
1,331 |
(1) % |
||||||
|
Powder River Basin |
369 |
40 |
NM |
120 |
33 |
NM |
||||||
|
Other |
998 |
990 |
1 % |
930 |
914 |
2 % |
||||||
|
Total operated throughput for natural- |
4,412 |
4,035 |
9 % |
4,007 |
3,748 |
7 % |
||||||
|
Non-operated |
||||||||||||
|
Equity investments |
489 |
495 |
(1) % |
466 |
483 |
(4) % |
||||||
|
Other |
147 |
121 |
21 % |
120 |
135 |
(11) % |
||||||
|
Total non-operated throughput for |
636 |
616 |
3 % |
586 |
618 |
(5) % |
||||||
|
Total throughput for natural-gas assets |
5,048 |
4,651 |
9 % |
4,593 |
4,366 |
5 % |
||||||
|
Throughput for crude-oil and NGLs assets (MBbls/d) |
||||||||||||
|
Operated |
||||||||||||
|
Delaware Basin |
225 |
220 |
2 % |
214 |
198 |
8 % |
||||||
|
DJ Basin |
81 |
68 |
19 % |
71 |
82 |
(13) % |
||||||
|
Powder River Basin |
20 |
— |
100 % |
5 |
— |
100 % |
||||||
|
Other |
42 |
46 |
(9) % |
42 |
37 |
14 % |
||||||
|
Total operated throughput for crude- |
368 |
334 |
10 % |
332 |
317 |
5 % |
||||||
|
Non-operated |
||||||||||||
|
Equity investments |
347 |
347 |
— % |
333 |
373 |
(11) % |
||||||
|
Total non-operated throughput for crude- |
347 |
347 |
— % |
333 |
373 |
(11) % |
||||||
|
Total throughput for crude-oil and NGLs assets |
715 |
681 |
5 % |
665 |
690 |
(4) % |
||||||
|
Throughput for produced-water assets (MBbls/d) |
||||||||||||
|
Operated |
||||||||||||
|
Delaware Basin |
1,076 |
1,101 |
(2) % |
1,029 |
853 |
21 % |
||||||
|
Total operated throughput for |
1,076 |
1,101 |
(2) % |
1,029 |
853 |
21 % |
||||||
|
NM—Not meaningful |
SOURCE Western Midstream Partners, LP
